MIRA INFORM REPORT

 

 

Report No. :

324585

Report Date :

29.05.2015

 

IDENTIFICATION DETAILS

 

Name :

ROY GROUP OF INDUSTRIES

 

 

Registered Office :

31/C, K.K. Banerjee Road, Berhampore, Murshidabad - 742101, West Bengal

Mobile No.:

91-9475628128

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015 (Provisional)

 

 

Date of Incorporation:

26.08.2010

 

 

Com. Reg. No.:

190071102227

 

 

Capital Investment / Paid-up Capital :

Rs.7.452 million

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

CST No.:

19767244038

 

 

TIN No.:

19767244038

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AKHPR5914P

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer of P.S.C.C. Pole and Solar Mountain Block and also engage with Telecom Tower, Wire line projects and various types of civil works.

 

 

No. of Employees :

Approximately 126 (In Office: 6, In Factory: 100 and In Branch: 20)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietary concern having satisfactory track record.

 

The concern is progressing well. General financial position of the concern is sound and healthy.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct and as per commitment.

 

The concern can considered normal for business dealings at usual trade terms and conditions.

 

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 – 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 :

Mr. Nirmalya Roy

Designation :

Proprietor

Contact No.:

91-9475628128

Date :

27.05.2014

 

 

LOCATIONS

 

Registered Office :

31/C, K.K. Banerjee Road, Berhampore, Murshidabad - 742101, West Bengal, India 

Tel. No.:

Not Available 

Mobile No.:

91-9475628128 (Mr. Nirmalya Roy)

Fax No.:

Not Available 

E-Mail :

nirmalya28roy@gmail.com

Area :

6000 Sq. ft.

Location :

Owned

 

 

Factory :

Suki More, P.O-Suki, P.S-Nabogram, Berhampur, Murshidabad, West Bengal India

Area :

1,00,000 Sq. ft.

Location :

Owned

 

 

Branch Office/ Factory :

Khathal Guri More, Po - Kranti, P.S - Mbazar, Jalpaiguri, West Bengal, India

Area :

1,50,000 Sq. ft.

Location :

Owned

 

 

Liaison Office:

17, B.B. Sen Road, Berhampur, Murshidabad -  742101, West Bengal, India

 

 

SOLE PROPRIETOR

 

Name :

Mr. Nirmalya Roy

Designation :

Proprietor

Address :

31/C, K.K. Banerjee Road, Berhampur, Murshidabad - 742101, West Bengal, India

Date of Birth/Age :

28.02.1977

Qualification :

B. Sc., P.G. in I.T, P.G. in Journalism and Mass Communication

Experience :

9 years

 

 

KEY EXECUTIVES

 

KEY PERSONAL :

 

1) Mr. P.K. Chatterjee, B.E (Mech), M.I.E, C. Engg (I ) , M.I.I.E.

Experience: - 30 years Working Experience with Engineering Division AND Electrical Division of Andrew Yule and Co. Limited. In the field of works Management and Industrial Engineering.

 

2) Sanjib Mandal , D.E.E (Electrical) 

Experience: - Installation, commissioning and maintenance of following items at BTS cell sites. 5 years experience in Distribution and cable laying work at Bajaj Electrical Limited

 

·         TELECOM  INFRASTRUCTURE IN CIVIL AND  ELECRTIAL WINGS

·         D.G SET.

·         P.A.C

·         POWER PLANT ( BATTERY AND S.M.P.S )

·         FIRE ALARM PANEL

·         AMF PANEL

·         HT, LT AND DTR  WORK                          

·         EARTHPIT POSITION LAYOUT

·         ELECTRICAL UTILITIES ON CELL SITES

·         SITE MONITORING

·         TOWER ERECTION

·         TYPICAL LAYOUT FOR TOWER WITH SHELTER, DG AND AVR.

·         QUALITY TRLATED PUNCH POINT AND RECTIFICATION

·         LAYOUT FOR GBT AND RTT WITH TOWER.SHELTER. DG AND AVER.

·         EXECUTION OF SITE CONSTRUCTION TOWER, D.G. SHELTER FOUNDATION.

·         LT AND HT POWER PROJECTS

 

3) Mr. Arun Paul . B.Sc. L.C.E

Experience:-  12 Years Experience with P.H.E. (Govt .Of .W.B. )

 

4)  Mr. S. Chatterjee. B.Sc (Quality Control)

Experience: - 30 Years working Experience as a Research Assistant with P.W.D. Roads (Government of W.B.)

 

5 ) Mr. S. Chatterjee , B.E. Textile Technology

Experience: - 30 Years Experience with Machines 7 Boiler Operation.

 

6) Mr. Subrata Debnath , B.Com

Experience: - 5 years experience in Distribution Project

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of P.S.C.C. Pole and Solar Mountain Block and also engage with Telecom Tower, Wire line projects and various types of civil works.

 

 

Products :

  • 8 Mtrs, 200 k.g. P.S.C.C. Pole conforming to I.S-2905
  • Solar Mountain Block (Precast) as per I.S

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

L/C

 

 

Purchasing :

L/C

 

PRODUCTION STATUS (AS ON 31.03.2015):

 

Particulars

Installed Capacity

Actual Production

8 and 9 MTRS long PCC Pole

180 Days

4500 Months

 


 

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 :

Approximately 126 (In Office: 6, In Factory: 100 and In Branch: 20)

 

 

Bankers :

Bank Name

Bank of India

Branch

14, Bimal Singha Sarani, Murshidabad, Berhampur, West Bengal, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

421030110000033

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Rs.7.300 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Harsh Jain and Company

(S.K. Hasim Ali)

Chartered Accountants

Address :

Kolkata, West Bengal, India

Mobile No.:

91-9434000408

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern:

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Capital Investment :

 

Owned :

Rs.7.452 million

Borrowed :

--

Total :

Rs.7.452 million

 

 

LIABILITIES CAPITAL ACCOUNT 

 

 

31.03.2014

31.03.2013

As Per last a/c

 

3.026

2.051

Add: Net Profit

 

1.056

0.537

Add: Gain of Agri Land

 

2.789

0.221

Add: Interest on F.D

 

0.014

0.000

Add: Bank Interest

 

0.003

0.000

Add: Profit For Transport

 

0.000

0.057

Add: Stamp Duty For Land

 

0.000

0.015

Add: Adjustment

 

0.000

0.307

Total

 

6.888

3.189

Less: Drawings

 

 

 

Personal

 

0.194

0.099

LIP

 

0.046

0.008

Income Tax

 

0.025

0.056

Advance I. Tax

 

0.150

0.000

 

 

0.415

0.163

Total

 

6.473

3.026

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

(Provisional)

31.03.2014

31.03.2013

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’s Capital

7.452

6.473

3.026

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

7.452

6.473

3.026

LOAN FUNDS

 

 

 

1] Secured Loans

4.700

4.526

7.256

2] Unsecured Loans

0.000

0.000

0.005

TOTAL BORROWING

4.700

4.526

7.261

DEFERRED TAX LIABILITIES

 

 

 

 

 

 

 

TOTAL

12.152

10.999

10.287

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

5.477

5.278

2.092

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.139

0.131

0.432

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.628
0.729
1.493

 

Sundry Debtors

8.938
7.689
4.854

 

Cash in Hand

1.374
1.464
1.403

 

Other Current Assets

0.425
0.436
0.909

 

Loans & Advances

0.295
0.307
0.140

Total Current Assets

11.660
10.625
8.799

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

5.124
5.018
1.008

 

Other Current Liabilities and Provisions

 
0.020
0.028

Total Current Liabilities

5.124
5.036
1.036

Net Current Assets

6.536
5.589
7.763

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

12.152

10.999

10.287

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2015

(Provisional)

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

51.272

45.704

20.558

 

Other Income

0.074

0.085

0.352

 

TOTAL

51.346

45.789

20.910

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Goods Sold

 

41.232

18.152

 

Salary and Wages

 

0.227

0.143

 

Accounting Charges

 

0.024

0.012

 

Bad debt

 

0.000

0.000

 

Legal Fees

 

0.045

0.000

 

Bank Charges

 

0.132

0.073

 

Interest on Loan

 

0.936

0.000

 

Miscellaneous Expenses

 

0.196

0.000

 

Provision for Bad deb

 

0.006

0.000

 

Fuel Charge

 

0.236

0.067

 

Insurance Charges

 

0.003

0.003

 

Garrage Rent

 

0.030

0.016

 

Travelling Expenses

 

0.417

0.034

 

Factory Expenses

 

0.197

0.083

 

Fabrication Charges

 

0.284

0.089

 

Audit Fees

 

0.012

0.008

 

Repairing and Maintenance

 

0.476

0.319

 

Subscription and Donation

 

0.014

0.000

 

Electric Charges

 

0.012

0.029

 

Bank Interest

 

0.000

1.087

 

Mobile Charges

 

0.000

0.008

 

TOTAL

49.911

44.479

20.123

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.435

1.310

0.787

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.257

0.255

0.251

 

 

 

 

 

 

NET PROFIT 

1.178

1.055

0.536

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

(Provisional)

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

2.30

2.31

2.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.45

2.87

3.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

6.82

6.59

4.73

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.16

0.16

0.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.63

0.70

2.40

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

3.026

6.473

7.451

Reserves & Surplus

0.000

0.000

0.000

Net worth

3.026

6.473

7.451

 

 

 

 

Secured Loans

7.256

4.526

4.701

Unsecured Loans s

0.005

0.000

0.000

Total borrowings

7.261

4.526

4.701

Debt/Equity ratio

2.400

0.699

0.631

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

20.558

45.704

51.272

 

 

122.317

12.183

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

20.558

45.704

51.272

Profit

0.536

1.056

1.178

 

2.61%

2.31%

2.30%

 

 

 

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

Yes

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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

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

No

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

 

 

 


 

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.63.90

UK Pound

1

Rs.98.16

Euro

1

Rs.69.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

KAM

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--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

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

 

47

 

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.