MIRA INFORM REPORT

 

 

Report No. :

324062

Report Date :

26.05.2015

 

IDENTIFICATION DETAILS

 

Name :

TRISHALA ELECTROLYTICS PRIVATE LIMITED

 

 

Registered Office :

A-111,Industrial Estate, Rajajinagar Bangalore-  560044, Karnataka

Tel. No.:

91-80-23381458

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.04.1969

 

 

Com. Reg. No.:

08-006796

 

 

Capital Investment / Paid-up Capital :

Rs. 4.142 Million

 

 

CIN No.:

[Company Identification No.]

U29309KA1985PTC006796

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRT00742A

 

 

PAN No.:

[Permanent Account No.]

AAACT5257F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Capacitor 

 

 

No. of Employees :

40 (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 49000

 

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

The concern has achieved minimal sales turnover from its operations. Profitability of the company seems to be low during 2014.

 

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

 

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

Name :

Ms. Rupa

Designation :

Accounts Department

Contact No.:

91-80-23381458

Date :

25.05.2015

 

 

LOCATIONS

 

Registered Office / Factory :

A-111,Industrial Estate, Rajajinagar Bangalore-  560044, Karnataka, India

Tel. No.:

91-80-23381458/23151376/23306492/23108294

Fax No.:

91-80-23305552

E-Mail :

trishala_electrolytics@dataone.in

prithviraj@nnyind.com

 

 

DIRECTORS

 

As on 28.09.2014

 

Name :

Mr. Gokuldass Sarda

Designation :

Director

Address :

#478, 6th Main, 2nd Stage, West of Chord Road, Mahalaxmipuram, Bangalore,

560086, Karnataka, India

Date of Birth/Age :

21.08.1953

Date of Appointment :

15.03.2010

DIN No.:

00449493

 

 

Name :

Mrs. Sarda Santosh Devi

Designation :

Director

Address :

No-478 Mahalakshmipur Am 6th Main, West of Chord Road 2nd Stage, Bangalore -560086, Karnataka, India

Date of Birth/Age :

17.01.1960

Date of Appointment :

02.04.2007

DIN No.:

02390098

 

 

KEY EXECUTIVES

 

Name :

Ms. Rupa

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2014

 

Names of Shareholders

 

No. of Shares

Gokuldass Sarda

 

2100

Sarda Steel and Tools Private Limited, India

 

2500

Sarda Santosh Devi

 

15270

Master Aayush Sarda

 

300

Vandana Sarda

 

800

Yogita Sarda

 

900

Nikita Sarda

 

1000

Gokul Dass Sarda Huf

 

10600

Yogendra Kumar Sarda

 

2950

Subhdrishti Advisory Private Limited, India

 

1000

Vishwaroop Agengy Private Limited, India

 

1000

Khushi Dealers Private Limited, India

 

3000

 

 

 

Total

 

41420

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2014

 

Category

Percentage

Bodies corporate

22.94

Directors or relatives of Directors

77.06

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Capacitor 

 

 

Products :

  • Capacitor 

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 Not Available

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Singapore
  • China
  • Japan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

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 :

Wholesalers, Retailers and End Users

 

Reference :

Tri - Tronics

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 :

40 (Approximately) )

 

 

Bankers :

  • HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

 

 

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term loan HDFC Bank 80897706

0.264

NA

Vehicle Loan

0.333

NA

 

 

 

Total

0.597

NA

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

G R V and P K

Chartered Accountants

Address :

No. 205, 2nd Floor Jala Shambavi Complex, No 22 and 23, 1st Main Gandhi Nagar, Bangalore – 560009, Karnataka, India

Tel. No.:

91-8-22253439/22280684

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

AACFG7569A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

Sarda Steels and Tools Private Limited

 

 

CAPITAL STRUCTURE

 

As on 28.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.100/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

41,420

Equity Shares

Rs.100/- each

Rs. 4.142 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

4.142

4.142

4.142

(b) Reserves & Surplus

13.074

13.017

12.794

(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)

17.216

17.159

16.936

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.597

0.000

0.169

(b) Deferred tax liabilities (Net)

0.000

0.000

0.114

(c) Other long term liabilities

0.584

0.652

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1.181

0.652

0.283

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.690

12.856

6.758

(b) Trade payables

4.272

2.014

5.615

(c) Other current liabilities

2.187

1.132

1.039

(d) Short-term provisions

0.014

0.264

0.167

Total Current Liabilities (4)

18.163

16.266

13.579

 

 

 

 

TOTAL

36.560

34.077

30.798

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.260

3.458

2.859

(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

0.002

0.060

0.058

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.363

0.421

0.538

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.625

3.939

3.455

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.202

13.681

11.940

(c) Trade receivables

13.466

13.919

13.456

(d) Cash and cash equivalents

0.690

1.691

1.293

(e) Short-term loans and advances

0.577

0.847

0.654

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

31.935

30.138

27.343

 

 

 

 

TOTAL

36.560

34.077

30.798

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

49.107

73.269

40.205

 

Other Income

0.076

0.574

0.146

 

TOTAL (A)

49.183

73.843

40.351

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

46.428

71.446

37.939

 

 

 

 

 

Less

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

2.755

2.397

2.412

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.981

1.507

1.465

 

 

 

 

 

 

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

0.774

0.890

0.947

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.704

0.516

0.461

 

 

 

 

 

 

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

0.070

0.374

0.486

 

 

 

 

 

Less

TAX (H)

0.014

0.150

0.165

 

 

 

 

 

 

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

0.056

0.224

0.321

 

 

 

 

 

 

CIF Value of Imports

17.893

21.584

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.36

5.40

 7.74

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

0.169

0.340

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.11

0.31

0.80

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.61

3.27

6.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.19

1.10

1.58

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.02

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.71

0.76

0.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.76

1.85

2.01

 

 

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

4.142

4.142

4.142

Reserves & Surplus

12.794

13.017

13.074

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

16.936

17.159

17.216

 

 

 

 

long-term borrowings

0.169

0.000

0.597

Short term borrowings

6.758

12.856

11.690

Total borrowings

7.267

13.025

12.287

Debt/Equity ratio

0.429

0.759

0.714

 

 

 

 

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

40.205

73.269

49.107

 

 

82.239

(32.977)

 

 

 

 

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

40.205

73.269

49.107

Profit

0.321

0.224

0.056

 

0.80%

0.31%

0.11%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90192900

08/01/2015 *

22,190,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL (W), MUMBAI, Maharashtra - 400013, INDIA

C41671140

2

90191740

08/11/1996

300,000.00

STATE BANK OF INDIA

PEENYA INDUSTRIAL ESTATE BRANCH, BANGALORE, Karnataka - 
560058, INDIA

-

3

90191577

08/11/1996 *

11,000,000.00

STATE BANK OF INDIA

PEENYA INDL. ESTATE BRANCH, BANGALORE, Karnataka - 
560058, INDIA

-

4

90191275

19/07/1994

6,000,000.00

H.D.F.C. BANK LIMITED

BANGALORE, BANGALORE, Karnataka, INDIA

-

5

90191169

23/12/1993

2,000,000.00

STATE BANK OF INDIA

PEENYA INDL. ESTATE BRANCH, BANGALORE, Karnataka - 
560058, INDIA

-

* Date of charge modification

 

 

FIXED ASSETS

  • Factory Building
  • Plant and Machinery
  • Office Equipment
  • Generator
  • Electrical Installation
  • Furniture and Fixture
  • Motor Car
  • Bicycle

 

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.63.62

UK Pound

1

Rs.98.51

Euro

1

Rs.69.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

ART


 

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

3

--PROFITABILITY

1~10

2

--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

 

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.