MIRA INFORM REPORT

 

 

Report No. :

321219

Report Date :

08.05.2015

 

IDENTIFICATION DETAILS

 

Name :

PRATHIRAJ METAL MASTERS PRIVATE LIMITED

 

 

Registered Office :

Plot No.205/4 and 204/6, Phase-2, IDA Cherlapally, Hyderabad – 500051, Telangana

Tel. No.:

91-40-27261065

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.06.1998

 

 

Com. Reg. No.:

36-029562

 

 

Capital Investment / Paid-up Capital :

Rs. 25.593 Million

 

 

CIN No.:

[Company Identification No.]

U27109TG1998PTC029562

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDP00856C

 

 

PAN No.:

[Permanent Account No.]

AABCP2508A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Designers and Manufacturer of Plastic Injection Moulds and Mould Bases.

 

 

No. of Employees :

90 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate operational risk profile and loss that company has incurred from its operational activities during 2014.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing 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.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Virswami

Designation :

Account Manager

Contact No.:

91-9951442125

Date :

07.05.2015

 

 

LOCATIONS

 

Registered Office / Factory:

Plot No.205/4 and 204/6, Phase-2, IDA Cherlapally, Hyderabad – 500051, Telangana, India

Tel. No.:

91-40-27261065/ 27713786

Mobile No.:

91-9951442125 (Mr. Virswami)

Fax No.:

91-40-27261065

E-Mail :

mca@vmcgroup.in

accounts@prathiraj.com

 

 

DIRECTORS

 

As on 26.09.2014

 

Name :

Mr. Jagadeeswar Reddy Katreddy

Designation :

Director

Address :

5-43/15/101, Phase – II, PS Rao Nagar, Dammaiguda, ECIL, Hyderabad – 500063, Telangana, India

Date of Birth/Age :

06.06.1972

Date of Appointment :

07.03.2014

DIN No.:

06856119

 

 

Name :

Mr. Sridhar Reddy Chitteti

Designation :

Director

Address :

1-1-307/161P, Sri Ram Nagar, Colony, Kapra, ECIL Post, Hyderabad – 500062, Telangana, India

Date of Birth/Age :

21.02.1977

Date of Appointment :

07.03.2014

DIN No.:

06856112

 

 

KEY EXECUTIVES

 

Name :

Mr. Virswami

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Kollipara Padmaja Vani

632882

24.73

Mudugant Srilatha

632882

24.73

Chitteti Babitha

632882

24.73

Katreddy Padmalivelu

632882

24.73

Rajeshwar Reddy

27820

1.09

Total

2559348

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Designers and Manufacturer of Plastic Injection Moulds and Mould Bases.

 

 

Products :

Plastic Injection Moulds and Mould Bases

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Machinery / Raw Material

Countries :

  • Germany
  • Australia
  • Taiwan
  • USA

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

90 (Approximately)

 

 

Bankers :

Bank Name

State Bank of Hyderabad

Branch

Kushaiguda Branch, ECIL Post, Hyderabad - 500062, Telangana, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

State Bank of Hyderabad

1.940

8.197

SIDBI

4.348

7.852

APSFC

8.000

10.112

Vehicle Loans

HDFC bank

0.171

0.953

Short-term borrowings

 

 

From SBH

Working Capital Loans

6.919

5.444

Total

21.378

32.558

NOTE:

 

Term loan from State Bank of Hyderabad are secured by Land and Building and first charge on all Plant and Machinery and term loan from SIDBI is secured charge on all machinery and term loan from APSEC is secured by hypothecation of machinery and fixed deposit of Rs.4.000 Million from Amritha Tool Crafts Private Limited, offered as collateral security, term loans are father secured by the personal guarantee of directors of the company.

 

Repayment schedule and rate of interest on term loans from banks

 

Term loan from bank

Rate of Interest

Repayment Schedule

 

 

2014-15

2015-16

2016-17

2017-18

2018-19

2019-20

SBH

14.75

2.430

1.890

0.050

0.000

0.000

0.000

SIDBI

10.00

1.752

1.752

1.752

0.844

0.000

0.000

APSFC

17

1.600

1.600

1.600

1.600

1.600

1.600

 

Financial Institute:

Andhra Pradesh State Financial Corporation, 5-9-194, Chirag Ali Lane, P.B. No: 165, Hyderabad - 500001, Telangana, India

 

 

Auditors :

 

Name :

V.M.Chakrapani and Company

Chartered Accountants

Address :

# 5-5-8/9 and 10, 2nd Floor, Srinivasa Building, Ranigunj, Secunderabad – 500003, Telangana, India

Tel. No.:

91-40-27704329/27713785

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

AAHFV1421F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2559348

Equity Shares

Rs.10/- each

Rs. 25.593 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

25.593

25.593

25.593

(b) Reserves & Surplus

18.221

21.519

17.441

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.085

3.085

3.085

Total Shareholders’ Funds (1) + (2)

46.899

50.197

46.119

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

14.459

27.114

23.547

(b) Deferred tax liabilities (Net)

0.226

1.053

1.089

(c) Other long term liabilities

0.000

0.001

0.001

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

14.685

28.168

24.637

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.919

5.444

6.919

(b) Trade payables

14.393

18.189

10.138

(c) Other current liabilities

8.782

2.533

1.881

(d) Short-term provisions

0.639

2.298

1.978

Total Current Liabilities (4)

30.733

28.464

20.916

 

 

 

 

TOTAL

92.317

106.829

91.672

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

74.543

78.797

58.764

(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

0.000

0.000

(d)  Long-term Loan and Advances

0.223

0.223

0.099

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

74.766

79.020

58.863

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.452

4.153

3.003

(c) Trade receivables

11.723

19.554

26.065

(d) Cash and cash equivalents

0.698

0.759

0.573

(e) Short-term loans and advances

1.678

3.343

3.168

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

17.551

27.809

32.809

 

 

 

 

TOTAL

92.317

106.829

91.672

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

92.447

92.606

82.175

 

Other Income

0.007

0.008

0.004

 

TOTAL (A)

92.454

92.614

82.179

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

82.991

75.150

66.307

 

 

 

 

 

Less

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

9.463

17.464

15.872

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

3.311

3.419

3.186

 

 

 

 

 

 

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

6.152

14.045

12.686

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

10.204

8.066

7.505

 

 

 

 

 

 

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

(4.052)

5.979

5.181

 

 

 

 

 

Less

TAX (H)

(0.826)

1.811

1.505

 

 

 

 

 

 

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

(3.226)

4.168

3.676

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.26)

1.63

1.44

 

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(3.49)

4.50

4.47

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

10.24

18.86

19.31

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(4.39)

5.60

5.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.09)

0.12

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.46

0.65

0.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.57

0.98

1.57

 

 

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

25.593

25.593

25.593

Reserves & Surplus

17.441

21.519

18.221

 Share Application money pending allotment

3.085

3.085

3.085

Net worth

46.119

50.197

46.899

 

 

 

 

long-term borrowings

23.547

27.114

14.459

Short term borrowings

6.919

5.444

6.919

Total borrowings

30.466

32.558

21.378

Debt/Equity ratio

0.661

0.649

0.456

 

 

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

82.175

92.606

92.447

 

 

12.694

-0.172

 

 

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

82.175

92.606

92.447

Profit

3.676

4.168

(3.226)

 

4.47%

4.50%

(3.49%)

 

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

RESULTS OF OPERATION

 

The turnover of the year was 92.447 Million against Rs. 92.606 Million in the previous year.

 

During the year loss after tax is Rs. (3.226) Million as compared to previous year of Rs. 4.168 Million

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10387112

21/11/2012

10,000,000.00

ANDHRA PRADESH STATE FINANCIAL CORPORATION

5-9-194, CHIRAG ALI LANE, P.B. NO: 165, HYDERABAD, ANDHRA PRADESH - 500001, INDIA

B62248885

2

10266600

28/01/2011

10,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

101, HERMITAGE OFFICE COMPLEX, 1ST FLOOR, SAIFABAD, HYDERABAD, ANDHRA PRADESH - 500004, INDIA

B05018312

3

90344087

04/05/2011 *

35,602,000.00

STATE BANK OF HYDERABAD

KUSHAIGUDA BRANCH, ECIL POST, HYDERABAD, ANDHRA P
RADESH - 500062, INDIA

B13359997

 

* Date of charge modification

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Tools and Equipment’s
  • Electrical Fittings
  • Furniture and Fixtures
  • Generators
  • Computer Equipment
  • Vehicles
  • Office Equipment

 

 

 

 

 


 

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 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.63.88

UK Pound

1

Rs.97.21

Euro

1

Rs.72.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

--

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.