|
Report No. : |
343626 |
|
Report Date : |
05.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
JINDAL INDIA LIMITED |
|
|
|
|
Formerly Known
As : |
JINDAL (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
2/1 Ahmed Mamuji Street, PS Bally, Howrah-711204, West Bengal |
|
Tel. No.: |
91-33-26556298/ 6399/ 26555490/ 0701 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
01.04.1991 |
|
|
|
|
Com. Reg. No.: |
21-092393 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 231.727 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51109WB1991PLC092393 |
|
|
|
|
IEC No.: |
0288010159 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ2054J |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of ERW/HFIW Black and Galvanized Steel Piles and Tubes,
Cold Rolled and Galvanized Plain and Corrugated Sheets. |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
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 1991 engaged in manufacturing
tubes and pipes. Its products include cold rolled mild steel, galvanized
steel sheet and electric resistance welded pipes. For the financial year ended 2014, company has reported 11.68% sales
turnover growth as compared to previous sales turnover and it has maintained
decent profitability margins at 1.56% during the year under a review. Rating derive strength from the extensive industry experience of the
promoters in steel industry supported by long track record of operations,
established position in the galvanized sheets and pipes business, diversified
revenue profile and presence in the export market. However, rating strength partially offset by working capital intensive
nature of its operations, volatility in raw material prices and exposure to
foreign exchange fluctuation risk. Trade relations are fair. Payment terms are reported to be slow. In view of aforesaid, the company can be considered for business dealings
at usual trade terms and condition. |
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 |
CRISIL |
|
Rating |
Long-Term Bank Facilities=BBB |
|
Rating Explanation |
Moderate degree of safety and moderate
credit risk |
|
Date |
23.06.2015 |
|
|
|
|
Rating Agency Name |
CRISIL |
|
Rating |
Short-Term Bank Facilities =A3+ |
|
Rating Explanation |
Moderate degree of safety and higher credit
risk |
|
Date |
23.06.2015 |
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 DECLINED
MANAGEMENT NON-COOPERATIVE
(Contact No: 91-33-22481160/ 26556298)
LOCATIONS
|
Registered Office : |
2/1 Ahmed Mamuji Street, PS Bally, Howrah-711204, West Bengal, India |
|
Tel. No.: |
91-33-26556298/ 6399/ 5490/ 0701 |
|
Fax No.: |
91-33-26555186 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office
: |
LMJ Chamber, 2nd Floor, 15C, Hemanta Basu Sarani, Kolkata – 700001,
West Bengal, India |
|
Tel. No.: |
91-33-22481160/ 1162/ 22482266 |
|
Fax No.: |
91-33-22481059 |
|
|
|
|
Factory 1 : |
Belur Unit 4, |
|
Tel. No.: |
91-33-26542606/ 2299 |
|
Fax No.: |
91-33-26541770 |
|
|
|
|
Factory 2 : |
Jangalpur Unit National Highway No.6, Village – Jangalpur, P.O. Andul, P.S. Sankrail,
District Howrah – 711302 ,West Bengal, India |
|
Tel. No.: |
91-33-26696319/ 0727/ 26691800-04 |
|
Fax No.: |
91-33-26690356 |
|
|
|
|
Factory 3 : |
Ghusuri Unit 107/2, Jay Bibi Lane, Ghusuri, Howrah – 711107, West Bengal,
India |
|
Tel. No.: |
91-33-26555889/ 3734 |
|
Fax No.: |
91-33-26553028 |
|
|
|
|
Branches Office: |
6-D, Gopala Towers, 25, Rajendra Place, New Delhi – 110008, India |
|
Tel. No.: |
91-11-45552670-75 |
|
Fax No.: |
91-11-45552676 |
AS ON 30.09.2014
|
Name : |
Mr. Punit Jatia |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25 Raja Santosh Road, Alipore, Kolkata-700027, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.01.1964 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.03.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACLPJ0397E |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00082221 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Anubhav Poddar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
The Jorehaut Tea Limited, Dimple Court, 26, Shakespeare Sarani,
Kolkata-700017, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.12.1981 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.09.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03069096 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mukti Nath Rai |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Vill - Jangalpur, Po - Argori, Ps - Sankrail, Andul Howrah,
Howrah-711302, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.01.1973 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
AKMPR3524Q |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.09.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
05295755 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Utkarsh Jatia |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25, Raja Santosh Road, Kolkata-700027, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.11.1988 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
AHOPJ1914D |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.03.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
05304921 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Bhavi Chand Jindal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
20c Velvedre Road, Alipore, Kolkata- 700027, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.07.1926 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Higher
Secondary |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.08.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAGPJ0185P |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00426886 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ayush Jatia |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25, Raja Sontosh Road, Alipore, Kolkata- 700027, West Bengal, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.02.1986 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com (Hons) and Business
Management, UK |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
16.04.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AFEPJ0692N |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00557505 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Satish Kumar Garg |
|
Designation : |
Secretary |
|
Address : |
15, Saha Lane, Kolkata-700007, West Bengal, India |
|
Date of Birth/Age : |
15.02.1972 |
|
Date of Appointment : |
01.04.2012 |
|
PAN No.: |
ACVPG1074B |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2014
|
Names of Shareholders (Equity Shares) |
|
No. of Shares |
|
Shyam Sunder Jindal |
|
500 |
|
Subhadra Jindal |
|
2935 |
|
Consolidated Photo and Investment Limited, |
|
190000 |
|
Sunita Jatia |
|
114435 |
|
Punit Jatia |
|
56825 |
|
Bazaloni Group Limited, |
|
111000 |
|
Jindal Photo Investment Limited, |
|
200890 |
|
Ayush Jatia |
|
20000 |
|
Utkarsh Jatia |
|
20000 |
|
Penrose Mercantiles Limited, |
|
150000 |
|
Shyam Sunder Jindal (HUF) |
|
400 |
|
Punit jatia (HUF) |
|
23000 |
|
Soyuz Trading Company Limited, India |
|
398388 |
|
Rishi Trading Company Limited, |
|
128842 |
|
Bhavesh Jindal |
|
100000 |
|
Binod Kumar Agarwal |
|
10 |
|
Manoj Banerjee |
|
10 |
|
Vasdav Agarwal |
|
10 |
|
Ramesh Sugla |
|
10 |
|
Rakesh Goel |
|
10 |
|
Total |
|
1517265 |
AS ON 31.03.2014
|
Names of Shareholders (Preference Shares) |
|
No. of Shares |
|
Bazaloni Group Limited |
|
800000 |
|
Total |
|
800000 |
AS ON 30.09.2014
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Bodies
corporate |
77.71 |
|
Directors
or relatives of directors |
22.29 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturers of ERW/HFIW Black and Galvanized Steel Piles and Tubes,
Cold Rolled and Galvanized Plain and Corrugated Sheets. |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
-- |
||||||
|
|
|
||||||
|
Agencies Held : |
-- |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
·
Punjab National Bank 268/2
G T Road, Liluah, Howrah - 711204, West Bengal, India |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
G. Sanyal and Company Chartered Accountants |
|
Address : |
Temple
Chamber 6, Old Post Office Street, Kolkata, West Bengal, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAEFG5079K |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Associates : |
Bazaloni
Group Limited, India (U01132AS1977PLC001713) |
|
|
|
|
Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives : |
·
Adorable Commerce Private Limited, India
(U74900WB2010PTC141172) ·
Jindal India Powertech Limited, India
(U74999UP2007PLC034310) ·
Adorable Trading Private Limited, India
(U74900WB2010PTC141187) ·
Jindal Photo Limited, India
(L33209DN2004PLC000198) ·
Jindal India Thermal Power Limited, India
(U74999DL2001PLC109103) ·
Bindal Vanijya Private Limited, India
(U51909WB2005PTC103345) ·
Soyuz Trading Company Limited, India
(U51909WB1981PLC033450) ·
Safe Holdings Private Limited, India
(U65993WB1992PTC054640) ·
Meena Devi Jindal Medical Institute and
Research Center ·
Universal Foils Limited, India
(U36900WB2006PLC107515) ·
Consolidated Finvest and Holdings Limited,
India (L33200UP1993PLC015474) |
CAPITAL STRUCTURE
AS ON 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,525,000 |
Equity Shares |
Rs. 100/- each |
Rs. 152.500 Million |
|
2,000,000 |
Preference Shares |
Rs. 100/- each |
Rs. 200.000 Million |
|
|
Total |
|
Rs. 352.500
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,517,265 |
Equity Shares |
Rs. 100/- each |
Rs. 151.727
Million |
|
1,200,000 |
Preference Shares |
Rs. 100/- each |
Rs. 120.000
Million |
|
|
Total |
|
Rs. 271.727 Million |
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,525,000 |
Equity Shares |
Rs. 100/- each |
Rs. 152.500 Million |
|
2,000,000 |
Preference Shares |
Rs. 100/- each |
Rs. 200.000 Million |
|
|
Total |
|
Rs. 352.500
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1517265 |
Equity Shares |
Rs. 100/- each |
Rs. 151.727
Million |
|
800000 |
Preference Shares |
Rs. 100/- each |
Rs. 80.000
Million |
|
|
Total |
|
Rs. 231.727 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 |
231.727 |
181.727 |
179.080 |
|
(b) Reserves & Surplus |
2013.428 |
1744.788 |
1686.961 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share
Application money pending allotment |
40.000 |
0.000 |
2.647 |
|
Total Shareholders’
Funds (1) + (2) |
2285.155 |
1926.515 |
1868.688 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
1467.548 |
268.854 |
47.549 |
|
(b) Deferred tax liabilities (Net) |
33.755 |
0.000 |
0.000 |
|
(c)
Other long term liabilities |
5.300 |
4.800 |
4.800 |
|
(d)
long-term provisions |
17.239 |
13.976 |
11.921 |
|
Total
Non-current Liabilities (3) |
1523.842 |
287.630 |
64.270 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
2761.373 |
3446.012 |
2823.711 |
|
(b)
Trade payables |
1532.199 |
475.946 |
477.278 |
|
(c)
Other current liabilities |
850.216 |
405.031 |
353.481 |
|
(d)
Short-term provisions |
24.326 |
1.036 |
1.084 |
|
Total
Current Liabilities (4) |
5168.114 |
4328.025 |
3655.554 |
|
|
|
|
|
|
TOTAL |
8977.111 |
6542.170 |
5588.512 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
2841.581 |
1623.526 |
1243.111 |
|
(ii)
Intangible Assets |
0.509 |
0.205 |
0.307 |
|
(iii)
Capital work-in-progress |
319.870 |
592.440 |
441.247 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
8.511 |
8.511 |
8.511 |
|
(c) Deferred tax assets
(net) |
0.000 |
36.697 |
29.141 |
|
(d) Long-term Loan
and Advances |
503.038 |
345.948 |
211.460 |
|
(e)
Other Non-current assets |
15.965 |
10.222 |
0.000 |
|
Total
Non-Current Assets |
3689.474 |
2617.549 |
1933.777 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1875.550 |
1521.830 |
1976.885 |
|
(c)
Trade receivables |
1890.374 |
1524.230 |
1073.093 |
|
(d)
Cash and cash equivalents |
476.256 |
265.265 |
219.651 |
|
(e)
Short-term loans and advances |
1035.498 |
606.996 |
379.332 |
|
(f)
Other current assets |
9.959 |
6.300 |
5.774 |
|
Total
Current Assets |
5287.637 |
3924.621 |
3654.735 |
|
|
|
|
|
|
TOTAL |
8977.111 |
6542.170 |
5588.512 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operation |
17069.612 |
15277.847 |
15534.434 |
|
|
|
Other Income |
56.404 |
69.183 |
128.636 |
|
|
|
TOTAL |
17126.016 |
15347.030 |
15663.070 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
13830.148 |
12537.875 |
12394.878 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(66.500) |
(60.656) |
649.596 |
|
|
|
Employees benefits expense |
159.780 |
140.929 |
108.002 |
|
|
|
Other expenses |
1989.807 |
1924.157 |
1548.989 |
|
|
|
TOTAL |
15913.235 |
14542.305 |
14701.465 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
1212.781 |
804.725 |
961.605 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
406.476 |
421.140 |
299.820 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
806.305 |
383.585 |
661.785 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
467.190 |
305.214 |
277.416 |
|
|
|
|
|
|
|
|
|
|
EXCEPTIONAL
ITEMS |
0.000 |
0.000 |
(11.672) |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
339.115 |
78.371 |
396.041 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
70.475 |
20.543 |
137.058 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
268.640 |
57.828 |
258.983 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB value of Export |
NA |
4376.629 |
4214.364 |
|
|
|
Others (Freight) |
NA |
341.127 |
248.223 |
|
|
|
Miscellaneous |
NA |
0.074 |
0.000 |
|
|
TOTAL EARNINGS |
NA |
4717.830 |
4462.587 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
NA |
2755.243 |
3879.327 |
|
|
|
Stores & Spares |
NA |
44.682 |
53.010 |
|
|
|
Capital Goods |
NA |
391.545 |
9.497 |
|
|
TOTAL IMPORTS |
NA |
NA |
3941.834 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
171.88 |
36.61 |
171.69 |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
294.200 |
37.549 |
64.184 |
|
|
|
|
|
|
Cash Generated from Operations |
1429.968 |
495.128 |
677.463 |
|
|
|
|
|
|
Net
Cash from Operating Activities |
1398.814 |
470.401 |
499.452 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
1.57 |
0.38 |
1.67 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
7.10 |
5.27 |
6.19 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.92 |
1.33 |
7.75 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15 |
0.04 |
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.98 |
1.95 |
1.57 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.02 |
0.91 |
1.00 |
Total Liability = Short-term Debt + Long-term Debt + Current Maturities
of Long-term debts
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 |
179.080 |
181.727 |
231.727 |
|
Reserves & Surplus |
1686.961 |
1744.788 |
2013.428 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
2.647 |
0.000 |
40.000 |
|
Net
worth |
1868.688 |
1926.515 |
2285.155 |
|
|
|
|
|
|
Long-term borrowings |
47.549 |
268.854 |
1467.548 |
|
Short term borrowings |
2823.711 |
3446.012 |
2761.373 |
|
CURRENT MATURITIES OF
LONG-TERM DEBTS |
64.184 |
37.549 |
294.200 |
|
Total
borrowings |
2935.444 |
3752.415 |
4523.121 |
|
Debt/Equity
ratio |
1.571 |
1.948 |
1.979 |

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 |
15534.434 |
15277.847 |
17069.612 |
|
|
|
(1.652) |
11.728 |

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 |
15534.434 |
15277.847 |
17069.612 |
|
Profit |
258.983 |
57.828 |
268.640 |
|
|
1.67% |
0.38% |
1.57% |

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 |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
Yes |
|
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 |
Yes |
|
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 |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10396941 |
21/11/2012 |
6,000,000.00 |
TATA CAPITAL FINANCIL SERVICS LIMITED |
ONE FORBES,, DR. V.
B. GANDHI MARG, FORT, MUMBAI- 400001, |
B65870743 |
|
2 |
90245046 |
10/03/2013 * |
11,240,000,000.00 |
PUNJAB NATIONAL BANK |
268/2 G T ROAD,
LILUAH, HOWRAH- 711 |
B72353287 |
* Date of charge modification
UNSECURED LOANS
|
PARTICULARS |
31.03.2014 (Rs.
In Million) |
31.03.2013 (Rs.
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Other loans and advances |
24.000 |
10.000 |
|
|
|
|
|
Total |
24.000 |
10.000 |
CONTINGENT LIABILITIES:
|
Particulars |
31.03.2014 (Rs.
In Million) |
31.03.2013 (Rs.
In Million) |
|
Unredeemed
Bank Guarantees |
795.930 |
905.533 |
|
Sales
Tax demand in dispute and under appeal |
50.322 |
43.083 |
|
Excise
and service tax matters in dispute and under appeal |
32.240 |
33.358 |
|
Income
tax demand in dispute and under appeal |
5.288 |
5.288 |
|
Bonds
executed for machinery import under EPCG Scheme |
40.611 |
40.611 |
|
Disputed dues of capital nature
against the company not acknowledged as debt ( Euro - 817000 ) |
68.032 |
0.000 |
|
Total |
992.423 |
1027.873 |
FIXED ASSETS:
Tangible Assets
·
Land
·
Buildings
·
Plant and Equipment
·
Furniture and Fixtures
·
Vehicles
·
Office Equipment
Intangible Assets
·
Computer software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 65.55 |
|
|
1 |
Rs. 99.17 |
|
Euro |
1 |
Rs. 73.08 |
INFORMATION DETAILS
|
Information Gathered
by : |
SVA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
IND |
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 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
|
43 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.