|
|
|
|
Report No. : |
501833 |
|
Report Date : |
09.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
SAHNEY COMMUTATORS PRIVATE LIMITED (w.e.f. 13.05.1997) |
|
|
|
|
Formerly Known
As : |
SCHUNK TECHNOLOGIES ( |
|
|
|
|
Registered
Office : |
No. 772, II Floor, 4th Block, |
|
Tel. No.: |
91-80-40347504 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
02.03.1987 |
|
|
|
|
Com. Reg. No.: |
08-008214 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 16.728 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52190KA1987PTC008214 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0792011961 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
29AACCS0865J1Z2 |
|
|
|
|
TIN No.: |
29960137321 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCS0865J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in manufacturing, distribution and exporting commutators, sliprings and its by products copper scrap. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 825000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1987 having satisfactory track.
As per available financials of 2016, revenue and profit of the company has decline. However, the company possesses sound financial profile marked by healthy net worth base along with low debt level and favourable gap between trade payables to its trade receivables. The company also derives strength from its long established track record of business operations. Trade relations are reported as fair. Business is active. Payment terms are seems to be slow but correct. In view of the aforesaid, 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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating = BBB |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk. |
|
Date |
July, 2017 |
|
|
|
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating = A3+ |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
July, 2017 |
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
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial Reconstruction)
list as of 09.04.2018.
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DENIED
MANAGEMENT NON-COOPERATIVE (Tel. No.:
91-80-40347555 / 40347504)
LOCATIONS
|
Registered Office : |
No. 772, II Floor, 4th Block, |
|
Tel. No.: |
91-80-40347555 / 40347504 |
|
Fax No.: |
91-80-40347575 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory: |
9E2, Bomasandra Industrial Area, Anekal Taluk, Bangalore-560099,
Karnataka, India |
|
Tel. No.: |
91-80-40438444 |
|
Fax No.: |
91-80-40438484 |
|
|
|
|
Attibele Division : |
21-A, Attibele Industrial Area, Attebele Hoble, Anekal Taluka, Bangalore
– 562107, Karnataka, India |
|
Tel No.: |
91-80-27808292 |
|
|
|
|
Branch Offices: |
Located at: · Bangalore · Chennai · Mumbai · Nashik · Delhi · Kolkata · Bhopal |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Jasjiv Devinder Singh Sahney |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 37, Viviani Road, Richards Town, Bangalore – 560005, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.01.1964 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Engineering Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.02.1994 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAVPS0945A |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00022886 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Suresh Dattatray Ghorpadkar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
S1S2, Gurupreeth Residency, 4th Main, 4th Cross RMV II-Stage, Bhoopasandra, Bangalore-560094, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.03.1942 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.02.2006 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABNPG9422G |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02533434 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Venkata Ramesh Kumar Gopalakrishnan |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No. 6B, Dr. Ramamurthy Nagar Main Road, Keelkattalai, Chennai - 600117, Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.04.1966 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.10.2007 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACKPV7518A |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02095948 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajiv Devinder Sahney |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 50, Ushakiran, Carmichael Road, Mumbai-400026, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.09.1962 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.08.1997 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AMOPS1180K |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00022896 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Deepa Jasjiv Sahney |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 50, Ushakiran, Carmichael Road, Mumbai- 400026, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.10.1963 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.01.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AMVPS3103K |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02628605 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Kanwaldeep Kaur Sahney |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
50, Usha Kiran Carmichael Road, Mumbai - 400026, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
22.02.1944 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.03.1987 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABDPS4708F |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00405996 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders (Equity
Shareholders) |
|
No. of Shares |
|
Devindra Singh Sahney |
|
77316 |
|
Kanwaldeep Kaur Sahney |
|
10321 |
|
Jasjiv Sahney and Rajiv Sahney |
|
41500 |
|
Kanwaldeep Kaur Sahney and Jasjiv Sahney |
|
41500 |
|
Rajiv Sahney and Devindra Singh |
|
41500 |
|
Rajiv Sahney and Jasjiv Sahney |
|
41500 |
|
Kanwaldeep Kaur Sahney and Devindra Singh Sahney |
|
7941 |
|
Kanwaldeep Kaur Sahney and Devindra Sahney |
|
7932 |
|
Rajiv Sahney and Jasjiv Sahney |
|
41517 |
|
Jasjiv Sahney and Kanwaldeep Kaur Sahney |
|
50244 |
|
Rajiv Sahney |
|
18775 |
|
Sahney Kirkwood Private Limited, |
|
92250 |
|
Jasjiv Sahney |
|
15400 |
|
Minicon Insulated Wires, LLP |
|
385120 |
|
Total |
|
872816 |
|
Names of Shareholders (Preference
Shareholders) |
|
No. of Shares |
|
Sahney Kirkwood Private Limited, India |
|
80000 |
|
Total |
|
80000 |
AS ON 29.09.2017
|
Equity Share
Break up |
Percentage |
|
Category |
|
|
Promoters - Individual/Hindu Undivided Family – Indian |
45.31 |
|
Promoters - Bodies corporate |
54.69 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in manufacturing, distribution and exporting commutators, sliprings and its by products copper scrap. [Registered Activity] |
||||||
|
|
|
||||||
|
Products / Services
: |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
K P Rao and Company Chartered Accountants |
|
Address : |
'Poornima', 25 State Bank Road, Bangalore-560001, Karnataka, India |
|
PAN No.: |
AAAFK7720M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associate Companies
: (As on 2017) |
Sahney Kirkwood Private Limited, India CIN No.: U32109MH1966PTC013516 |
|
|
|
|
Associate Companies
: |
Sahney Kirkwood Private Limited, India CIN No.: U32109MH1966PTC013516 |
CAPITAL STRUCTURE
AS ON 29.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Shares |
INR 10/- each |
INR 10.000 Million |
|
125000 |
Preference Shares |
INR 100/- each |
INR 12.500 Million |
|
|
Total |
|
INR 22.500 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
872816 |
Equity Shares |
INR 10/- each |
INR 8.728
Million |
|
80000 |
Preference Shares |
INR 100/- each |
INR 8.000
Million |
|
|
Total |
|
INR 16.728 Million |
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
16.728 |
16.728 |
16.728 |
|
(b) Reserves &
Surplus |
272.034 |
266.871 |
251.563 |
|
(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) |
288.762 |
283.599 |
268.291 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
4.006 |
4.181 |
4.757 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
17.503 |
17.634 |
15.288 |
|
Total Non-current
Liabilities (3) |
21.509 |
21.815 |
20.045 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
62.714 |
71.723 |
91.333 |
|
(b) Trade payables |
143.006 |
156.352 |
161.654 |
|
(c) Other current
liabilities |
21.460 |
18.660 |
22.399 |
|
(d) Short-term provisions |
1.452 |
8.907 |
6.945 |
|
Total Current Liabilities
(4) |
228.632 |
255.642 |
282.331 |
|
|
|
|
|
|
TOTAL |
538.903 |
561.056 |
570.667 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
67.036 |
76.305 |
90.686 |
|
(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 |
4.982 |
4.993 |
4.993 |
|
(c) Deferred tax assets
(net) |
7.483 |
5.820 |
2.238 |
|
(d) Long-term Loan and Advances |
25.233 |
25.666 |
38.684 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
104.734 |
112.784 |
136.601 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
185.854 |
190.638 |
202.372 |
|
(c) Trade receivables |
172.085 |
200.363 |
167.811 |
|
(d) Cash and cash equivalents |
46.238 |
29.318 |
36.685 |
|
(e) Short-term loans and
advances |
29.992 |
27.953 |
27.198 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
434.169 |
448.272 |
434.066 |
|
|
|
|
|
|
TOTAL |
538.903 |
561.056 |
570.667 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
1143.752 |
1298.617 |
1186.943 |
|
|
Other Income |
6.835 |
3.016 |
2.882 |
|
|
TOTAL |
1150.587 |
1301.633 |
1189.825 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
849.227 |
984.526 |
956.975 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
9.687 |
(6.843) |
(65.377) |
|
|
Employees benefits
expense |
130.722 |
133.084 |
120.686 |
|
|
Other expenses |
118.220 |
127.009 |
118.722 |
|
|
TOTAL |
1107.856 |
1237.776 |
1131.006 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
INTEREST, TAX, DEPRECIATION AND AMORTISATION |
42.731 |
63.857 |
58.819 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
22.790 |
23.088 |
22.234 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
19.941 |
40.769 |
36.585 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
13.600 |
18.028 |
13.681 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
6.341 |
22.741 |
22.904 |
|
|
|
|
|
|
|
Less |
TAX |
1.178 |
6.870 |
8.671 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
5.163 |
15.871 |
14.233 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
228.052 |
212.181 |
197.948 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S |
233.215 |
228.052 |
212.181 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
83.606 |
89.051 |
91.877 |
|
|
TOTAL EARNINGS |
83.606 |
89.051 |
91.877 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
93.835 |
207.464 |
216.143 |
|
|
Consumable Stores |
2.061 |
5.304 |
3.695 |
|
|
TOTAL IMPORTS |
95.896 |
212.768 |
219.838 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
5.92 |
18.18 |
16.31 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
0.000 |
0.246 |
0.719 |
|
Net cash flows from (used in) operations |
51.086 |
47.146 |
53.835 |
|
Net cash flows from (used in) operating activities |
40.791 |
38.908 |
45.127 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry
Debtors / Income * 365) |
54.92 |
56.32 |
51.60 |
|
|
|
|
|
|
Account Receivables Turnover (Income /
Sunday Debtors) |
6.65 |
6.48 |
7.07 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
61.46 |
57.97 |
61.66 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.23 |
0.33 |
0.29 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.64 |
0.84 |
0.65 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.43 |
0.46 |
0.50 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.23 |
0.27 |
0.36 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.79 |
0.90 |
1.05 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.23 |
0.27 |
0.34 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.87 |
2.77 |
2.65 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin [(PAT
/ Sales) * 100] |
% |
0.45 |
1.22 |
1.20 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.96 |
2.83 |
2.49 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
1.79 |
5.60 |
5.31 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.90 |
1.75 |
1.54 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.09 |
1.01 |
0.82 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.54 |
0.51 |
0.47 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
3.99 |
4.55 |
5.79 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.90 |
1.75 |
1.54 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Share Capital |
16.728 |
16.728 |
16.728 |
|
Reserves & Surplus |
251.563 |
266.871 |
272.034 |
|
Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
268.291 |
283.599 |
288.762 |
|
|
|
|
|
|
Long-term borrowings |
4.757 |
4.181 |
4.006 |
|
Short term borrowings |
91.333 |
71.723 |
62.714 |
|
Current Maturities of
Long term debt |
0.719 |
0.246 |
0.000 |
|
Total borrowings |
96.809 |
76.150 |
66.720 |
|
Debt/Equity ratio |
0.361 |
0.269 |
0.231 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
1186.943 |
1298.617 |
1143.752 |
|
|
|
9.409 |
(11.925) |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
1186.943 |
1298.617 |
1143.752 |
|
Profit |
14.233 |
15.871 |
5.163 |
|
|
1.20% |
1.22% |
0.45% |

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 |
No |
|
21 |
Banking facility details |
No |
|
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 |
No |
|
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 |
OPERATIONS
The Company has reported total income of INR 1150.587 Million for the current year as compared to INR 1301.633 Million in the previous year. The Net Profit for the year amounted to INR 5.163 Million, in the current year as compared to INR 15.871 Million in the previous year.
UNSECURED LOANS:
|
PARTICULAR |
31.03.2016 INR In Million |
31.03.2015 INR In Million |
|
Long-term
Borrowings |
|
|
|
Loans and advances from related parties |
3.654 |
3.654 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Loans and advances from others |
0.000 |
4.370 |
|
Total |
3.654 |
8.024 |
INDEX OF CHARGE:
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Amount |
Address |
|
1 |
B96543269 |
10477978 |
Canara Bank |
21/01/2014 |
- |
950000.0 |
Industrial Financial Branch, Venkatadri Complex No.83, Richmond Road, Bangalore-560034, Karnataka, India |
|
2 |
G33994849 |
80002508 |
Canara Bank |
22/06/1993 |
29/12/2016 |
154000000.0 |
Industrial Finance Branch No.19, Infantry Road, Bangalore-560001, Karnataka, India |
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,
1] INFORMATION ON
DESIGNATED PARTY
No records 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
|
INR |
|
US Dollar |
1 |
INR 64.99 |
|
|
1 |
INR 90.96 |
|
Euro |
1 |
INR 79.51 |
INFORMATION DETAILS
|
Information
Gathered by : |
SAV |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
BHG |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.