MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488450

Report Date :

29.01.2018

 

IDENTIFICATION DETAILS

 

Name :

PACHAL TRANSFORMERS PRIVATE LIMITED

 

 

Registered Office :

57/1, Ichapur Road, Kadamtala, Howrah – 711101, West Bengal

Tel. No.:

91-33-26777780

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

15.12.2005

 

 

Com. Reg. No.:

21-106689

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U31102WB2005PTC106689

 

 

IEC No.:

Not Applicable (As informed by the management that firm does not have export and import)

 

 

TIN No.:

19684009017

 

 

CST No.:

19684009211

 

 

GSTIN :

19AADCP8057C1ZC

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AADCP8057C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the business of manufacturing electrical transformers (Registered activity and also confirmed by management)

 

 

No. of Employees :

18 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Pachal Transformers Private Limited was incorporated in the year 2005. It is a manufacturer of transformers.

 

For the financial year 2017, the company has achieved 40.15% growth in its revenue as compared to previous year revenue along with average profit margin of 2.25%.

 

The rating takes into consideration the satisfactory financial profile of the company marked by comfortable networth base along with strong debt coverage indicators due to low debt balance sheet profile.

 

The company has decent earning per share (EPS) of INR 106.78 against the face value (FV) of INR 10.

 

Business is active. Payments seems to be usually 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 29.01.2018

 

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 PARTED BY

 

Name :

Mr. Arun Kumar Pachal

Designation :

Director

Contact No.:

91-9830152678

Date :

29.01.2018

 

 

LOCATIONS

 

Registered Office :

57/1, Ichapur Road, Kadamtala, Howrah – 711101, West Bengal, India

Tel. No.:

91-33-26777780

Mobile No.:

91-9830152678/ 9831387527 (Mr. Arun Kumar Pachal)

Fax No.:

Not Available

E-Mail :

snandical@yahoo.co.in

pachaltransformers@gmail.com 

 

 

Factory :

Nibra Kantlia, P.O. Domjur, Howrah -711409, West Bengal, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Arun Kumar Pachhal

Designation :

Director

Address :

26/2, Ichapur Road, Kadamtala, Howrah-711101, West Bengal, India

Date of Birth/Age :

09.11.1969

Date of Appointment :

15.12.2005

DIN No.:

00409196

 

 

Name :

Ms. Sandhya Pachhal

Designation :

Director

Address :

26/2, Ichapur Road, Kadamtala, Howrah-711101, West Bengal, India

Date of Birth/Age :

15.04.1953

Date of Appointment :

15.12.2005

DIN No.:

00409177

 


 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Arun Kumar Pachhal

9000

90.00

Sandhya Pachhal

1000

10.00

Total

10000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2015

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the business of manufacturing electrical transformers (Registered activity and also confirmed by management)

 

 

Products / Services :

Item Code No.

Products/Services Description

85042100

Transformer

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Advance Payment, L/C, Cheque, Credit (30/60/9 Days), RTGS

 

 

Purchasing :

Cash, Advance Payment, L/C, Cheque, Credit (30/60/9 Days), RTGS

 

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 :

End Users, Dealers

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

18 (Approximately)

 

 

Bankers :

Banker Name :

State Bank of India

Branch :

SME Branch, Howrah – 711101, West Bengal, India

Person Name (With Designation) :

--

Contact Number :

91-33-26415801 (Continuously Ringing)

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

Bhar and Nandi

Chartered Accountants

Address :

45, Hem Chakraborty Lane, Howrah – 711101, West Bengal, India

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

ABFPN0919F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

4.674

3.606

3.100

(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)

4.774

3.706

3.200

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.382

0.382

0.382

(b) Deferred tax liabilities (Net)

0.000

0.012

0.031

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.382

0.394

0.413

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

43.454

39.368

34.334

(c) Other current liabilities

1.023

1.451

0.737

(d) Short-term provisions

0.579

0.099

1.286

Total Current Liabilities (4)

45.056

40.918

36.357

 

 

 

 

TOTAL

50.212

45.018

39.970

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.815

0.982

0.840

(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

0.000

0.000

0.000

(e) Other Non-current assets

1.454

1.307

0.042

Total Non-Current Assets

2.269

2.289

0.882

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.709

15.776

19.801

(c) Trade receivables

25.412

19.827

8.110

(d) Cash and cash equivalents

2.413

0.102

1.230

(e) Short-term loans and advances

3.160

4.327

7.998

(f) Other current assets

3.249

2.697

1.949

Total Current Assets

47.943

42.729

39.088

 

 

 

 

TOTAL

50.212

45.018

39.970

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

47.551

33.927

27.530

 

Other Income

0.391

0.173

0.343

 

TOTAL

47.942

34.100

27.873

 

 

(Due to more order)

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

39.830

25.300

40.158

 

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

2.066

4.025

(15.818)

 

Employees benefits expense

0.761

0.844

1.057

 

Other expenses

3.251

1.542

1.261

 

TOTAL

45.908

31.711

26.658

 

 

 

 

 

 

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

2.034

2.389

1.215

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.331

1.436

0.355

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.703

0.953

0.860

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.167

0.222

0.068

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.536

0.731

0.792

 

 

 

 

 

Less

TAX

0.468

0.225

0.376

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.068

0.506

0.416

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

106.78

68.58

41.56

 

 

 

Expected Sales (2017-2018): INR 100.000 Million (Due to more order)

 

The above information has been parted by Mr. Arun Kumar Pachal (Director)

 

 

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

1.235

(0.208)

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

195.06

213.31

107.52

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.87

1.71

3.39

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

398.21

567.96

312.07

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.15

0.15

0.06

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.50

2.43

1.45

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.90

0.92

0.92

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.08

0.10

0.12

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

9.44

11.04

11.36

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.17

0.26

0.26

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

6.15

1.66

3.42

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

2.25

1.49

1.51

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.13

1.12

1.04

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

22.37

13.65

13.00

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.06

1.04

1.08

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.76

0.66

0.53

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.08

0.08

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.82

3.82

3.82

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.06

1.04

1.08

 

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

0.100

0.100

0.100

Reserves & Surplus

3.100

3.606

4.674

Net worth

3.200

3.706

4.774

 

 

 

 

long-term borrowings

0.382

0.382

0.382

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.382

0.382

0.382

Debt/Equity ratio

0.119

0.103

0.080

 

 

 

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

27.530

33.927

47.551

 

 

23.236

40.157

 

 

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

27.530

33.927

47.551

Profit

0.416

0.506

1.068

 

1.51%

1.49%

2.25%

 

 

 

 

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

Yes

17]

Details of sister concerns

No

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

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

Yes

26]

Turnover of firm for last three years

Yes

27]

Reasons for variation <> 20%

Yes

28]

Estimation for coming financial year

Yes

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

Yes

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)

Long-term Borrowings

 

 

Loans from Directors

 

 

Arun Kumar Pachal

0.205

0.205

Sandhya Pachal

0.177

0.177

Total

0.382

0.382

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

CONTINGENT LIABILITIES: (As on 31.03.2017)

 

Guarantee issued by state bank of India and are not yet expired amounted to INR 2.627 Million and all are secured by pledge of fixed deposit of equal amount 

 

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, 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 63.50

UK Pound

1

INR 90.92

Euro

1

INR 79.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

JYTK

 


 

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

NO

--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.

 
 

·