MIRA INFORM REPORT

 

 

Report No. :

322402

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

SPACK AUTOMOTIVES PRIVATE LIMITED

 

 

Registered Office :

2nd Floor, 45, Okhla Industrial Estate, New Delhi- 110020

Tel No :

91-11-41058130 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.03.1991

 

 

Com. Reg. No.:

55-043570

 

 

Capital Investment / Paid-up Capital :

Rs. 62.844 Million

 

 

CIN No.:

[Company Identification No.]

U34101DL1991PTC043570

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS13393C

 

 

PAN No.:

[Permanent Account No.]

AAACD0814C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supply automatic Parts and automatic accessories 

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is well established company having Good track.

 

Company have maintain growth in sales turnover during the year ended 2014, company has achieve Rs.2295.200 Million sales turnover and reported approx. 8% top line growth. Profitability margin of the company stood at 2.45%.

 

Rating also tack into Consideration Company’s decent financial base backed by its healthy net worth base and adequate liquidity profile of the company.

 

Trade relation are fair. Business is active. Payments terms are reported regular as per committed.

 

In a view decent financial base the company can be considered for the business dealings at usual trade terms and conditions.

 

 

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 DENIED

 

 

 (91-120-2561514/ 2560880)

 

LOCATIONS

 

Registered Office :

2nd Floor, 45, Okhla Industrial Estate, New Delhi- 110020, India

Tel. No.:

91-11-41058130  

Fax No.:

91-11-41058133

E-Mail :

corp.info@powerspack.com

info@powerspack.com

Website :

http://www.powerspack.com

 

 

Main Works and Office:

Kasna Road, Village Surajpur, Greater Noida- 201306, Uttar Pradesh, India

Tel. No.:

91-120-2560880/ 2560103-6

Fax No.:

91-120-2560881

Website :

http://www.powerspack.com

 

 

DIRECTORS

 

As on: 29.09.2014

 

Name :

Subhash  Chopra

Designation :

Director

Address :

146, Sunder Nagar, New Delhi-110020, India

Date of Birth/Age :

04.05.1945

Date of Appointment :

26.02.1996

DIN No.:

00280994

PAN No.:

AGPC7289R

 

 

Name :

Sarvjit Grewal

Designation :

Managing Director

Address :

A – 23, 2nd Floor, Hauz  Khas, New Delhi- 110016, India

Date of Birth/Age :

28.02.1950

Date of Appointment :

26.02.1996

DIN No.:

00292427

 

 

Name :

Esha Chopra

Designation :

Director

Address :

146, Sunder Nagar, New Delhi- 110020, India

Date of Birth/Age :

12.06.1947

Date of Appointment :

30.06.2006

DIN No.:

00281138

PAN No.:

AAFPC3616B

 

Name :

Nandita Aman Chopra

Designation :

Director

Address :

N -20, 1st Floor, Panchsheel Park, New Delhi – 110017, India

Date of Birth/Age :

10.01.1974

Date of Appointment :

30.06.2006

DIN No.:

00281224

 

Name :

Vaishal Vaishnav Puri

Designation :

Director

Address :

Vaishno Kunj, 122, Gulmahar Cross Road, Juhu Vile Parle – West, Mumbai - 400049, Maharashtra, India

Date of Birth/Age :

25.12.1975

Date of Appointment :

26.09.2009

DIN No.:

 

 

Name :

Aman Chopra

Designation :

Director

Address :

N -20, 1st Floor, Panchsheel Park, New Delhi – 110017, India

Date of Birth/Age :

02.09.1971

Date of Appointment :

01.10.2012

DIN No.:

00131213

PAN No.:

AADPC6690F

 

 

KEY EXECUTIVES

 

Name :

Smeeksha Dwivedi

Designation :

Secretary

Address :

S – 73, School Block, Shakarpur, Delhi - 110092, Delhi, India

Date of Birth/Age :

17.03.1988

Date of Appointment :

01.08.2013

PAN No.:

AQGPD0780L

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2014

 

Names of Shareholders

No. of Shares

Mr. Jug Mohan Kapur

40000

Sumish Finance and Investment Company Private Limited

30010

Mr. Subhash Chopra

1901277

Mrs. Esha Chopra

1115000

Mr. Aman Chopra

1766023

Jug Mohan Kapur (HUF)

29990

ASU Traders Private Limited

100000

Daewoo Motors India Ltd.

1300000

Mrs. Nandita Aman Chopra

1000

Mr. Vishal Vaishnav Puri

1000

Mr. Vijay Singh Deo

100

Total

6284400

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

22.75

Directors or relatives of Directors

76.77

Other top fifty shareholders

0.48

Total

100.00

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supply automatic Parts and automatic accessories 

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

HDFC BANK LIMITED, HDFC Bank Housesenapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, INDIA

 

Can Bank Factors Limited, No.1, DDA Building, First Floor, Nehru Place, New Delhi - 110019, Delhi, INDIA

 

Oriental Bank of Commerce , A- Block, Connaught Place, New Delhi – 110001, Delhi, India

 

ABN Amro Bank N.V., Hansalaya Building, 15, Barakhamba Road, New Delhi – 110001, Delhi, INdia

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loans from Bank

11.242

32.742

 

 

 

SHORT TERM BORROWING

 

 

Loans Repayable on Demand from Bank

85.215

101.679

 

 

 

Total

96.457

134.421

 

Auditors :

 

Name :

S. P. Puri and Company

Chartered Accountant

Address :

4/18, Asaf Ali road, India

PAN No.:

AACFS2752D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Other :

Siya Automotives limited

 

 

Key Management Personnel :

  • S. C. Buildcom Private Limited
  • Alba Powespack Toolling India Private Limited
  • Power Spack Automation Private Limited

 

 

CAPITAL STRUCTURE

 

After : 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8000000

Equity Shares

Rs.10/- each

Rs. 80.000  Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4924400

Equity Shares

Rs.10/- each

Rs. 49.244 Million

 

 

 

 

 

 

As on: 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8000000

Equity Shares

Rs.10/- each

Rs. 80.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6284400

Equity Shares

Rs.10/- each

Rs. 62.844 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

62.844

62.844

62.844

(b) Reserves & Surplus

391.173

334.853

239.905

(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)

454.017

397.697

302.749

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.242

32.742

45.302

(b) Deferred tax liabilities (Net)

14.536

18.331

20.677

(c) Other long term liabilities

0.395

0.375

0.375

(d) long-term provisions

22.587

13.710

9.708

Total Non-current Liabilities (3)

48.760

65.158

76.062

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

85.215

101.679

119.865

(b) Trade payables

506.088

438.965

404.015

(c) Other current liabilities

64.147

68.297

59.966

(d) Short-term provisions

22.595

15.309

16.048

Total Current Liabilities (4)

678.045

624.250

599.894

 

 

 

 

TOTAL

1180.822

1087.105

978.705

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

362.714

361.218

336.434

(ii) Intangible Assets

7.746

5.300

4.533

(iii) Capital work-in-progress

11.432

2.370

11.969

(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

16.433

19.120

14.347

(e) Other Non-current assets

0.008

0.007

0.007

Total Non-Current Assets

398.333

388.015

367.290

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

125.059

107.195

100.495

(c) Trade receivables

499.959

473.563

410.756

(d) Cash and cash equivalents

55.994

28.199

43.062

(e) Short-term loans and advances

73.332

84.717

43.059

(f) Other current assets

28.145

5.416

14.043

Total Current Assets

782.489

699.090

611.415

 

 

 

 

TOTAL

1180.822

1087.105

978.705

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

Sales and Other Income

2295.233

2125.263

1654.181

 

 

TOTAL                                    

2295.233

2125.263

1654.181

 

 

 

 

 

Less

TOTAL EXPENSES

2155.244

1927.470

1526.600

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

139.989

197.793

127.581

 

 

 

 

 

Less

FINANCIAL EXPENSES/ DEPRECIATION

55.665

54.674

58.862

 

 

 

 

 

 

PROFIT BEFORE TAX

84.324

143.119

68.719

 

 

 

 

 

Less

TAX                                                                 

28.005

48.172

22.400

 

 

 

 

 

 

PROFIT AFTER TAX

56.319

94.947

46.319

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.96

15.11

7.37

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.45

4.47

2.80

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

6.10

9.31

7.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.21

13.19

7.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.36

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.21

0.34

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.12

1.02

 

 

 

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

62.844

62.844

62.844

Reserves & Surplus

239.905

334.853

391.173

Net worth

302.749

397.697

454.017

 

 

 

 

long-term borrowings

45.302

32.742

11.242

Short term borrowings

119.865

101.679

85.215

Total borrowings

165.167

134.421

96.457

Debt/Equity ratio

0.546

0.338

0.212

 

 

 

 

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

1654.181

2125.263

2295.233

 

 

28.478

7.998

 

 

 

 

 

 

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

1654.181

2125.263

2295.233

Profit

46.319

94.947

56.319

 

2.80%

4.47%

2.45%

 

 


 

 

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

No

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

OPERATIONS:

 

 During the financial year ended 31st March 2014 under review, the Company achieved a total turnover of Rs. 2295.200 Million, as against Rs. 2125.300 Million, in the previous financial year ended 31st March 2013.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10408379

31/01/2015 *

315,200,000.00

HDFC BANK LIMITED

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

C46302030

2

10408376

18/02/2013

86,300,000.00

HDFC BANK LIMITED

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

B69746998

3

10384581

25/10/2012

86,300,000.00

HDFC BANK LIMITED

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

B61418133

4

10283230

31/01/2015 *

315,200,000.00

HDFC BANK LIMITED

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

C46303020

5

10117953

01/08/2008

122,500,000.00

HDFC BANK LIMITED

M-39, CANNAUGHT CIRCUS, OUTER CIRCLE, OPP SUPER B 
AZAR, NEW DELHI, Delhi - 110001, INDIA

A43977057

6

10040603

31/01/2015 *

315,200,000.00

HDFC BANK LIMITED

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

C44745560

 

* Date of charge modification

 

 

 

 


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.63.57

UK Pound

1

Rs.100.29

Euro

1

Rs.72.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KSP

 

 

Report Prepared by :

DDD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

54

 

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 unfavorable 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.