MIRA INFORM REPORT

 

 

Report No. :

321691

Report Date :

13.05.2015

 

IDENTIFICATION DETAILS

 

Name :

J. S. AUTO PRIVATE LIMITED (w.e.f. 01.03.2006)

 

 

Formerly Known As :

J. S. AUTO PARTS PRIVATE LIMITED

 

 

Registered Office :

C-7, Panki Site – III, Upsidc Industrial Area, Kanpur – 208022, Uttar Pradesh

 

 

Tel. No.:

91-512-3293580

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.09.1986

 

 

Com. Reg. No.:

20-008173

 

 

Capital Investment / Paid-up Capital :

Rs. 4.622 Million

 

 

CIN No.:

[Company Identification No.]

U34102UP1986PTC008173

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACJ3418Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of JSA three wheelers, Passenger  Carrier, Load Carrier, Three Wheelers, Auto rickshaw, Petrol Three Wheeler, Cngvariant Three Wheelers, Petrol Variant Three Wheelers etc.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 291000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is manufactures three-wheelers, both passenger and goods carries. It started as a job worker for various automobile makers, and began manufacturing its own three-wheelers in 2004. The vehicles are sold under the JSA brand. It is an established company having satisfactory track record.

 

The rating takes into consideration established track record of business operations backed by extensive industry experience of promoters in auto industry.

 

Rating also takes into consideration sound operational risk profile marked by above average liquidity position and moderate debt protection metrics of the company.

 

Rating strengths are partially offset by company’s small scale of business operations in the three-wheelers industry and risk associated with instantly competitive automobile industry.

 

Trade relations are reported as fair. Payments are reported to be usually correct.

 

In view of aforesaid, the company can be considered for business dealings at usual terms and condition.

 

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

CRISIL

Rating

Long term rating = BB

Rating Explanation

Inadequate credit quality and high credit risk

Date

20.01.2015

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk

Date

20.01.2015

 

 

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. Akash

Designation :

Chartered Accountant

Contact No.:

91-512-3293580

Date :

09.05.2015

 

 

LOCATIONS

 

Registered Office :

C-7, Panki Site – III, Upsidc Industrial Area, Kanpur – 208022, Uttar Pradesh, India

Tel. No.:

91-512-3293580

Fax No.:

91-512-2691326

E-Mail :

info@jsauto.co.in

rma_knp@rediffmail.com

Website :

www.jsauto.co.in

Location :

Owned

Locality :

Commercial

 

 

Factory :

Located at:

Uttar Pradesh

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Joginder Pal Puri

Designation :

Director

Address :

F – 64, Govind Nagar, Kanpur – 208006, Uttar Pradesh, India

Date of Birth/Age :

30.12.1926

Date of Appointment :

15.09.1986

PAN No.:

AAEHJ4057N

DIN No.:

00054496

 

 

Name :

Mr. Naresh Kumar Puri

Designation :

Director

Address :

F – 64, Govind Nagar, Kanpur – 208006, Uttar Pradesh, India

Date of Birth/Age :

10.10.1956

Date of Appointment :

15.09.1986

PAN No.:

AAUPP8683Q

DIN No.:

00054613

 

 

Name :

Mr. Suresh Kumar Puri

Designation :

Director

Address :

F – 64, Govind Nagar, Kanpur – 208006, Uttar Pradesh, India

Date of Birth/Age :

10.08.1958

Date of Appointment :

15.09.1986

PAN No.:

AAQHSS0028G

DIN No.:

00062124

 

 

Name :

Mr. Sushil Kumar Puri

Designation :

Director

Address :

F – 64, Govind Nagar, Kanpur – 208006, Uttar Pradesh, India

Date of Birth/Age :

31.01.1952

Date of Appointment :

29.03.2002

PAN No.:

AAQHS0029H

DIN No.:

02825502

 

 

KEY EXECUTIVES

 

Name :

Mr. Akash

Designation :

Chartered Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Naresh Kumar Puri

40000

Sresh Kumar Puri

40000

Sushil Kumar Puri

15450

Sandeep Puri

40105

Suresh Kumar Puri HUF

15450

Naresh Kumar Puri HUF

15450

Master Shubhneek Puri

40105

Master Samdarsh Puri

40105

Praveen Puri HUF

15450

Sushil Kumar Puri

40000

Shashi Rani

40000

Praveen Puri

20000

Seema Puri

20000

Chetna Puri

20000

Samdeesh Puri

20105

Harsh Lata Puri

40000

Total

 

462220

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of JSA three wheelers, Passenger  Carrier, Load Carrier, Three Wheelers, Auto rickshaw, Petrol Three Wheeler, Cngvariant Three Wheelers, Petrol Variant Three Wheelers etc.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Auto Parts

Countries :

·         Bangladesh

·         Sri Lanka

·         African Countries

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Bank Name:

State Bank of India

Branch:

Kanpur, Uttar Pradesh, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Rupee term Loans from Banks

9.506

5.100

Foreign Currency term Loans from Banks

71.430

81.325

Loans taken for Vehicles

0.634

0.000

Other Loans and Advance, Others

1.065

0.000

Working Capital Loans from Banks

0.000

1.065

SHORT TERM BORROWINGS

 

 

Rupee term Loans from Bank (Secured against Hypothecation of Stocks and Book Debts with SBI and PNB

166.827

154.983

Total

 

249.462

242.473

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajiv Mehrotra and Associates

Chartered Accountants

Address :

3 / 3 A Vishnupuri, Kanpur – 208002, Uttar Pradesh, India

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

AAFFR0926B

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Jessons Machine Tools Private Limited  CIN No.: U28112UP1990PTC012214

·         Expert Metalica      

·         Kamal Industries

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs. 10/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

462,220

Equity Shares

Rs. 10/- each

Rs. 4.622 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

4.622

4.122

4.122

(b) Reserves & Surplus

97.179

78.007

73.080

(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)

101.801

82.129

77.202

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

98.152

110.445

89.164

(b) Deferred tax liabilities (Net)

8.348

7.212

7.691

(c) Other long term liabilities

13.717

11.816

9.626

(d) long-term provisions

2.986

2.582

 

Total Non-current Liabilities (3)

123.203

132.055

106.481

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

166.827

154.983

138.866

(b) Trade payables

76.893

84.196

73.208

(c) Other current liabilities

39.448

40.004

40.674

(d) Short-term provisions

8.104

4.691

7.775

Total Current Liabilities (4)

291.272

283.874

260.523

 

 

 

 

TOTAL

516.276

498.058

444.206

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

268.121

255.672

149.336

(ii) Intangible Assets

1.788

2.134

1.851

(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

2.350

1.400

1.400

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

4.144

3.034

14.108

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

276.403

262.240

166.695

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

2.550

3.500

1.150

(b) Inventories

154.788

173.582

179.378

(c) Trade receivables

38.434

20.920

21.630

(d) Cash and cash equivalents

1.287

2.277

14.013

(e) Short-term loans and advances

42.814

35.539

61.340

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

239.873

235.818

277.511

 

 

 

 

TOTAL

516.276

498.058

444.206

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

INCOME

1051.264

1097.362

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX             

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX                

9.671

4.928

17.583

 

 

 

 

 

 

Earnings Per Share (Rs.)

20.92

11.95

42.65

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.92

0.45

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.60

3.23

2.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.82

0.83

1.07

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

4.122

4.122

4.622

Reserves & Surplus

73.080

78.007

97.179

Net worth

77.202

82.129

101.801

 

 

 

 

long-term Borrowings

89.164

110.445

98.152

Short-term Borrowings

138.866

154.983

166.827

Total borrowings

228.030

265.428

264.979

Debt/Equity ratio

2.954

3.232

2.603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 two 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

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10477606

19/12/2013

657,000.00

STATE BANK OF INDIA

RELATIONSHIP MANAGER (ME), RBO-II,, SME CO-OPERAT 
IVE INDUSTRIAL ESTATE, DADA NAGAR,, KANPUR - 208022, UTTAR PRADESH, INDIA

B96374715

2

10328230

28/06/2014 *

249,600,000.00

STATE BANK OF INDIA

167-B, SME BRANCH,, CO-OPERATIVE INDUSTRIAL ESTAT 
E, DADA NAGAR,, KANPUR - 208022, UTTAR PRADESH, INDIA

C19737840

3

10219210

31/03/2010

20,000,000.00

STATE BANK OF INDIA

SMECCC BRANCH,, ZONAL OFFICE, THE MALL, KANPUR 208001, 
UTTAR PRADESH, INDIA

A86152253

4

10190073

24/03/2011 *

62,500,000.00

PUNJAB NATIONAL BANK

K - BLOCK, GOVIND NAGAR, KANPUR 208006, UTTAR PRADESH, INDIA

B11741147

5

10190071

26/11/2009

62,350,000.00

PUNJAB NATIONAL BANK

K GOVIND NAGAR, KANPUR - 208006, UTTAR PRADESH, INDIA

A75298810

6

10129687

27/09/2008

10,000,000.00

PANJAB NATIONAL BANK

K BLOCK GOVIND NAGAR,, KANPUR 208 
022, UTTAR PRADESH, INDIA

A50649946

7

10029752

07/11/2006

1,000,000.00

PUNJAB NATIONAL BANK

BRANCH COLONEL GANJ, KANPUR - 208012, UTTAR PRADESH, INDIA

A08315541

 

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loan and Advance from Directors

15.517

22.955

Total

 

15.517

22.955

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from 169 – B, Co-Operative, Industrial Estate, Udyog Nagar, Kanpur – 208022, Uttar Pradesh, India to the present address w.e.f. 11.01.2011.


FIXED ASSETS:

 

·         Land

·         Buildings

·         Plant and Equipment

·         Other Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipment’s

·         Other Equipment’s


 

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. 64.20

UK Pound

1

Rs. 100.03

Euro

1

Rs. 71.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.