MIRA INFORM REPORT

 

 

Report No. :

343010

Report Date :

01.10.2015

 

IDENTIFICATION DETAILS

 

Name :

SUNRISE METALLIC (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Gala No. 210 and 211, Shiva Industrial Estate, Near Tata Power House, Lake Road, Bhandup (West), Mumbai – 400078, Maharashtra

Tel. No.:

91-22-25953241

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.08.2005

 

 

Com. Reg. No.:

11-155696

 

 

Capital Investment / Paid-up Capital :

Rs. 15.869 Million

 

 

CIN No.:

[Company Identification No.]

U27100MH2005PTC155696

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged into manufacturing, supplying and exporting quality range of bare copper wires and bare copper stripes.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

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 :

Sunrise Metallic India Private Limited is a part of “Sunrise group promoted in 2005 by Mr. Anil Jain along with his family members. It is engaged into manufacturing, supplying and exporting quality range of bare copper wires and bare copper stripes.

 

The rating on company reflects improved liquidity position with supported by its healthy financial risk profile, driven by the significant ramp-up in operations and profitability margins. Coupled with funding support from the promoters have led to improvement in company’s financial risk profile, particularly its debt protection metrics and capital structure.

 

The ratings also reflects the group’s strong market position marked by significant increase in topline supported by established by established client relationship and its promoter’s extensive in the metal trading industry.

 

This rating strengths is partially offset by the susceptibility of the profitability margins to volatility in the metal scrap prices and foreign exchange (forex) rates.

 

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

 

In view of promoter’s extensive experience, the subject can be 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Bank Facilities = BB-

Rating Explanation

Inadequate-credit-quality and high credit risk

Date

June 2014

 

Rating Agency Name

CRISIL

Rating

Short Term Bank Facilities = A4+

Rating Explanation

Minimal degree of safety and very high credit risk

Date

June 2014

 

 

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. Anil

Designation :

Accounts Department

Contact No.:

91-22-25953241

Date :

28.09.2015

 

 

LOCATIONS

 

Registered Office :

Gala No. 210 and 211, Shiva Industrial Estate, Near Tata Power House, Lake Road, Bhandup (West), Mumbai – 400078, Maharashtra, India

Tel. No.:

91-22-25953241

Fax No.:

Not Available

E-Mail :

sunrisemetalic@yahoo.co.in

 

 

DIRECTORS

 

AS ON 25.09.2015

 

Name :

Anil Bhawarlal Jain

Designation :

Director

Address :

61, Bhuleshwar Darshan Bldg. 1st Floor,, Flat No. 101/B, Dr. A. M. Road, Bhuleshwar, Mumbai – 400002, Maharashtra, India

Date of Appointment :

29.0832005

DIN No.:

00384402

 

 

Name :

Bhawarlal Tokerchand Jain

Designation :

Director

Address :

61, Bhuleshwar Darshan Bldg. 1st Floor, Flat No. 101/B, Dr.  A. M. Road, Bhuleshwar, Mumbai – 400002, Maharashtra, India

Date of Appointment :

29.08.2005

DIN No.:

00384467

 

 

KEY EXECUTIVES

 

Name :

Mr. Anil

Designation :

Accounts Department

 

MAJOR SHAREHOLDERS

 

AS ON 25.09.2015

 

Names of Shareholders

No. of Shares

% of Holdings

Anil B. Jain

958365

60.39

Ketan B. Jain

103000

6.49

Bhurbai Jain

22000

1.39

Bhawarlal Jain

303500

19.13

Sunrise Gold Alloys Private Limited, India

200000

12.60

 

 

 

Total

1586865

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 25.09.2015

 

Category

Percentage

Bodies corporate

12.60

Directors or relatives of Directors

87.40

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into manufacturing, supplying and exporting quality range of bare copper wires and bare copper stripes.

 

 

Products :

Not Divlged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

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 :

Not Divulged

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 :

Information declined by the management

 

 

Bankers :

Banker Name

Bank of India

Branch Address

R. N. Marg (Bandra) Branch, Geetaneel Arcade, 1st floor, 85-Hill Road, Bandra West, Mumbai – 400050, Maharashtra, 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

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans taken for vehicles

2.626

0.689

Term loan from banks

0.000

1.469

SHORT TERM BORROWING

 

 

Loans repayable on demand from banks

220.264

288.719

 

 

 

Total

222.890

290.877

 

Auditors :

 

Name :

Poonawalla and Associates

Chartered Accountants

Address :

126, Abdul Rehman Street, 2nd Floor, Mariam Manzil, Mumbai – 400003, Maharashtra, India

PAN No. :

AADPP5272E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

  • Sunrise Copper Private Limited
  • Sunrise Gold-Alloys Private Limited
  • Vinayak Metal Industries

 

 

CAPITAL STRUCTURE

 

AS ON 25.09.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1586865

Equity Shares

Rs.10/- each

Rs. 15.869 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

15.869

9.600

9.600

(b) Reserves & Surplus

193.882

103.734

92.792

(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)

209.751

113.334

102.392

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.456

10.694

5.463

(b) Deferred tax liabilities (Net)

0.000

0.008

0.578

(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)

7.456

10.702

6.041

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

228.587

309.192

288.712

(b) Trade payables

151.314

86.949

111.839

(c) Other current liabilities

14.891

11.654

12.193

(d) Short-term provisions

5.925

4.985

4.500

Total Current Liabilities (4)

400.717

412.780

417.244

 

 

 

 

TOTAL

617.924

536.816

525.677

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

17.097

16.189

19.101

(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

3.999

3.999

2.000

(c) Deferred tax assets (net)

0.084

0.000

0.000

(d)  Long-term Loan and Advances

13.885

7.209

5.315

(e) Other Non-current assets

0.190

0.004

0.010

Total Non-Current Assets

35.255

27.401

26.426

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

150.567

157.861

239.600

(c) Trade receivables

321.750

226.337

152.904

(d) Cash and cash equivalents

31.636

44.190

21.379

(e) Short-term loans and advances

78.584

80.796

85.240

(f) Other current assets

0.132

0.231

0.128

Total Current Assets

582.669

509.415

499.251

 

 

 

 

TOTAL

617.924

536.816

525.677

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

2263.639

1723.580

1329.393

 

Other Income

NA

NA

NA

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

18.250

15.355

14.069

 

 

 

 

 

Less

TAX                                                                 

5.833

4.414

4.881

 

 

 

 

 

 

PROFIT AFTER TAX

12.417

10.941

9.188

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.82

6.89

5.79

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

52.315

40.835

(98.141)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.55

0.63

0.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.97

2.88

2.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.14

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.13

2.82

2.87

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.23

1.20

 

 

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

9.600

9.600

15.869

Reserves & Surplus

92.792

103.734

193.882

Share Application money pending allotment

0.000

0.000

0.000

Net worth

102.392

113.334

209.751

 

 

 

 

long-term borrowings

5.463

10.694

7.456

Short term borrowings

288.712

309.192

228.587

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

294.175

319.886

236.043

Debt/Equity ratio

2.873

2.823

1.125

 

 

 

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

1329.393

1723.580

2263.639

 

 

29.652

31.334

 

 

 

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

1329.393

1723.580

2263.639

Profit

9.188

10.941

12.417

 

0.69%

0.63%

0.55%

 

 

 

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

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

No

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

 

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

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

Yes

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

 

 

NOTE: Registered office of the company has been shifted from Shop No.8, Kalyan Building, Ground Floor, 22, K M Zaver Marg, Kumbhar Tukda, Bhuleshwar, Mumbai – 400002, Maharashtra, India to the present address w.e.f. 01.04.2009.

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Other loans and advances

4.830

8.536

SHORT TERM BORROWING

 

 

Intercorporate borrowings

8.323

20.473

Total

13.153

29.009

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10421438

21/03/2013

120,000,000.00

Bank of India

R. N. Marg (Bandra) Branch, Geetaneel Arcade, 1st floor, 85-Hill Road, Bandra West, Mumbai, Maharashtra - 400050, INDIA

B73671380

2

10103631

06/02/2013 *

302,900,000.00

Bank of India

R. N. Marg, 44- Hill Road, Bandra West, Mumbai, 
Maharashtra - 400050, INDIA

B68675453

3

10039046

12/08/2009 *

164,185,000.00

Bank of India

R.N.Marg Branch, Hill road, Bandra (w), Mumbai, 
Maharashtra - 400050, INDIA

A70627484

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 65.74

UK Pound

1

Rs. 99.53

Euro

1

Rs. 73.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--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

 

44

 

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.