MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504297

Report Date :

19.04.2018

 

 

 

 IDENTIFICATION DETAILS

 

Name :

UTTAM VALUE STEELS LIMITED (w.e.f. 18.03.2013)

 

 

Formerly Known As :

LLOYDS STEEL INDUSTRIES LIMITED

 

 

Registered Office :

4th Floor, Uttam House, 69, P. D Mello Road, Mumbai – 400009, Maharashtra

Tel. No.:

91-22-30418111 / 66563500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018

 

 

Date of Incorporation :

27.04.1970

 

 

Com. Reg. No.:

11-014621

 

 

Capital Investment / Paid-up Capital :

INR 6701.400 Million

 

 

CIN No.:

[Company Identification No.]

L27100MH1970PLC014621

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in the business of manufacturing of Steel and Capital Equipment products.  (Registered Activity)

 

 

No. of Employees (As on 2017) :

1096 (Approximately) 

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Exists

 

 

Comments :

Subject was incorporated in the year 1970 and it is engaged in manufacturing of steel products, engineering equipment and executing turnkey projects.

 

As per the financials of March 2018, the company has registered a decline in its revenue as compared to its previous year’s revenue and has reported losses.

 

Rating takes into consideration the company’s accumulated previous year’s losses which led to erosion of net worth and weak financial risk profile.

 

Rating also takes into account the ongoing slowdown in steel industry and stressed liquidity position.

 

Payments terms seems to be slow and delayed.

 

In view of aforesaid, the subject can be considered for business dealings at fully secured 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

CARE

Rating

Long term rating : D (Issuer non-cooperative)

Rating Explanation

Lowest-credit-quality and very prospects of recovery

Date

23.01.2018

 

Rating Agency Name

CARE

Rating

Short term rating : D (Issuer non-cooperative)

Rating Explanation

Lowest-credit-quality and very prospects of recovery

Date

23.01.2018

 

 

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 19.04.2018

 

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 DECLINED

 

Management non-cooperative Tel No.: 91-22-66563500

(Tel No.: 91-22-30418111/67463214 - Continuously Ringing)

 

LOCATIONS

 

Registered Office/ Marketing Office 1 :

4th Floor, Uttam House, 69, P.D Mello Road, Mumbai-400009, Maharashtra, India  

Tel. No.:

91-22-30418111 /66563500

Fax No.:

91-22-30418260/ 23481831/ 23482827

E-Mail :

ram@uttamgalva.com

investor@uttamvalue.com

khorate@uttamgalva.com

Website :

http://www.uttamvalue.com

Location :

Rented

Locality:

Commercial

 

 

Factory 1/ Steel Plant/ Works :

Uttam Nagar, Bhugaon Link Road, Wardha-442001, Maharashtra, India

 

 

Factory 2/ Engineering Plant:

Plot No. A-5/5 and A-6/3 MIDC Industrial Area, Murbad District Thane, Maharashtra, India

 

 

Mumbai Office :

Trade World, C-Wing, 16th Floor, Kamala, Senapati Bapat Marg, Mumbai-400013, Maharashtra, India

 

 

Marketing Offices:

Located at :

 

·         Delhi: 501, Pragati House, 48, Nehru Place, New Delhi – 110 019, India

Tel. No.: 91-11-46597681/9

Fax. 91-11-26451595

Email. smnarang@uttamvalue.com

 

·         Chennai: Sanmach Executive Centre, 244, Mount Road, IInd Floor, Chennai – 600 006, Tamilnadu, India

Tel.: 91-44-24352845

Email: kannan@uttamvalue.com

 

·         Bangalore: No.76 Kasturi Complex, Mission Road, Bangalore – 560 027, Karnataka, India

Tel.: 91-80-2123092/91

Fax.: 91-80-2123092

Email: skrao@uttamvalue.com

 

·         Hyderabad: 318, 3rd Floor, Mittal Chambers, 2-2-51, Pan Bazar, M.G. Road, Secunderabad – 500 003, Telangana, India

Tel.:  91-40 -2771 7141

Email.:  sbkaplay@uttamvalue.com

 

·         Kolkata: Chaterjee International Centre, 16th floor, Room No. A-8, 33-A,  Chowrangee,  Kolkata – 700 071, West Bengal, India

Tel.: 91-33-22175903

Fax.: 91-33-22260928

Email.:  cal_verma@uttamvalue.com

 

 

Branch Offices :

Located At:

 

  • Delhi
  • Ahmedabad
  • Bangalore
  • Indore
  • Hyderabad
  • Pune
  • Chennai
  • Nagpur
  • Kolkata
  • Indore
  • Cochin
  • Jaipur

 

 

DIRECTORS

 

As on: 2018

 

Name :

Mr. Rajinderkumar Uttamchand Miglani

Designation :

Director

Address :

21-B, Embassy Apartments 46, Nepean Sea Road, Mumbai – 400036, Maharashtra, India

Date of Appointment :

06.112015

DIN No.:

00286788

 

 

Name :

Mr. Bihari Lal Khurana

Designation :

Director

Address :

H. No. E-150, Forest Lane Sainik Farm, New Delhi -110062, India

Date of Appointment :

29.05.2015

DIN No.:

00671592

 

 

Name :

Mr. Brij Lal Khanna

Designation :

Director

Address :

H-454, New Rajinder Nagar, New Delhi-110060, India

Date of Appointment :

20.06.2012

DIN No.:

00841927

 

 

Name :

Mr. Rajiv Krishnakumar Munjal

Designation :

Director

Address :

Flat No. 106, Ground Floor, Jasola Vihar, Pocket-1, New Delhi-110025, India

Date of Appointment :

28.12.2012

DIN No.:

05195651

 

 

Name :

Mr. Jagath Mahesh Chandra

Designation :

Director

Address :

32, Palace Orchard, Apartment 6/ A, Cross, Bangalore North, Bangalore – 560080, Karnataka, India

Date of Appointment :

30.05.2016

DIN No.:

07147686

 

 

Name :

Mr. Rajeev Kumar

Designation :

Nominee Director

Address :

E-33, IDBI Flats, Maker Kundan Garden Juhu Tara Road, Near Sndt College, Santacruz, Mumbai-400049, Maharashtra, India 

Date of Appointment :

23.12.2016

DIN No.:

01879049

 

 

Name :

Arvind Kumar Gupta

Designation :

Additional Director

Address :

65/19 New Rohtak Road, New Delhi 110005, India

Date of Appointment :

19.01.2018

DIN No.:

03203379

 

 

KEY EXECUTIVES

 

Name :

Mr. Ram Motilal Gaud

Designation :

Seiner General Manager and Company Secretary

Address :

C-26/511/5, Panchavti Co-Operative Housing Society, Charkop, Kandivali (West), Mumbai-400067, Maharashtra, India

Date of Appointment :

28.12.2012

PAN No.:

ACCPG6705E

 

 

Name :

Mr. Rajendra Prasad Gupta

Designation :

Chief Finance Officer

Address :

M- 3/C-2 Lloyds Main Colony Bhugaon Link Road Lloyds Steels Industries Limited, Wardha-442001, Maharashtra, India

Date of Appointment :

14.08.2015

PAN No.:

ABGPG9511M

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2018

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a %

(A) Promoter & Promoter Group

3047361160

46.12

(B) Public

3560715175

53.88

Grand Total

6608076335

100.00

 

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group          

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

A1) Indian

Any Other (specify)

3047361160

46.12

METALLURGICAL ENGINEERING AND EQUIPMENTS LIMITED

929173815

14.06

FIRSTINDIA INFRASTRUCTURE PRIVATE LIMIED

2118187345

32.05

Sub Total A1

3047361160

46.12

A2) Foreign

0.00

A=A1+A2

3047361160

46.12

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

No. of fully paid up equity shares held

Shareholding % calculated as per SCRR, 1957 As a % of

B1) Institutions

 

 

Mutual Funds/

2923095

0.04

Financial Institutions/ Banks

879483995

13.31

IDBI BANK LIMITED

658084684

9.96

STATE BANK OF INDIA PERSONAL BANKING BRANCH MUMBAI

193805645

2.93

Any Other (specify)

300000

0.00

Sub Total B1

882707090

13.36

B2) Central Government/ State Government(s)/ President of India

0

0.00

Central Government/ State Government(s)/ President of India

7500

0.00

Sub Total B2

7500

0.00

B3) Non-Institutions

0

0.00

Individual share capital upto INR 0.200 million

653322091

9.89

Individual share capital in excess of INR 0.200 million

497135762

7.52

NBFCs registered with RBI

251048

0.00

Any Other (specify)

1527291684

23.11

Bodies Corporate

886214132

13.41

Shree Global Tradefin Limited

696698156

10.54

Ragini Trading & Investments Limited

71223430

1.08

Clearing Members

67290214

1.02

Non-Resident Indian (NRI)

93737945

1.42

Overseas Corporate Bodies

480034893

7.26

Metal Industrial Pte Limited

480034893

7.26

Trusts

14500

0.00

Sub Total B3

2678000585

40.53

B=B1+B2+B3

3560715175

53.88

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of manufacturing of Steel and Capital Equipment products.  (Registered Activity)

 

 

Products :

NIC Code

Products Description

27161

Hot Rolled Steel Strips / Sheets / Plates

27171

GP/ GC Sheets / Coils

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees (As on 2017) :

1096 (Approximately) 

 

 

Bankers :

  • State Bank Of India
  • IDBI Limited
  • Punjab National Bank
  • Canara Bank
  • Bank of Baroda
  • Andhra Bank
  • Indian Overseas Bank
  • Allahabad Bank
  • Corporation Bank
  • Union Bank
  • Oriental Bank of Commerce
  • Vijaya Bank
  • Punjab and Maharashtra Co-Operative Bank Limited

 

 

Facilities :

 

SECURED LOAN

31.03.2018

(INR in Million)

31.03.2017

(INR in Million)

LONG TERM BORROWING

 

 

Rupee loan from banks

NA

3802.300

Instalment due but not paid

NA

898.500

Interest accrued and due but not paid

NA

721.400

Short-term borrowings

 

 

Working Capital Loan from Banks

(Charge : Working Capital Non-fund based limits are secured by way of 1st hypothecation charge on entire current assets of the company on pari passu basis with all the lenders and 2nd pari passu charge on all fixed assets of the company both present and future. Working Capital Loan from Bank is net of INR 450.700 million. Penal Interest.)

NA

11281.600

Total

NA

16703.800

 

 

 

Statutory Auditor :

 

Name :

Todarwal and Todarwal

Chartered Accountants

Address :

Mumbai, Maharashtra, India

 

 

Internal Auditor :

 

Name :

Ernst and Young LLP

Chartered Accountants

Address :

Mumbai, Maharashtra, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates (As on 31.03.2017):

·         Indrajit Power Private Limited

 

 

Enterprise over which key management personnel

/relatives have significant influence (As on 31.03.2017):

 

·         Uttam Galva Metallics Limited

·         Uttam Galva Steels Limited

·         Sainath Trading Company Private Limited

·         Kredence Multi Trading Limited

·         Grow Well Mercantile Private Limited

·         Lloyds Steel Industries Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2018

 

Authorized Capital: Not Available

 

Issued, Subscribed & Paid-up Capital: INR 6701.400 Million

 

As on 31.03.2017

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

15000000000

Equity Shares

INR 1/- each

INR 15000.000 Million

500000000

Cumulative Redeemable Preference Shares

INR 10/- each

INR 5000.000 Million

 

Total

 

INR 20000.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

6608076335

Equity Shares

INR 1/- each

INR 6608.100 Million

9325420

Redeemable Preference Shares

INR 10/- each

INR 93.300 Million

 

Total

 

INR 6701.400 Million

 

Reconciliation of the shares outstanding at the beginning and at the end of the year:

 

 

As at 31st March 2017

Particulars

No. of Shares

Amount

Equity Shares

 

 

At the beginning of the Year

6608076335

6608.100

Reduced as per Demerger Scheme ( INR 5 each)

-

-

Split as per Demerger Scheme ( INR 1 each)

-

-

Outstanding at the end of the Year

6608076335

6608.100

 

 

 

Redeemable Preference Shares

 

 

At the beginning of the Year

9325420

93.300

Outstanding at the end of the Year

9325420

93.300

 

Terms and Rights attached to equity shares:

 

The company has only one class of shares having a par value at INR 1/- per share. Each holder of equity shares is entitled to one vote per share.

 

Terms and Rights attached to redeemable preference shares:

 

The Redeemable preference shares will be redeemed with a premium of 11.50 % in 6(six) annual installments commencing from financial year 2016. No such shares shall be redeemed except out of the profits of the company which would otherwise be available for dividend or out of the proceeds of the fresh issue of shares made for the purpose of the redemption

 

Details of shareholders holding more than 5% shares in the company:

 

 

31.03.2017

Name of Shareholder

 

No. of Shares

(% holding in

the class)

 

Equity shares of INR 1 each fully paid (P.Y. INR 10 each)

Firstindia Infrastructure Private Limited

2118187345

32.05%

Metallurgical Engineering and Equipments Limited

929173815

14.06%

Shree Global Tradefin Limited

866778005

13.12%

IDBI Bank Limited

660806892

10.00%

UD Industrial Holding Pte. Limited

635483870

9.62%

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET (STANDLONE)

 

SOURCES OF FUNDS

31.03.2018

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

6701.400

6701.400

6701.400

(b) Reserves & Surplus

(17360.900)

(13933.400)

(8841.000)

(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)

(10659.500)

(7232.000)

(2139.600)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2616.100

7242.900

7320.500

(b) Deferred tax liabilities (Net)

286.500

0.000

0.000

(c) Other long term liabilities

11396.200

14187.300

14363.600

(d) long-term provisions

331.700

299.700

281.600

Total Non-current Liabilities (3)

14630.500

21729.900

21965.700

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11525.000

11281.600

5295.100

(b) Trade payables

8423.900

9574.400

15655.600

(c) Other current liabilities

10610.500

3249.300

1587.500

(d) Short-term provisions

17.600

17.500

12.900

Total Current Liabilities (4)

30577.000

24122.800

22551.100

 

 

 

 

TOTAL

34548.000

38620.700

42377.200

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

23867.400

23712.200

25102.100

(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

175.700

175.700

175.700

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

6205.000

7385.400

(e) Other Non-current assets

6104.900

0.000

0.000

Total Non-Current Assets

30148.000

30092.900

32663.200

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1626.500

3633.400

3365.200

(c) Trade receivables

1353.600

3131.700

3583.100

(d) Cash and cash equivalents

82.900

596.700

709.600

(e) Short-term loans and advances

0.000

847.000

1706.300

(f) Other current assets

1337.000

319.000

349.800

Total Current Assets

4400.000

8527.800

9714.000

 

 

 

 

TOTAL

34548.000

38620.700

42377.200

 

 

PROFIT & LOSS ACCOUNT (STANDLONE)

 

 

PARTICULARS

31.03.2018

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

26362.600

35116.300

37429.000

 

Other Income

741.300

461.100

345.400

 

TOTAL

27103.900

35577.400

37774.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

17475.700

14999.700

14184.200

 

Purchases of Stock-in-Trade

143.000

13440.800

14563.100

 

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

2145.700

(564.400)

3590.600

 

Employees benefits expense

711.300

682.300

738.800

 

Other expenses

7517.700

6942.000

6153.000

 

Exceptional items

0.000

1126.500

0.000

 

TOTAL

27993.400

36626.900

39229.700

 

 

 

 

 

Less

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

(889.500)

(1049.500)

(1455.300)

 

 

 

 

 

Less

FINANCIAL EXPENSES

2393.300

2589.100

2573.700

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(3282.800)

(3638.600)

(4029.000)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1375.400

1453.800

1172.400

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(4658.200)

(5092.400)

(5201.400)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(4658.200)

(5092.400)

(5201.400)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(13933.400)

(8841.000)

(19277.600)

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer as per Demerger Scheme

NA

0.000

(15638.000)

 

Transfer from Depreciation Reserve

NA

0.000

0.000

 

Total

NA

0.000

(15638.000)

 

 

 

 

 

 

Balance Carried to the B/S

NA

(13933.400)

(8841.000)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

NA

135.700

0.000

 

TOTAL EARNINGS

NA

135.700

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

NA

0.000

197.000

 

Production consumables, stores and spares

NA

224.000

462.600

 

TOTAL IMPORTS

NA

224.000

659.600

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

 

 

 

Basic and Diluted (before Exceptional items)

(0.70)

(0.60)

(0.79)

 

Basic and Diluted (after Exceptional items)

(0.70)

(0.77)

(0.79)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2018

31.03.2017

31.03.2016

Current Maturities of Long term debt

NA

1365.700

1067.200

Cash generated from/(used in) operations

NA

(4737.000)

2386.500

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

18.74

32.55

34.94

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

19.48

11.21

10.45

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

174.51

122.88

198.78

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

(0.55)

(0.29)

(0.43)

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(0.04)

(0.04)

(0.06)

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.96

0.85

0.73

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(1.33)

(2.75)

(6.40)

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(2.87)

(3.34)

(10.54)

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(2.24)

(3.28)

(11.73)

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

(0.37)

(0.41

(0.57)

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2018

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

(17.67)

(14.50)

(13.90)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(13.48)

(13.19)

(12.27)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

43.70

70.41

243.10

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

0.14

0.35

0.43

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.09

0.20

0.28

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.31)

(0.19

(0.05)

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.11

2.97

2.04

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.14

0.35

0.43

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

STOCK PRICES

 

Face Value

INR 1.00/-

Market value

INR 0.24/-

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Share Capital

6701.400

6701.400

6701.400

Reserves & Surplus

(8841.000)

(13933.400)

(17360.900)

Net worth

(2139.600)

(7232.000)

(10659.500)

 

 

 

 

long-term borrowings

7320.500

7242.900

2616.100

Short term borrowings

5295.100

11281.600

11525.000

Total borrowings

12615.600

18524.500

14141.100

Debt/Equity ratio

(5.896)

(2.561)

(1.327)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Sales

37429.000

35116.300

26362.600

 

 

(6.179)

(24.928)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Sales

37429.000

35116.300

26362.600

Profit/(Loss)

(5201.400)

(5092.400)

(4658.200)

 

(13.90%)

(14.50%)

(17.67%)

 

 

ABRIDGED BALANCE SHEET (CONSOLIDATED)

 

SOURCES OF FUNDS

 

31.03.2018

31.03.2017

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

6701.400

6701.400

(b) Reserves & Surplus

 

(16698.100)

(13263.800)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

(9996.700)

(6562.400)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

2616.100

7242.900

(b) Deferred tax liabilities (Net)

 

286.500

0.000

(c) Other long term liabilities

 

11396.200

14187.300

(d) long-term provisions

 

331.700

299.700

Total Non-current Liabilities (3)

 

14630.500

21729.900

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

11525.000

11281.600

(b) Trade payables

 

8423.900

9574.400

(c) Other current liabilities

 

10610.400

3249.300

(d) Short-term provisions

 

17.600

17.500

Total Current Liabilities (4)

 

30576.900

24122.800

 

 

 

 

TOTAL

 

35210.700

39290.300

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

23867.400

23712.200

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

838.500

845.200

(c) Deferred tax assets (net)

 

6104.900

0.000

(d)  Long-term Loan and Advances

 

0.000

6205.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

30810.800

30762.400

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

1626.500

3633.400

(c) Trade receivables

 

1353.600

3131.700

(d) Cash and cash equivalents

 

82.800

596.700

(e) Short-term loans and advances

 

0.000

847.100

(f) Other current assets

 

1337.000

319.000

Total Current Assets

 

4399.900

8527.900

 

 

 

 

TOTAL

 

35210.700

39290.300

 

 

PROFIT & LOSS ACCOUNT (CONSOLIDATED)

 

 

PARTICULARS

 

31.03.2018

31.03.2017

 

SALES

 

 

 

 

Income

 

26362.600

35116.300

 

Other Income

 

741.300

461.100

 

TOTAL

 

27103.900

35577.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

17475.700

14999.700

 

Purchases of Stock-in-Trade

 

143.000

13440.800

 

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

 

2145.700

(564.400)

 

Employees benefits expense

 

711.300

682.300

 

Other expenses

 

7517.700

6942.000

 

Exceptional Item

 

0.000

1126.500

 

TOTAL

 

27993.400

36626.900

 

 

 

 

 

Less

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

 

(889.500)

(1049.500)

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

2393.300

2589.100

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

(3282.800)

(3638.600)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

1375.400

1453.800

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

(4658.200)

(5092.400)

 

 

 

 

 

Less

TAX

 

0.000

15.800

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

(4658.200)

(5108.200)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

 

 

 

Basic and Diluted (before Exceptional items)

 

(0.70)

(0.60)

 

Basic and Diluted (after Exceptional items)

 

(0.70)

(0.77)

 

 

LEGAL CASES

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date:- 22/12/2017

Lodging No. :

ITXAL/3171/2017

Filing Date:-

22/12/2017

Reg. No.:-

ITXA/655/2018

Reg. Date:-

23/02/2018

 

 

 

 

Petitioner:-

PRINCIPAL COMMISSIONER OF INCOME TAX (CENTRAL ) -4

Respondent:-

UTTAM VALUE STEELS LIMITED

Petn.Adv:-

TEJVEER SINGH MASTAN SINGH (I3678)


Resp.Adv.:-

RAHUL K HAKANI AND N. C. JADHAV (0)

District:-

MUMBAI

Bench:-

DIVISION

Category:-

TAX APPEALS

Status:-

Pre-Admission

Stage:-

--

Last Date:-

09/03/2018

Stage:-

--

Last Coram:-

ACCORDING TO SITTING LIST

ACCORDING TO SITTING LIST

 

Act. :

Income Tax Act, 1961

Under Section:

260A

 

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date:- 22/12/2017

Lodging No. :

ITXAL/3170/2017

Filing Date:-

22/12/2017

Reg. No.:-

ITXA/664/2018

Reg. Date:-

24/02/2018

 

 

 

 

Petitioner:-

PRINCIPAL COMMISSIONER OF INCOME TAX (CENTRAL ) -4

Respondent:-

UTTAM VALUE STEELS LIMITED

Petn.Adv:-

TEJVEER SINGH MASTAN SINGH (I3678)


Resp.Adv.:-

RAHUL K HAKANI AND NEELAM C JADHAV (0)

District:-

MUMBAI

Bench:-

DIVISION

Category:-

TAX APPEALS

Status:-

Pre-Admission

Stage:-

--

Last Date:-

09/03/2018

Stage:-

--

Last Coram:-

ACCORDING TO SITTING LIST

 

ACCORDING TO SITTING LIST

 

Act. :

Income Tax Act, 1961

Under Section:

260A

 

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date:- 22/12/2017

Lodging No. :

ITXAL/3174/2017

Filing Date:-

22/12/2017

Reg. No.:-


ITXA/780/2018

Reg. Date:-


06/03/2018

 

 

 

 

Petitioner:-

PRINCIPAL COMMISSIONER OF INCOME TAX (CENTRAL ) -4

Respondent:-

UTTAM VALUE STEELS LIMITED

Petn.Adv:-

TEJVEER SINGH MASTAN SINGH (I3678)


Resp.Adv.:-

RAHUL K HAKANI AND NEELAM C JADHAV (0)

District:-

MUMBAI

Bench:-

DIVISION

Category:-

TAX APPEALS

Status:-

Pre-Admission

Stage:-

--

Last Date:-

19/03/2018

Stage:-

--

Last Coram:-

ACCORDING TO SITTING LIST

 

ACCORDING TO SITTING LIST

 

Act. :

Income Tax Act, 1961

Under Section:

260A

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date:- 22/12/2017

Lodging No. :

ITXAL/3173/2017

Filing Date:-

22/12/2017

Reg. No.:-


ITXA/743/2018

Reg. Date:-


03/03/2018

 

 

 

 

Petitioner:-

PRINCIPAL COMMISSIONER OF INCOME TAX (CENTRAL ) -4

Respondent:-

UTTAM VALUE STEELS LIMITED

Petn.Adv:-

TEJVEER SINGH MASTAN SINGH (I3678)


Resp.Adv.:-

RAHUL K HAKANI AND NEELAM C JADHAV (0)

District:-

MUMBAI

Bench:-

DIVISION

Category:-

TAX APPEALS

Status:-

Pre-Admission

Stage:-

--

Last Date:-

15/03/2018

Stage:-

--

Last Coram:-

ACCORDING TO SITTING LIST

 

ACCORDING TO SITTING LIST

 

Act. :

Income Tax Act, 1961

Under Section:

260A

 

 

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

Yes

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

Yes

33

Market information

---

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

NOTE:

The Registered office of the company has been shifted from Trade World, ‘C’ Wing, 16th Floor, Kamala City, Senapati Bapat Marg, Lower Parel, Mumbai - 400013, Maharashtra, India, to the present address.

UNSECURED LOAN:

 

PARTICULARS

31.03.2018

(INR in Million)

31.03.2017

(INR in Million)

Long Term Borrowings

 

 

Deferred Payment Liabilities

 

 

Sales Tax Deferral

NA

1820.700

Loan from Related Parties

NA

0.000

TOTAL

NA

1820.700

 

 

INDEX OF CAHREGS:

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C67479204

10597470

Union Bank of India

22/09/2015

-

-

500000000.0

239, Vidhan Bhavan Marg,Nariman point Mumbai MH 400021 IN

2

C04601399

10494915

IDBI Bank Limited

11/04/2014

-

-

2531300000.0

IDBI TOWERWTC COMPLEXCUFFE PARADEMUMBAIMH400005IN

3

C10775500

10450652

Axis Trustee Services Limited

25/09/2013

14/07/2014

-

6120000000.0

Axis House, 2nd Flr, Bombay Dyeing Mills Compound,Pandurang Budhkar Marg, Worli,MumbaiMH400025IN

4

C10777522

10450654

Axis Trustee Services Limited

25/09/2013

14/07/2014

-

13900000000.0

Axis House, 2nd Flr, Bombay Dyeing Mills Compound,Pandurang Budhkar Marg, Worli,MumbaiMH400025IN

5

Y10333770

90230979

INDUTRIAL DEVELOPMENT BANKOF INDIA

18/03/1998

17/08/1999

-

200000000.0

IDBI TOWERCUFFE PRADEMUMBAIWB400005IN

6

B95109658

90230974

IDBI Bank Limited

03/03/1998

23/01/2014

-

250000000.0

IDBI TOWERWTC COMPLEXCUFFE PARADEMUMBAIMH400005IN

7

Y10333749

90230958

INDUSTRIAL CEVALOPMENT O F INDAI

29/10/1997

-

-

239600000.0

IDBI TOWER CUFFE PARADEMUMBAIMH400005IN

8

Y10333645

90230854

INDUSTRIAL DEVELOPMENT BANK OF INDIA

27/09/1995

27/11/1997

-

600000000.0

IDBI TOWERMUMBAIMH400005IN

9

Y10333619

90230828

THE INDUSTRIAL CREDIT AND INVESTMENT DEVALOPMENT BANK OF IND

06/01/1995

23/12/1997

-

250000000.0

IDBI TOWERMUMBAIMH400005IN

10

Y10333554

90230763

INDUSTRIAL DEVALOPMENT BANK OF INDIA

30/09/1993

-

-

200000000.0

OIDBI TOWERMUMBAIMH400005IN

 

 

CONTINGENT LIABILITIES:

 

PARTICULARS

31.03.2018

(INR in Million)

31.03.2017

(INR in Million)

Claims against the company / disputed liabilities not acknowledged as Debts

 

 

Show cause notices under hearing in respect of excise duty which is disputed by the company

NA

163.700

Income tax demand, disputed by the company

NA

2154.600

Sales Tax Liability

NA

60.100

Others claims not acknowledged as debts

NA

2.700

 

 

 

Guarantees

 

 

Guarantees issued by the Company’s banker on behalf of the company.

NA

774.000

 

 

 

Other money for which the company is contingently liable

 

 

Bills Discounted

NA

0.000

Letter of credits opened by Banks

NA

0.400

 

 

 

COMMITMENTS

 

 

Estimated amount of contracts remaining to be executed on capital account and not provided for (net of advances)

NA

12.900

 

 

FIXED ASSETS: (As on 31.03.2017)

 

 

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

INR

US Dollar

1

INR 65.45

UK Pound

1

INR 93.28

Euro

1

INR 80.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKS

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

JYTK

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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

YES

--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)

 

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.