|
|
|
MIRA INFORM REPORT
|
Report No. : |
487179 |
|
Report Date : |
24.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
KISWOK INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
11, Brabourne Road, Kolkata – 700001, West Bengal |
|
Tel. No.: |
91-33-22427920 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
07.05.1997 |
|
|
|
|
Com. Reg. No.: |
21-084263 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 50.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U67120WB1997PTC084263 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GSTIN/UIN: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCK3219P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Exporter
and dealer in all types of castings including iron castings, alloy iron castings,
ductile iron castings, alloy steel castings, S.G. Iron castings, steel
castings, rolling and ailed products. (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 3000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1997 having fine track record. As per available financials of March 2017, the company has achieved marginal growth in its revenue as compared to its previous year along with fair profit margin during the year. Rating takes into consideration, the healthy financial risk profile marked by its adequate net worth base and strong debt protection metrics Rating continue to derive strength from its long and established track record of its business operation backed by its extensive experience of its promoters’ in casting industry. However, these rating strengths gets partially offset by the cyclicality inherent in the steel industry and company’s presence in highly competitive market which result to inability of subject to scale up its operations without facing profitability pressures. Payments are reported to be regular. 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 23.01.2018
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. Nilesh |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-33-22427920 |
|
Date : |
20.01.2018 |
LOCATIONS
|
Registered Office : |
11, Brabourne Road, Kolkata – 700001, West Bengal,
India |
|
Tel. No.: |
91-33-22427920 |
|
Fax No.: |
91-33-26696661 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : (Machine Shop) |
62/1 Bhattanagar, Liluah, Howrah - 711203, West Bengal, India. |
|
|
|
|
Factory 2: (Foundry) |
Jalan Industrial Complex, Gate No.1, Bipranna Para, Via Begri, Domjur, Howrah 711411, West Bengal, India |
|
|
|
|
Factory 3: (Machine Shop) |
1 Kundan Lane, Liluah, Howrah - 711203, West Bengal, India. |
|
|
|
|
Factory 4: (Machine Shop) |
Bipranna Para Via Begri (Inside Jalan Complex), Domjur, Howrah - 711411, West Bengal, India. |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Shyam Sundar Kejriwal |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
243h,Block-J,New Alipore, Kolkata – 700053, West Bengal,
India |
||||||||||||||||
|
Date of Birth/Age : |
11.02.1931 |
||||||||||||||||
|
Date of Appointment : |
07.05.1997 |
||||||||||||||||
|
DIN No.: |
00347375 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Bimal Kumar Kejriwal |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
243h, Block J, New Alipore, Kolkata – 700053, West Bengal,
India |
||||||||||||||||
|
Date of Birth/Age : |
16.10.1952 |
||||||||||||||||
|
Date of Appointment : |
07.05.1997 |
||||||||||||||||
|
DIN No.: |
00347431 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Raj Kumar Kejriwal |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
243h, Block J, New Alipore, Kolkata – 700053, West Bengal,
India |
||||||||||||||||
|
Date of Birth/Age : |
14.11.1948 |
||||||||||||||||
|
Date of Appointment : |
07.05.1997 |
||||||||||||||||
|
DIN No.: |
00347544 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Mayank Kejriwal |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
243h, Block J, New Alipore, Kolkata – 700053, West Bengal,
India |
||||||||||||||||
|
Date of Birth/Age : |
19.02.1981 |
||||||||||||||||
|
Date of Appointment : |
01.02.2014 |
||||||||||||||||
|
DIN No.: |
02720935 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Nilesh |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
|
Shyam Sundar Kejriwal |
450000 |
|
Raj Kumar Kejriwal |
347600 |
|
Padma Kejriwal |
1250200 |
|
Mayank Kejriwal |
1163000 |
|
Raj Kumar Kejriwal (Huf) |
952100 |
|
Varsha Kejriwal |
837100 |
|
Total |
5000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
15.95 |
|
Public/Other than promoters- Individual/Hindu Undivided Family- Indian |
84.05 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Exporter
and dealer in all types of castings including iron castings, alloy iron castings,
ductile iron castings, alloy steel castings, S.G. Iron castings, steel
castings, rolling and ailed products. (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 : |
·
Tata Motors Limited ·
Agricast ·
Kramp ·
IVRCL Infrastructure And Projects Limited ·
Ai Jabor ·
SUEZ Environment ·
Larsen And Toubro ·
Ramky Group
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
J. Loyalka and Company Chartered Accountants |
|
Address : |
16, Mango Lane, Kolkata – 700001, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AABFJ8067H |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company: |
· Anandalok Properties Private Limited [U31100WB2008PTC125252] |
|
|
|
|
Enterprises which
are owned, have
significant influence are
partners with Key management personnel and their relatives: |
· Vivek Engineering and Casting Limited [U27209WB1974PLC029209] · Supra Properties Private Limited [U70109WB1982PTC034670] |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 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 |
50.000 |
50.000 |
50.000 |
|
(b) Reserves and Surplus |
1121.151 |
978.176 |
848.807 |
|
(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) |
1171.151 |
1028.176 |
898.807 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
11.519 |
23.100 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
40.974 |
13.962 |
18.535 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
13.985 |
9.492 |
10.115 |
|
Total Non-current
Liabilities (3) |
66.478 |
46.554 |
28.650 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
231.923 |
96.118 |
318.337 |
|
(b) Trade
payables |
68.987 |
14.491 |
20.294 |
|
(c) Other current
liabilities |
66.819 |
63.451 |
16.389 |
|
(d) Short-term
provisions |
1.396 |
20.377 |
0.657 |
|
Total Current
Liabilities (4) |
369.125 |
194.437 |
355.677 |
|
|
|
|
|
|
TOTAL |
1606.754 |
1269.167 |
1283.134 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
592.191 |
478.623 |
473.790 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
83.528 |
14.426 |
4.490 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
31.500 |
31.500 |
31.500 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
5.060 |
29.416 |
30.416 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
712.279 |
553.965 |
540.196 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
258.853 |
209.063 |
286.850 |
|
(c) Trade
receivables |
353.883 |
293.793 |
335.029 |
|
(d) Cash and
bank balances |
11.761 |
22.027 |
40.157 |
|
(e)
Short-term loans and advances |
269.978 |
190.319 |
80.902 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
894.475 |
715.202 |
742.938 |
|
|
|
|
|
|
TOTAL |
1606.754 |
1269.167 |
1283.134 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
2323.456 |
2304.047 |
1992.870 |
|
|
Other Income |
14.656 |
4.884 |
11.128 |
|
|
TOTAL |
2338.112 |
2308.931 |
2003.998 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1072.309 |
1063.314 |
1157.793 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(18.134) |
50.577 |
(93.205) |
|
|
Employee benefit expense |
253.349 |
200.203 |
174.080 |
|
|
CSR expenditure |
0.974 |
0.000 |
0.000 |
|
|
Other expenses |
674.734 |
685.060 |
558.712 |
|
|
Extraordinary items before tax |
0.956 |
0.000 |
0.000 |
|
|
TOTAL |
1984.188 |
1999.154 |
1797.380 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
353.924 |
309.777 |
206.618 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
3.151 |
11.190 |
18.785 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
350.773 |
298.587 |
187.833 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
85.258 |
91.512 |
117.510 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
265.515 |
207.075 |
70.323 |
|
|
|
|
|
|
|
Less |
TAX |
122.540 |
82.278 |
27.158 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
142.975 |
124.797 |
43.165 |
|
|
EARNINGS IN FOREIGN CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
114.492 |
114.187 |
0.000 |
|
|
TOTAL EARNINGS |
114.492 |
114.187 |
0.000 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
28.59 |
24.95 |
8.63 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.000 |
0.000 |
1.090 |
|
Cash generated from operations |
229.230 |
378.509 |
45.806 |
|
Net cash flows from (used in) operations |
127.657 |
296.893 |
2.496 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
55.59 |
46.54 |
61.36 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
6.57 |
7.84 |
5.95 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
23.48 |
4.97 |
6.40 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
1.37 |
1.48 |
0.72 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.52 |
0.63 |
0.43 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.24 |
0.17 |
0.28 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.21 |
0.12 |
0.36 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.32 |
0.19 |
0.40 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.58 |
0.48 |
0.53 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
112.32 |
27.68 |
11.00 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
6.15 |
5.42 |
2.17 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
8.90 |
9.83 |
3.36 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
12.21 |
12.14 |
4.80 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
2.42 |
3.68 |
2.09 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.72 |
2.60 |
1.28 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.73 |
0.81 |
0.70 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
4.87 |
2.38 |
6.39 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
2.42 |
3.68 |
2.09 |
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 |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
50.000 |
50.000 |
50.000 |
|
Reserves & Surplus |
848.807 |
978.176 |
1121.151 |
|
Net
worth |
898.807 |
1028.176 |
1171.151 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
23.100 |
11.519 |
|
Short term borrowings |
318.337 |
96.118 |
231.923 |
|
Total
borrowings |
319.427 |
119.218 |
243.442 |
|
Debt/Equity
ratio |
0.355 |
0.116 |
0.208 |
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 |
1992.870 |
2304.047 |
2323.456 |
|
|
0.000 |
15.615 |
0.842 |
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 |
1992.870 |
2304.047 |
2323.456 |
|
Profit/ (Loss) |
43.165 |
124.797 |
142.975 |
|
|
2.17
% |
5.42
% |
6.15
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
(1)Shareholders' Funds |
|
|
|
(a) Share Capital |
50.000 |
50.000 |
|
(b) Reserves and Surplus |
1122.978 |
979.492 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
|
(d) Minority interest |
0.159 |
0.157 |
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
|
Total Shareholders’
Funds (1) + (2) |
1172.978 |
1029.492 |
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
(a) long-term borrowings |
11.518 |
23.100 |
|
(b) Deferred tax liabilities (Net) |
40.974 |
13.962 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
|
(d) long-term
provisions |
13.985 |
9.492 |
|
Total Non-current
Liabilities (3) |
66.477 |
46.554 |
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
(a) Short-term
borrowings |
231.814 |
96.118 |
|
(b) Trade
payables |
68.987 |
14.491 |
|
(c) Other current
liabilities |
66.937 |
63.466 |
|
(d) Short-term
provisions |
1.504 |
20.676 |
|
Total Current
Liabilities (4) |
369.242 |
194.751 |
|
|
|
|
|
TOTAL |
1608.856 |
1270.954 |
|
|
|
|
|
II.
ASSETS |
|
|
|
(1)
Non-current assets |
|
|
|
(a) Fixed
Assets |
|
|
|
(i)
Tangible assets |
622.561 |
508.993 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
83.528 |
14.426 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
5.060 |
29.416 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
|
Total Non-Current
Assets |
711.149 |
552.835 |
|
|
|
|
|
(2)
Current assets |
|
|
|
(a) Current
investments |
1.750 |
0.000 |
|
(b)
Inventories |
258.853 |
209.063 |
|
(c) Trade
receivables |
353.883 |
293.793 |
|
(d) Cash and
bank balances |
12.799 |
24.494 |
|
(e)
Short-term loans and advances |
270.422 |
190.769 |
|
(f) Other
current assets |
0.000 |
0.000 |
|
Total
Current Assets |
897.707 |
718.119 |
|
|
|
|
|
TOTAL |
1608.856 |
1270.954 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
Total
Revenue from operations |
2323.456 |
2304.047 |
|
|
Other Income |
14.799 |
5.058 |
|
|
TOTAL |
2338.255 |
2309.105 |
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
Cost of Materials
Consumed |
1072.309 |
1063.314 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(18.134) |
50.577 |
|
|
Employee benefit expense |
253.349 |
200.203 |
|
|
CSR expenditure |
0.974 |
0.000 |
|
|
Other expenses |
674.394 |
684.736 |
|
|
Extraordinary items before tax |
0.956 |
0.000 |
|
|
TOTAL |
1983.848 |
1998.830 |
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
354.407 |
310.275 |
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
3.151 |
11.190 |
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
351.256 |
299.085 |
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
85.258 |
91.512 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
265.998 |
207.573 |
|
|
|
|
|
|
Less |
TAX |
122.512 |
78.058 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
143.486 |
129.515 |
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
28.69 |
25.90 |
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 |
Yes |
|
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 |
Yes |
|
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 |
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 |
STATE OF COMPANY'S
AFFAIRS
During the year Total Income / Revenue of the company has increased by INR 20.000 Million in comparison with the previous year. This increase in total income resulted in increase in net profit (After Tax) by INR 142.900 Million in comparison with previous year which is a good sign for the company. We are expecting an increase in the total income and Net Profits in coming years.
UNSECURED LOANS:
|
Particulars |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
Loans and advances from directors |
4.210 |
18.750 |
|
Loans and advances from others |
3.910 |
4.350 |
|
Total |
8.120 |
23.100 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
C79653630 |
10621348 |
CITI BANK N.A. |
15/02/2016 |
- |
- |
150000000.0 |
KANAK BUILDING41 CHOWRINGHEE ROADKOLKATAWB700071IN |
|
2 |
G40134678 |
80022718 |
KOTAK MAHINDRA BANK LIMITED |
08/12/2005 |
24/03/2017 |
- |
525000000.0 |
27BKC, C 27, G BLOCKBANDRA KURLA COMPLEX, BANDRA (E),MUMBAIMA400051IN |
|
3 |
A75663633 |
10101613 |
HDFC BANK LIMITED |
14/02/2008 |
12/04/2008 |
15/12/2009 |
140000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
4 |
A63181739 |
80053126 |
INDUSTRIAL DEVELOPMENT BANK OF INDIA |
24/06/1997 |
01/09/1998 |
15/05/2009 |
198000000.0 |
IDBI TOWERWTC COMPLEXMUMBAIMH400005IN |
|
5 |
A16025884 |
90245688 |
PUNJAB NATIONAL BANK |
10/01/2001 |
04/12/2006 |
15/05/2007 |
61000000.0 |
18-A, BRABOURNE ROADKOLKATAWB700001IN |
FIXED ASSETS:
Tangible Assets
· Land
· Buildings
· Plant and equipment
· Furniture and fixtures
· Vehicles
· Motor vehicles
· Office equipment
· Computer equipments
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 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 63.88 |
|
|
1 |
INR 88.59 |
|
Euro |
1 |
INR 78.12 |
INFORMATION DETAILS
|
Information Gathered
by : |
SHA |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
NKTS |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.