MIRA INFORM REPORT

 

 

Report No. :

312411

Report Date :

14.03.2015

 

IDENTIFICATION DETAILS

 

Name :

CMC METALS PRIVATE LIMITED

 

 

Registered Office :

Shop No. 01, 54, Kika Street, Gulalwadi, Mumbai – 400004, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.06.2012

 

 

Com. Reg. No.:

232119

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U52100MH2012PTC232119

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of seamless and welded pipes, silver alloys, mercury.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 5000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Even though the company was incorporated on 13th June 2012, it has commenced its business operations from financial year 2013-14. It is having moderate track.

 

As per the available financial of 2014, the rating is constrained on account of company’s short track record of business operations and low reserves of the company.

 

However, company has achieved decent sales turnover in its first year of business operations.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealings with some caution.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

LOCATIONS

 

Registered Office / Factory :

Shop No. 01, 54, Kika Street, Gulalwadi, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-22-22424940

Mobile No.:

91- 9969362943 (Mr. Hitendra Shah)

Fax No.:

Not Available

E-Mail :

cmcvijay@gmail.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Vijay Chunilal Shah

Designation :

Director

Address :

G-32, Sarvodaya Nagar, 1st Panjara Pole Lane, Mumbai - 400004, Maharashtra, India

Date of Birth/Age :

05.01.1966

Date of Appointment :

13.06.2012

DIN No.:

05270943

 

 

Name :

Hitendra Chunilal Shah

Designation :

Director

Address :

G-32, Sarvodaya Nagar, 1st Panjara Pole Lane, Mumbai - 400004, Maharashtra, India

Date of Birth/Age :

23.10.1970

Date of Appointment :

13.06.2012

DIN No.:

05270954

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Vijay Chunilal Shah

 

25,000

Hitendra Chunilal Shah

 

25,000

Ujamben Chunilal Shah

 

20,000

Preeti Hitendra Shah

 

15,000

Rajkumari Vijay Shah

 

15,000

 

 

 

Total

 

100,000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of seamless and welded pipes, silver alloys, mercury.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli,, Mumbai - 400018, Maharashtra, India

 

 

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Vinod Sharma and Company

Chartered Accountants

Address :

2, Nand Deep, Sada Nand Park, MHB Colony, Borivali (West), Mumbai – 400091, Maharashtra

E-Mail :

cavinodsharma@rediffmail.com

PAN N Income-tax PAN of auditor or auditor's firm :

BANPS1763A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

                                      

SOURCES OF FUNDS

 

31.03.2014

13.06.2012

to

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

1.000

0.500

(b) Reserves & Surplus

 

0.654

(0.062)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

1.654

0.438

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

6.887

0.051

(b) Trade payables

 

6.542

0.460

(c) Other current liabilities

 

0.257

0.000

(d) Short-term provisions

 

0.301

0.000

Total Current Liabilities (4)

 

13.987

0.511

 

 

 

 

TOTAL

 

15.641

0.949

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

0.000

0.000

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

4.643

0.414

(c) Trade receivables

 

7.912

0.000

(d) Cash and cash equivalents

 

1.070

0.484

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

2.016

0.051

Total Current Assets

 

15.641

0.949

 

 

 

 

TOTAL

 

15.641

0.949

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

13.06.2012

to

31.03.2013

 

SALES

 

 

 

 

Income

 

48.886

0.000

 

Other Income

 

0.031

0.000

 

TOTAL (A)

 

48.917

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

 

48.312

0.414

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

(4.229)

(0.414)

 

Employees benefits expense

 

2.115

0.000

 

Other expenses

 

1.198

0.062

 

TOTAL (B)

 

47.396

0.062

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

 

1.521

(0.062)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

0.504

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

 

1.017

(0.062)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

 

1.017

(0.062)

 

 

 

 

 

Less

TAX (H)

 

0.301

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

 

0.716

(0.062)

 

 

 

 

 

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

 

0.008

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

 

12.746

0.000

 

TOTAL IMPORTS

 

12.746

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 7.16

(0.62)

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2014

13.06.2012

to

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

 

1.46

0.00

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

 

3.11

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

6.50

(6.53)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.61

(0.14)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

4.16

0.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.12

1.86

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

 

31.03.2013

31.03.2014

 

 

(Rs. In Million)

(Rs. In Million)

Share Capital

 

0.500

1.000

Reserves & Surplus

 

(0.062)

0.654

 Share Application money pending allotment

 

0.000

0.000

Net worth

 

0.438

1.654

 

 

 

 

long-term borrowings

 

0.000

0.000

Short term borrowings

 

0.051

6.887

Total borrowings

 

0.051

6.887

Debt/Equity ratio

 

0.116

4.164

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

(Rs. In Million)

(Rs. In Million)

Sales

 

0.000

48.886

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

(Rs. In Million)

(Rs. In Million)

Sales

 

0.000

48.886

Profit/Loss

 

(0.062)

0.716

 

 

1.46%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

No

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loan

 

 

Ujamben Shah

3.492

0.051

Preeti Shah

1.110

0.000

Vijay Shah

2.285

0.000

Total

6.887

0.051

 

FINANCIAL RESULTS:

 

The Company has achieved gross sales of Rs. 51.869 Million and earned net profit of Rs.0.716 Million resulting out of transaction during the year.

 

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number (CIN) or foreign company registration number of the company

U52100MH2012PTC232119

Name of the company

CMC Metals Private Limited

Address of the registered office or of the principal place of  business in India of the company

Shop No- 01, 54, Kika Street, Gulalwadi

MUMBAI – 400004, Maharashtra, India

Email-id:- cmcvijay@gmail.com

This form is for

Creation of charge

Charge identification (ID) number of the charge to be modified

--

Type of charge

Book debts and Others

Current Assets and Moveable Fixed Assets

Particular of charge holder

Yes Bank Limited, 9th Floor, Nehru Centre, Discovery Of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India 

Email: dlbbcadmum@yesbank.in

Nature of instrument creating charge

Deed of hypothecation

Date of instrument Creating the charge

15/02/2014

Amount secured by the charge

Rs. 17.500 Million

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

LUT for BC: 1.50% p.a. plus applicable taxes.

 

CC (Sub limit of BC): 1.50% above Yes Bank Base rate prevailing from time to time.

 

LC (Sub limit of BC): 1.50% p.a. plus applicable taxes.

 

Terms of Repayment

 

LUT for BC: 90 days.

 

CC (Sub limit of BC): 12 months subject to payable on demand/ annual review.

 

LC (Sub limit of BC): 30 Days.

Margin As may be stipulated by the Bank from time to time.

 

Margins

 

CC (Sub limit of BC):  25% on book debts less than 90 days plus stocks less creditors.

 

Extent and Operation of the charge

Exclusive charge on current assets and moveable fixed assets both present and future.

 

Others

NIL

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Exclusive charge on current assets and moveable fixed assets both present and future.

 

 

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.67

UK Pound

1

Rs.93.16

Euro

1

Rs.66.42

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.