|
|
|
MIRA INFORM REPORT
|
Report No. : |
516820 |
|
Report Date : |
26.06.2018 |
IDENTIFICATION DETAILS
|
Name : |
G.R.SPONGE AND POWER LIMITED (w.e.f. 21.04.2003) |
|
|
|
|
Formerly Known
As : |
G.B. FINTECH LIMITED |
|
|
|
|
Registered
Office : |
Agrawal Complex, Samta Colony, Raipur – 492001, Chhattisgarh |
|
Tel. No.: |
91-771-4259100 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
20.08.1996 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100CT1996PLC011135 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 99.577 Million |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG8765H |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
22AAACG8765H1ZK |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of sponge iron and power generation. [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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1996. It is engaged in manufacturing of Sponge Iron with the help of coal. (Information gathered from other sources). As per the financial records of 2017, the company has reported decline in its revenue as compared to previous year but has managed to maintain average profit margin of 3.47%. The sound financial profile of the company is marked by adequate networth base along with negligible debt level. The rating takes into consideration the subject’s long established track record of the business operations along with extensive experience of its promoters. Business is active. Payment 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 (31.12.2017) |
Current Rating (01.04.2018) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term (Suspension)= BB+ |
|
Rating Explanation |
Moderate risk of default. |
|
Date |
28.01.2016 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term (Suspension)= A4+ |
|
Rating Explanation |
Minimal degree of safety and very high credit
risk. |
|
Date |
28.01.2016 |
Reason for suspension: Absence of requisite information.
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 26.06.2018
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. Ramashankar |
|
Designation : |
Accounts Executive |
|
Contact No.: |
91-771-4259160 |
|
Date : |
25.06.2018 |
LOCATIONS
|
Registered Office : |
Agrawal Complex, Samta Colony, Raipur – 492001, Chhattisgarh, India |
|
Tel. No.: |
91-771-4259100 |
|
Fax No.: |
91-771-4259111 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Plot No. 102, Phase II, Industrial Area, Siltara, Raipur –
493111,
Chhattisgarh, India |
|
Tel. No.: |
91-771-4259160 / 170 |
|
Fax No.: |
91-771-4259190 |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Ramesh Kumar Agrawal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Agrawal Complex, Opposite Pandey Nursing Home,
Samta Colony, Raipur – 492001, Chhattisgarh, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.06.1961 |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.09.1997 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00748853 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACIPA4369C |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Chetan Agrawal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
G.R. House, Agrawal Complex, Opposite Pandey
Nursing Home, Samta Colony, Raipur – 492001, Chhattisgarh, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.11.1986 |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.07.2012 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00748916 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Keshav Kumar Agrawal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
G.R. House, Agrawal Complex, Opposite
Pandey Nursing Home, Samta Colony, Raipur – 492001, Chhattisgarh,
India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.10.1990 |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.03.2009 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02460958 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AHHPA8733G |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kanhaiya Lal Jain |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
E 3, Sector 1, Near Parsi Kabristan, Tagore
Nagar, Raipur – 492001, Chhattisgarh, India |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.03.2016 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07372565 |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Amitav Modi |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
15, Green Orchid Daldal Seoni Road, Mova,
Raipur – 492001, Chhattisgarh, India |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.03.2016 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07463852 |
||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sheenam Pitroda |
|
Designation : |
Company Secretary |
|
Address : |
K/274, Krishna Nagar, Dangania, Raipur –
492013, Chhattisgarh, India |
|
Date of Appointment : |
15.03.2017 |
|
PAN No.: |
AULPP2732M |
|
|
|
|
Name : |
Mr. Ramashankar |
|
Designation : |
Accounts Executive |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
|
Aryabhatt Sales Private
Limited, India |
2350000 |
|
G.R. Minerals and
Industries Private Limited, India |
3250000 |
|
Ganpatrai Agrawal and Sons |
100000 |
|
Ramesh Kumar Agrawal (HUF) |
90000 |
|
G.R. Metalics and Industries Private Limited, India |
3475000 |
|
Shri Binod Kumar Pansari |
100 |
|
Chetan Agrawal |
232000 |
|
Ramesh Kumar Agrawal |
230400 |
|
S. Satyanarayan |
100 |
|
Amita Agrawal |
230000 |
|
Pisto Devi Agrawal |
100 |
|
|
|
|
Total |
9957700 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2017
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
8.86 |
|
Promoters [Bodies
corporate] |
91.14 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of sponge iron and power generation. [Registered Activity] |
||||||
|
|
|
||||||
|
Products / Services
: |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
·
Andhra Bank, Raipur Branch, Fafadih Chowk,
Opposite Ganj Police Station, Raipur – 493111, Chhattisgarh, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
R.K. Singhania and Associates Chartered Accountants |
|
Address : |
205, First Floor, Samta Colony, Raipur, Chhattisgarh, India |
|
PAN No.: |
AAGFR3039N |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
· Aryabhatt Sales Private Limited · G. R. Metaliks and Industries Private Limited · G.R. Minerals and Industries Private Limited · Ramesh Steel Industries ·
Vikruti Infrastructures Private Limited |
|
|
|
|
Subsidiary company
: |
· N.R. Sponge Private Limited |
CAPITAL STRUCTURE
AS ON 29.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11000000 |
Equity Shares |
INR 10/- each |
INR 110.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
9957700 |
Equity Shares |
INR 10/- each |
INR 99.577 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
99.577 |
99.577 |
99.577 |
|
(b) Reserves & Surplus |
322.494 |
290.917 |
286.242 |
|
(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) |
422.071 |
390.494 |
385.819 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
115.691 |
109.175 |
109.097 |
|
(b) Deferred tax liabilities (Net) |
20.204 |
21.060 |
21.871 |
|
(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) |
135.895 |
130.235 |
130.968 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
303.245 |
267.694 |
314.505 |
|
(b) Trade
payables |
99.889 |
68.666 |
70.772 |
|
(c) Other current
liabilities |
69.476 |
163.744 |
146.860 |
|
(d) Short-term
provisions |
14.024 |
2.487 |
4.201 |
|
Total Current
Liabilities (4) |
486.634 |
502.591 |
536.338 |
|
|
|
|
|
|
TOTAL |
1044.600 |
1023.320 |
1053.125 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
121.234 |
131.726 |
161.974 |
|
(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 |
141.240 |
143.479 |
143.479 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
92.440 |
102.622 |
105.816 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
354.914 |
377.827 |
411.269 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
330.681 |
402.728 |
460.068 |
|
(c) Trade
receivables |
64.656 |
63.589 |
28.860 |
|
(d) Cash
and cash equivalents |
24.904 |
24.537 |
17.313 |
|
(e)
Short-term loans and advances |
269.445 |
154.639 |
135.615 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
689.686 |
645.493 |
641.856 |
|
|
|
|
|
|
TOTAL |
1044.600 |
1023.320 |
1053.125 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
910.234 |
1020.941 |
1081.436 |
|
|
Other Income |
7.626 |
28.965 |
7.670 |
|
|
TOTAL |
917.860 |
1049.906 |
1089.106 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
636.140 |
986.935 |
898.527 |
|
|
Purchases of
Stock-in-Trade |
50.278 |
44.577 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
6.783 |
(150.974) |
4.021 |
|
|
Employee benefit expense |
37.848 |
25.454 |
23.770 |
|
|
Other expenses |
81.672 |
63.892 |
68.458 |
|
|
Prior period items |
0.000 |
1.098 |
(0.208) |
|
|
Exceptional items |
0.000 |
0.000 |
0.314 |
|
|
TOTAL |
812.721 |
970.982 |
994.882 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
105.139 |
78.924 |
94.224 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
57.604 |
58.188 |
48.537 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
47.535 |
20.736 |
45.687 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
11.488 |
13.115 |
17.714 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
36.047 |
7.621 |
27.973 |
|
|
|
|
|
|
|
Less |
TAX |
4.469 |
2.947 |
(5.059) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
31.578 |
4.674 |
33.032 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
3.58 |
0.47 |
3.32 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
1.809 |
2.285 |
2.595 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
33.777 |
74.488 |
39.031 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
26.341 |
66.457 |
31.841 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
25.93 |
22.73 |
9.74 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
14.08 |
16.06 |
37.47 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
53.12 |
24.30 |
28.75 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.32 |
0.20 |
0.20 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.87 |
0.60 |
0.58 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.58 |
0.60 |
0.62 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.00 |
0.97 |
1.10 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.15 |
1.29 |
1.39 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.29 |
0.34 |
0.42 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.83 |
1.36 |
1.94 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
3.47 |
0.46 |
3.05 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.02 |
0.46 |
3.14 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
7.48 |
1.20 |
8.56 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.42 |
1.28 |
1.20 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.74 |
0.48 |
0.34 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.40 |
0.38 |
0.37 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
4.23 |
3.81 |
4.28 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.42 |
1.28 |
1.20 |
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 |
99.577 |
99.577 |
99.577 |
|
Reserves & Surplus |
286.242 |
290.917 |
322.494 |
|
Net
worth |
385.819 |
390.494 |
422.071 |
|
|
|
|
|
|
Long-term borrowings |
109.097 |
109.175 |
115.691 |
|
Short term borrowings |
314.505 |
267.694 |
303.245 |
|
Current maturities of
long-term debts |
2.595 |
2.285 |
1.809 |
|
Total
borrowings |
426.197 |
379.154 |
420.745 |
|
Debt/Equity
ratio |
1.105 |
0.971 |
0.997 |
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 |
1081.436 |
1020.941 |
910.234 |
|
|
|
(5.594) |
(10.844) |
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 |
1081.436 |
1020.941 |
910.234 |
|
Profit/ (Loss) |
33.032 |
4.674 |
31.578 |
|
|
3.05
% |
0.46
% |
3.47
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
99.577 |
99.577 |
|
(b) Reserves and Surplus |
|
373.855 |
329.521 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
22.006 |
20.272 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
473.432 |
429.098 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
384.454 |
287.667 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
1.629 |
0.000 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
386.083 |
287.667 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
470.985 |
402.379 |
|
(b) Trade payables |
|
241.646 |
241.503 |
|
(c) Other
current liabilities |
|
84.845 |
172.943 |
|
(d) Short-term
provisions |
|
21.686 |
3.994 |
|
Total Current
Liabilities (4) |
|
819.162 |
820.819 |
|
|
|
|
|
|
TOTAL |
|
1700.683 |
1557.856 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
354.583 |
374.630 |
|
(ii)
Intangible Assets |
|
2.616 |
2.616 |
|
(iii) Tangible assets
capital work-in-progress |
|
71.369 |
71.369 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
30.582 |
32.819 |
|
(c) Deferred tax assets (net) |
|
0.222 |
6.898 |
|
(d)
Long-term loans and advances |
|
36.853 |
40.941 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
496.225 |
529.273 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
543.069 |
630.921 |
|
(c) Trade
receivables |
|
229.836 |
147.648 |
|
(d) Cash and
bank balances |
|
50.901 |
48.011 |
|
(e)
Short-term loans and advances |
|
380.652 |
202.003 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
1204.458 |
1028.583 |
|
|
|
|
|
|
TOTAL |
|
1700.683 |
1557.856 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1966.164 |
2045.258 |
|
|
Other Income |
|
4.323 |
58.548 |
|
|
TOTAL |
|
1970.487 |
2103.806 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1488.883 |
1896.179 |
|
|
Purchases of
Stock-in-Trade |
|
50.278 |
44.578 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
1.969 |
(164.841) |
|
|
Employee benefit expense |
|
55.674 |
38.922 |
|
|
Other expenses |
|
165.315 |
148.038 |
|
|
Prior period items |
|
0.000 |
1.135 |
|
|
TOTAL |
|
1762.119 |
1964.011 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
208.368 |
139.795 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
113.764 |
98.361 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
94.604 |
41.434 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
36.111 |
32.609 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
58.493 |
8.825 |
|
|
|
|
|
|
|
Less |
TAX |
|
12.426 |
(20.750) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
|
46.067 |
29.575 |
|
|
|
|
|
|
|
|
Profit
(loss) of minority interest |
|
(1.734) |
(2.980) |
|
|
|
|
|
|
|
|
Share
of profit (loss) of associates |
|
0.002 |
(0.005) |
|
|
|
|
|
|
|
|
Total
profit (loss) for period |
|
44.335 |
26.589 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
4.45 |
4.20 |
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 |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
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 |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
OPERATIONAL REVIEW:
On a Standalone Basis:
The Company has achieved a total turnover of INR 910.200 million during the financial year, as compared to INR 1020.900 million during the previous financial year, with a decrease of 10.85% from previous financial year. The Company has earned a profit (before depreciation and Taxes) of INR 47.500 million during the financial year, as compared to INR 21.800 million in the previous financial year.
The Company has earned a profit after taxes of INR 31.900 million in the current year, as compared to INR 4.674 million in the previous year. Overall the increase in revenue and in profit has been tremendous.
UNSECURED LOANS:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
Loans repayable on demand from others |
68.782 |
59.498 |
|
|
|
|
|
Total |
68.782 |
59.498 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G89517155 |
100182619 |
INDUSIND BANK LTD. |
30/05/2018 |
- |
- |
3177000.0 |
2401 GEN THIMMAYYA ROAD CONTONMENTPUNEMA411001IN |
|
2 |
G76002120 |
100152324 |
ANDHRA BANK |
05/01/2018 |
- |
- |
16000000.0 |
RAIPUR BRANCH FAFADIH CHOWK, OPPOSITE GANJ POLICE STATION, RAIPURCT493111IN |
|
3 |
C20493144 |
10519783 |
IDBI BANK LIMITED |
28/08/2014 |
- |
- |
52500000.0 |
104, R.B.TOWER SAMTA COLONY RAIPUR CT492001IN |
|
4 |
B56754922 |
10373405 |
ANDHRA BANK |
07/08/2012 |
- |
- |
10000000.0 |
RAIPUR BRANCHFAFADIHRAIPURCT492001IN |
|
5 |
B70908413 |
10237680 |
ANDHRA BANK |
20/08/2010 |
08/03/2013 |
- |
20000000.0 |
FAFADIHFAFADIH CHOWKRAIPURCT492001IN |
|
6 |
B71165492 |
10237408 |
ANDHRA BANK |
27/07/2010 |
02/03/2013 |
- |
234900000.0 |
FAFADIHFAFADIH CHOWKRAIPURCT492001IN |
|
7 |
A83791152 |
10213312 |
ANDHRA BANK |
16/04/2010 |
- |
- |
160000000.0 |
FAFADIH CHOWKOPP. GANJ THANARAIPURCT492001IN |
|
8 |
B67497206 |
10122343 |
ANDHRA BANK |
14/08/2008 |
14/01/2013 |
- |
135000000.0 |
FAFADIH BRANCHFAFADIHRAIPURCT492001IN |
|
9 |
A35794296 |
10096770 |
ANDHRA BANK |
27/03/2008 |
- |
- |
10000000.0 |
OPP. GANJ THANAFAFADIH CHOWKRAIPURCT492001IN |
|
10 |
A05328588 |
10021839 |
ANDHRA BANK |
27/09/2006 |
29/12/2006 |
- |
10000000.0 |
FAFADIH BRANCHFAFADIH CHOWKRAIPURCT492001IN |
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No records exist designating subject or any of its beneficial owners, controlling
shareholders or senior officers as terrorist or terrorist organization or whom
notice had been received that all financial transactions involving their assets
have been blocked or convicted, found guilty or against whom a judgement or
order had been entered in a proceedings for violating money-laundering,
anti-corruption or bribery or international economic or anti-terrorism sanction
laws or whose assets were seized, blocked, frozen or ordered forfeited for
violation of money laundering or international anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper payments
to government officials for engaging in prohibited transactions or with
designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority for
any financial crime or under any formal investigation by a competent government
authority for any violation of anti-corruption laws or international anti-money
laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
INR |
|
US Dollar |
1 |
INR 68.15 |
|
|
1 |
INR 90.27 |
|
Euro |
1 |
INR 79.35 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
NKT |
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.