MIRA INFORM REPORT

 

 

Report No. :

349747

Report Date :

16.11.2015

 

IDENTIFICATION DETAILS

 

Name :

SHRI BHAGWATI MACHINES PRIVATE LIMITED

 

 

Registered Office :

G-179, RICCO Industrial Area Extension, Parbat Pura, Ajmer – 305002, Rajasthan

Tel. No.:

91-145-2695712 / 2695868

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.08.1995

 

 

Com. Reg. No.:

17-010632

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U51505RJ1995PTC010632

 

 

IEC No.:

1306001927

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCS1826L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Stone Processing Machines.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1995, having satisfactory track.

 

For the year 2014, the company has recorded slight decline in its revenue base as compared to last year, however reported satisfactory profitability margin. It possesses adequate networth base.

 

Trade relations are fair. Business is active. Payments are slow but correct.

 

The company can be considered 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

 

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 31-03-2015.

 

INFORMATION DENIED BY

 

Name :

Mr. Olvin Bannet

Designation :

Quality Control Department

Contact No.:

91-145-2695712

Date :

13.11.2015

 

 

LOCATIONS

 

Registered Office / Factory :

G-179, RICCO Industrial Area Extension, Parbat Pura, Ajmer – 305002, Rajasthan, India

Tel. No.:

91-145-2695712 / 2695868

Fax No.:

Not Available

E-Mail :

abmajmer@gmail.com

info@bhagwatimachines.com

shribhagwatimachines@gmail.com

sales1@bhagwatimachines.com

Website :

www.bhagwatimachines.com

 


 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Yashwant Sharma

Designation :

Director

Address :

978/32, Behind Convent School, Alwar Gate, Ajmer - 305001, Rajasthan, India

Date of Birth/Age :

20.06.1967

Date of Appointment :

29.08.1995

DIN No.:

00534666

 

 

Name :

Mr. Omanshu Sharma

Designation :

Director

Address :

Band Kuyen Ki Gali, Alwar Gate, Ajmer - 305001, Rajasthan, India

Date of Birth/Age :

01.09.1991

Date of Appointment :

01.02.2011

DIN No.:

05110272

 

 

KEY EXECUTIVES

 

Name :

Mr. Olvin Bannet

Designation :

Quality Control Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

%age holding

Dinesh Sharma

2000

2.00

Yashwant Sharma

57000

57.00

Anju Sharma

24000

24.00

Sushila Devi Sharma

10000

10.00

Omanshu Sharma

7000

7.00

Total

100000

100.00

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Stone Processing Machines.

 

 

Products :

  • Line Polishing Machine
  • Block Cutting Machine
  • Resin Line Machine
  • Cranes
  • Trolley

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS (31.03.2014)

 

Particulars

Unit

Quantity

Production

(PCS)

178

 

 

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 :

Somani Granites Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

  • Shree Agencies Private Limited
  • Preethi Granites
  • Sri Das Hanuman Granite Private Limited
  • Sanjay Rocks Granites India Private Limited

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

Bank of Baroda

Branch Address

P. R. Marg Branch, Ajmer – 305001, Rajasthan, 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

 

  • HDFC Bank Limited
  • ICICI Bank Limited
  • Small Industries Development Bank of India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Loans Repayable on Demands - From banks

 

 

Bank of Baroda C/C 5//216

36.343

0.000

Baroda Rajasthan Kshetriya Gramin Bank

0.000

0.434

Punjab National Bank

0.000

4.790

Loans and Advances from related parties

 

 

Mahalaxmi machine tools

0.000

0.036

Total

36.343

5.260

 

Auditors :

 

Name :

Mittal and Mittal

Chartered Accountants

Address :

C/O Mittal Chambers Near OBC, Vaishali Nagar, Ajmer – 305001, Rajasthan, India

Membership No.:

074983

PAN No.:

AADFM0690B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.10/- each

Rs.1.500 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 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

1.000

1.000

0.530

(b) Reserves & Surplus

31.812

21.762

6.792

(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)

32.812

22.762

7.322

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

14.614

0.629

0.847

(b) Deferred tax liabilities (Net)

0.295

0.283

0.568

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

14.909

0.912

1.415

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

63.163

21.180

2.070

(b) Trade payables

24.053

33.424

5.553

(c) Other current liabilities

53.850

52.362

39.151

(d) Short-term provisions

6.894

6.841

2.573

Total Current Liabilities (4)

147.960

113.807

49.347

 

 

 

 

TOTAL

195.681

137.481

58.084

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

57.514

38.135

16.612

(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

3.129

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

7.342

2.025

0.000

(e) Other Non-current assets

0.309

0.294

0.179

Total Non-Current Assets

68.294

40.454

16.791

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

65.414

41.391

6.493

(c) Trade receivables

31.042

31.251

16.689

(d) Cash and cash equivalents

3.048

7.262

10.628

(e) Short-term loans and advances

5.523

7.181

4.860

(f) Other current assets

22.360

9.942

2.623

Total Current Assets

127.387

97.027

41.293

 

 

 

 

TOTAL

195.681

137.481

58.084

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

280.796

339.155

116.160

 

Other Income

1.665

0.519

0.134

 

TOTAL

282.461

339.674

116.294

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

221.547

304.788

102.150

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

5.748

(6.314)

(3.500)

 

Employees benefits expense

13.247

7.259

2.476

 

Other expenses

15.676

12.443

5.354

 

TOTAL

256.218

318.176

106.480

 

 

 

 

 

Less

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

26.243

21.498

9.814

 

 

 

 

 

Less

FINANCIAL EXPENSES

5.999

0.762

0.645

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

20.244

20.736

9.169

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

4.985

2.750

2.507

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

15.259

17.986

6.662

 

 

 

 

 

Less

TAX

5.209

5.366

2.611

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.050

12.620

4.051

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

100.50

126.20

40.51

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.906

2.318

0.834

Cash generated from operations

NA

NA

NA

Net cash flows from operating activities

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

3.58

3.72

3.49

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

9.35

6.34

8.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.92

13.08

11.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47

0.79

0.91

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.40

1.06

0.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.86

0.85

0.84

 

 

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

0.530

1.000

1.000

Reserves & Surplus

6.792

21.762

31.812

Net worth

7.322

22.762

32.812

 

 

 

 

long-term borrowings

0.847

0.629

14.614

Short term borrowings

2.070

21.180

63.163

Current Maturities of Long Term Debt

0.834

2.318

0.906

Total borrowings

3.751

24.127

78.683

Debt/Equity ratio

0.512

1.060

2.398

 

 

 

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

116.160

339.155

280.796

 

 

191.972

(17.207)

 

 

 

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

116.160

339.155

280.796

Profit

4.051

12.620

10.050

 

3.49%

3.72%

3.58%

 

 

 

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)

No

16

No. of employees

No

17

Details of sister concerns

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

OPERATION

 

The company is a manufacturing concern producing Stone Processing Machines. There was weakness in Industrial Production in the through their country. Accordingly turnover remains Rs.282.500 Million resulting in net profit of Rs.10.100 Million only as given above.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan - From banks

 

 

Bank of Baroda Term Loan A/c

5.000

0.000

HDFC Bank Limited Pajero Car Loan

0.773

0.629

ICICI Toyota Car Loan

0.354

0.000

Other Loans and advances

 

 

Small Industries Development of India

8.487

0.000

SHORT TERM BORROWING

 

 

Loans Repayable on Demands - From Others

 

 

Sunil Agarwal HUF

4.432

4.162

Swapnil Agarwal

9.715

4.123

The Goyals

0.000

1.042

Vikram Electro Chemical Industries Private Limited

0.000

3.037

Muna Agarwal

3.878

3.556

BP RaTHi

1.000

0.000

BP Rathi and Sons HUF

1.000

0.000

Dinesh Kanti Bhai Patel

0.406

0.000

Geeta Devi

1.182

0.000

Jolly industries

0.350

0.000

Jolly its different

1.000

0.000

Pooja Sharma

0.153

0.000

Ratan lal

1.075

0.000

R.C. sharma

0.662

0.000

Shankutla nahar

0.483

0.000

Tanmay Rathi

1.000

0.000

Vikas Nahar

0.484

0.000

Total

41.434

16.549

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10474960

13/01/2014

7,000,000.00

Bank of Baroda

P.R. MARG BRANCH, AJMER - 305001, Rajasthan, INDIA

B95239984

2

10451281

12/09/2013

9,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

FIRST FLOOR, OPPOSITE AGRASEN BHAWAN, JAIPUR ROAD, MADANGANJ, KISHANGARH - 305801, Rajasthan, INDIA

B85832145

3

10480432

06/04/2013

40,000,000.00

BANK OF BARODA

PR MARG, AJMER - 305001, Rajasthan, INDIA

B93573582

4

90066819

03/06/1998

600,000.00

GRAMIN BANK

AJMER, AJMER, Rajasthan, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Motor Vehicles
  • Computer Equipments
  • Other Equipments
  • Factory Building
  • Furniture and Fixtures
  • Land

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.66.13

UK Pound

1

Rs.100.55

Euro

1

Rs.71.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

AMT

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--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

 

41

 

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.