MIRA INFORM REPORT

 

 

Report No. :

321334

Report Date :

06.05.2015

 

IDENTIFICATION DETAILS

 

Name :

TINITA ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

R-266, MIDC Rabale, TTC Industrial Area, Rabale, Navi Mumbai – 400701, Maharashtra

Tel. No.:

91-22-27644040, 27644045

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.11.2006

 

 

Com. Reg. No.:

11-165317

 

 

Capital Investment / Paid-up Capital :

Rs.5.510 Million

 

 

CIN No.:

[Company Identification No.]

U29199MH2006PTC165317

 

 

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 Supplier of Fabricate Equipments out of exotic metals like Titanium, Tantalum, Nickel, Hastelloy 'B and 'C, Monel, Inconel, Zirconium, Niobium, Alloy 20, Alloy 904L, Stainless Steel and other special alloys

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 65000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management has reported high total liabilities to tangible networth ratio, working capital intensive operations along with a significant declined in its revenue base during FY14.

 

However, trade relations seem to be fair. Business is active. Payments are reported as slow.

 

In view of the aforesaid and modestly stretched liquidity profile, the company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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  :

R-266, MIDC Rabale, TTC Industrial Area, Rabale, Navi Mumbai – 400701, Maharashtra, India

Tel. No.:

91-22-27644040, 27644045

Fax No.:

91-22-27644045

E-Mail :

tinita@tinita.in

tinitaeng@gmail.com

dkgupta_tca@yahoo.co.in

satyajitmishra_cs@rediffmail.com

Website :

http://www.tinita.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Ramesh Jawantraj Shah

Designation :

Director

Address :

Flat No. 6, 3rd Floor, Prabhat CHS Limited, Building No. 7, Khetwadi,  9th Lane, Mumbai – 400004, Maharashtra, India 

Date of Birth/Age :

28.01.1965

Date of Appointment :

15.03.2011

DIN No.:

00195070

 

 

Name :

Kalpesh Ramesh Shah

Designation :

Director

Address :

Flat No. 6, 3rd Floor, Prabhat CHS Limited, Building No. 7, Khetwadi,  9th Lane, Mumbai – 400004, Maharashtra, India 

Date of Birth/Age :

14.10.1987

Date of Appointment :

30.09.2011

DIN No.:

00195410

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Tanish Developers Private Limited, India

 

10,000

Manjula R Shah

 

200

Ramesh Shah HUF

 

200

Dipika K Shah

 

200

Sapna Mitesh Shah

 

200

Mitesh R Shah

 

200

Kalpesh Ramesh Shah

 

10

Ramesh Jawantraj Shah

 

10

Total

 

11,020

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

90.74

Directors or relatives of Directors

9.26

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Fabricate Equipments out of exotic metals like Titanium, Tantalum, Nickel, Hastelloy 'B and 'C, Monel, Inconel, Zirconium, Niobium, Alloy 20, Alloy 904L, Stainless Steel and other special alloys

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Car Loan

[Car Loan is secured against hypothecation of Car.]

0.037

0.702

Short-term borrowings

 

 

Bank Overdraft - HDFC Bank Limited.*

[* Bank overdraft from HDFC Bank Limited is secured primarily against hypothecation of entire stock and book debts of the Company and collecteral security against equitable mortgage of Industrial property at R-266, Rabale MIDC, T.T.C., Industrial area, Navi Mumbai - 400701.]

2.350

0.000

Total

2.387

0.702

 

Auditors :

 

Name :

A J P and Associates

Chartered Accountants

Address :

Room No. 30A, Aanatwadi, Building No. 16, Near Dadisheth Agairy Lane, Bhuleshwar Kalbadevi, Mumbai – 400021, Maharashtra, India

Mobile No.:

91-9819978215

E-Mail :

cajagdish77@gmail.com

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

AAZFA5676P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Tanish Developers Private Limited [U45201MH2006PTC163000]

 

 

Same KMP and/or their relatives :

  • Ramesh Shah (HUF)
  • Jawantraj B Shah (HUF)
  • Jay Steel Corporation
  • Jay Super Alloys

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

40,000

Equity Shares

Rs.500/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

11,020

Equity Shares

Rs.500/- each

Rs.5.510 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.510

5.510

5.510

(b) Reserves & Surplus

17.138

14.945

13.765

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

22.648

20.455

19.275

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

62.872

39.208

24.550

(b) Deferred tax liabilities (Net)

0.220

0.000

0.003

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

63.092

39.208

24.553

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.350

0.000

0.000

(b) Trade payables

32.968

19.533

36.850

(c) Other current liabilities

16.472

18.889

8.651

(d) Short-term provisions

0.876

1.245

0.590

Total Current Liabilities (4)

52.666

39.667

46.091

 

 

 

 

TOTAL

138.406

99.330

89.919

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

14.426

10.814

6.619

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.013

0.000

(d)  Long-term Loan and Advances

6.351

1.707

1.168

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.777

12.534

7.787

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

66.925

29.707

27.805

(c) Trade receivables

12.260

41.408

31.019

(d) Cash and cash equivalents

21.507

7.643

9.505

(e) Short-term loans and advances

10.836

4.864

4.137

(f) Other current assets

6.101

3.174

9.666

Total Current Assets

117.629

86.796

82.132

 

 

 

 

TOTAL

138.406

99.330

89.919

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

105.696

194.150

110.621

 

Other Income

 

 

 

 

TOTAL (A)

105.696

194.150

110.621

 

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL (B)

95.395

184.165

106.056

 

 

 

 

 

 

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

10.301

9.985

4.565

 

 

 

 

 

 

FINANCIAL EXPENSES (D)

5.115

4.780

1.973

 

 

 

 

 

 

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

5.186

5.205

2.592

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION (F)

1.778

1.236

0.733

 

 

 

 

 

 

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

3.307

3.969

1.858

 

 

 

 

 

 

TAX (H)

1.109

1.228

0.590

 

 

 

 

 

 

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

2.198

2.741

1.268

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

5.345

4.165

3.864

 

 

 

 

 

 

EARLIER YEAR TAX TRANSFERRED TO P&L A/C

0.005

1.562

0.967

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

7.538

5.345

4.165

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

199.48

248.78

 --

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.08

1.41

1.15

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

9.75

5.14

4.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.39

4.00

2.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.19

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.88

1.92

1.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.23

2.19

1.78

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

5.510

5.510

5.510

Reserves & Surplus

13.765

14.945

17.138

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

19.275

20.455

22.648

 

 

 

 

long-term borrowings

24.550

39.208

62.872

Short term borrowings

0.000

0.000

2.350

Total borrowings

24.550

39.208

65.222

Debt/Equity ratio

1.274

1.917

2.880

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

110.621

194.150

105.696

 

 

75.509

(45.560)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

110.621

194.150

105.696

Profit

1.268

2.741

2.198

 

1.15%

1.41%

2.08%

 

 

 

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 three years

Yes

12]

Profitability for last three 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

Yes

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

Yes

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)

Long-term Borrowings

 

 

Loans and Advances from Related Parties

57.258

32.993

Loans and Advances from Others

5.578

5.513

Total

62.836

38.506

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10352079

21/11/2013 *

80,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, MAHARASHTRA - 400013, INDIA

B89746838

 

* Date of charge modification

 

 

 

FIXED ASSETS

 

  • Land
  • Plant and Machinery
  • Computers
  • Office Equipments
  • Factory Building
  • VehicleCar
  • Furniture and Fittings

 

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 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.63.52

UK Pound

1

Rs.95.96

Euro

1

Rs.70.54

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

YES

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.