MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491403

Report Date :

13.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

MINAR RECLAIMATION PRIVATE LIMITED

 

 

Registered Office :

Opposite Metro Tyres, Industrial Area-C, Village Jugiana,  G.T Road, Ludhiana - 141020, Punjab

Tel. No.:

91-161- 3293751 / 3257951

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

15.05.2008

 

 

Com. Reg. No.:

16-031930

 

 

Capital Investment / Paid-up Capital :

INR 2.200 Million

 

 

CIN No.:

[Company Identification No.]

U25190PB2008PTC031930

 

 

IEC No.:

Not Divulged

 

 

GSTIN:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCM7340F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of re-claimed rubber (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 190000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2008. It is a manufacturer of rubber products.

 

For the financial year 2017, the revenue of the company has increased by 15.09% along with average profit margin of 2.06%.

 

The rating takes into consideration the satisfactory financial profile of the company is marked by comfortable networth base along with negligible debt level.

 

However, rating strengths are partially offset by unfavourable gap between trade payables and trade receivables.

 

Business is active. Payments seems to be slow but correct.

 

In view of 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

(30.06.2017)

Current Rating

(30.09.2017)

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

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 13.02.2018

 

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 BY

 

Name :

Mr. Hem Raj Goyal

Designation :

Chief Executive Officer

Contact No.:

91-9896400089

Date :

10.02.2018

 

 

LOCATIONS

 

Registered Office :

Opposite Metro Tyres, Industrial Area-C, Village Jugiana,  G.T Road, Ludhiana - 141020, Punjab, India

Tel. No.:

91-161- 3293751 / 3257951

Mobile No.:

91-9896400089 (Mr. Hem Raj Goyal)

Fax No.:

91-161-2512614

E-Mail :

info@reclaimrubber.in
exim@reclaimrubber.in

Website :

www.reclaimrubber.in

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Garima Goyal

Designation :

Director

Address :

House No. 423-R, Model Town, Ludhiana  - 141002, Punjab, India 

Date of Appointment :

01.05.2015

DIN No.:

00954779

 

 

Name :

Mr. Aman Goyal

Designation :

Director

Address :

House No. 423-R, Model Town, Ludhiana  - 141002, Punjab, India 

Date of Appointment :

15.05.2008

DIN No.:

01832871

 

 

KEY EXECUTIVES

 

Name :

Mr. Hem Raj Goyal

Designation :

Chief Executive Officer

 


 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

Hemraj Goyal

52500

Parveen Goyal

2500

Aman Goyal

2500

Himanshu Goyal

2500

Himanshu Organics Private Limited, India 

90000

Hindustan Cotsyn Limited, India 

50000

Luddhiana Scrips Private Limited, India 

20000

Total

220000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

27.27

Promoters (Body corporate)

40.91

Public/Other than promoters (Body corporate)

31.82

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of re-claimed rubber (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

40030000

Rubber reclamation

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 :

Information denied by the management

 

 

Bankers :

  • Allahabad Bank
  • Axis Bank Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

Axis Bank C/C

8.001

9.496

Axis bank Limited  PCFCAS/C

4.598

0.000

 

 

 

Total

12.599

9.496

 

Auditors :

 

Name :

Sumat Gupta and Company

Chartered Accountants

Address :

2581/3B/1, Industrial  Area, Ghora Road, Ludhiana – 141003, Punjab, India

Tel. No.:

91-161-2228968, 2228969,, 4651455

Income-tax PAN of auditor or auditor's firm :

AARFS1859E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises under common control  :

  • Himanshu Organics Private Limited
  • Radha Oil Company

 

CAPITAL STRUCTURE

 

As on 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 10/- each

INR 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

220000

Equity Shares

INR 10/- each

INR 2.200 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.200

2.200

2.200

(b) Reserves & Surplus

11.780

10.406

9.576

(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)

13.980

12.606

11.776

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

15.000

14.363

18.738

(b) Deferred tax liabilities (Net)

3.505

2.596

1.896

(c) Other long term liabilities

0.000

0.669

2.033

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

18.505

17.628

22.667

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.599

9.496

5.246

(b) Trade payables

1.026

3.184

13.814

(c) Other current liabilities

4.600

7.589

5.789

(d) Short-term provisions

0.039

0.375

0.094

Total Current Liabilities (4)

18.264

20.644

24.943

 

 

 

 

TOTAL

50.749

50.878

59.386

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

30.270

31.105

33.328

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.759

2.238

2.047

(e) Other Non-current assets

0.000

0.000

0.014

Total Non-Current Assets

32.029

33.343

35.389

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.430

5.826

15.808

(c) Trade receivables

15.938

10.013

6.912

(d) Cash and cash equivalents

0.340

0.593

0.422

(e) Short-term loans and advances

1.012

1.103

0.855

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

18.720

17.535

23.997

 

 

 

 

TOTAL

50.749

50.878

59.386

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

66.754

58.001

56.583

 

Other Income

0.862

0.790

0.444

 

TOTAL

67.616

58.791

57.027

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

30.618

27.001

23.158

 

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

 0.000

0.369

1.362

 

Employees benefits expense

2.619

2.685

2.371

 

Other expenses

26.431

21.282

22.110

 

TOTAL

59.668

51.337

49.001

 

 

 

 

 

 

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

7.948

7.454

8.026

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.166

2.653

3.227

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5.782

4.801

4.799

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

3.008

2.834

2.733

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.774

1.967

2.066

 

 

 

 

 

Less

TAX

1.397

1.075

0.932

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.377

0.892

1.134

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

30.523

19.070

0.000

 

TOTAL EARNINGS

30.523

19.070

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.000

3.543

11.098

 

TOTAL IMPORTS

0.000

3.543

11.098

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

6.26

4.05

5.15

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

0.697

3.995

11.218

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

0.186

3.558

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

87.15

63.01

44.59

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.19

5.79

8.19

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

12.23

43.04

217.73

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

5.56

1.28

0.51

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.26

0.24

0.24

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.66

0.69

0.74

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.97

1.89

2.04

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.31

1.64

2.12

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

2.17

2.47

2.83

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.67

2.81

2.49

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

2.06

1.54

2.00

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.71

1.75

1.91

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.85

7.08

9.63

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.02

0.85

0.96

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.95

0.57

0.33

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.28

0.25

0.20

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

12.55

10.85

10.90

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.02

0.85

0.96

 

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

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

2.200

2.200

2.200

Reserves & Surplus

9.576

10.406

11.780

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

11.776

12.606

13.980

 

 

 

 

long-term borrowings

18.738

14.363

15.000

Short term borrowings

5.246

9.496

12.599

Total borrowings

23.984

23.859

27.599

Debt/Equity ratio

2.037

1.893

1.974

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

56.583

58.001

66.754

 

 

2.506

15.091

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

56.583

58.001

66.754

Profit

1.134

0.892

1.377

 

2.00%

1.54%

2.06%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of establishment

Yes

2]

Constitution of the entity Incorporation details

Yes

3]

Locality of the entity

Yes

4]

Premises details

No

5]

Buyer visit details

--

6]

Contact numbers

Yes

7]

Name of the person contacted

Yes

8]

Designation of contact person

Yes

9]

Promoter’s background

Yes

10]

Date of Birth of Proprietor / Partners / Directors

No

11]

Pan Card No. of Proprietor / Partners

No

12]

Voter Id Card No. of Proprietor / Partners

No

13]

Type of business

Yes

14]

Line of Business

Yes

15]

Export/import details (if applicable)

No

16]

No. of employees

No

17]

Details of sister concerns

Yes

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

22]

Conduct of the banking account

--

23]

Financials, if provided

Yes

24]

Capital in the business

Yes

25]

Last accounts filed at ROC, if applicable

Yes

26]

Turnover of firm for last three years

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

No

29]

Profitability for last three years

Yes

30]

Major shareholders, if available

Yes

31]

External Agency Rating, if available

No

32]

Litigations that the firm/promoter involved in

--

33]

Market information

--

34]

Payments terms

No

35]

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

From directors and their relatives

15.000

14.363

 

 

 

Total

15.000

14.363

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C82353921

10627580

Axis Bank Limited

24/02/2016

-

-

20490000.0

105, THE BOULEVARD MALL ROAD LUDHIANA-141001 PUNAJB INDIA

2

G04356184

10214205

Allahabad Bank

12/03/2010

-

30/05/2016

32000000.0

IIFB, CHEEMA CHOWNK, LUDHIANA-141001 PUNAJB INDIA

 

 

FIXED ASSETS

  • Boiler
  • Building
  • Furniture and Fixture
  • Computer
  • Plant and Machinery
  • CCTV
  • Laptop
  • Car
  • Motor Cycle
  • Refrigerators

 

 

 

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 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 63.61

UK Pound

1

INR 90.17

Euro

1

INR 78.95

 


 

INFORMATION DETAILS

 

Information Gathered by :

POON

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

RKI

 


 

SCORE FACTORS

 

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

 

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.