MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

516445

Report Date :

25.06.2018

 

IDENTIFICATION DETAILS

 

Name :

PAN AUTOCOMP PRIVATE LIMITED

 

 

Formerly Known As :

JIDOBUHIN ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

Gat No. 429, Medankarwaid Chakan-Alandi Road, Tal. Khed, District Pune – 410501, Maharashtra

Tel. No.:

91-2135-660981

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

08.03.1995

 

 

CIN No.:

[Company Identification No.]

U29299PN1995PTC086206

 

 

Capital Investment / Paid-up Capital :

INR 10.000 Million

 

 

IEC No.:

[Import-Export Code No.]

3104003220

 

 

PAN No.:

[Permanent Account No.]

AAACJ4658C

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAACJ4658C1ZP

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of various types of Automobile Components viz. various types of Rings and Forged Items. [Registered Activity]

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1995 and it is a manufacturer of motor vehicles parts and accessories.

 

As per financials of March 2017, the company has registered marginal growth in its revenue but has reported losses.

 

Rating takes into consideration the company’s continuous losses from its operations which has led to erosion of networth and weak financial risk profile.

 

Payment seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings at safe and secured trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

EXTERNAL AGENCY RATING

 

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 31-03-2018.

 

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 25.06.2018

 

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 DECLINED BY

 

Name :

Mr. Dnyanoba Pingle

Designation :

Accounts Department

Contact No.:

91-2135-660981

Date :

21.06.2018

 

91-2135-660982 – Continuously Ringing

 

LOCATIONS

 

Registered Office/ Factory :

Gat No. 429, Medankarwaid Chakan-Alandi Road, Tal. Khed, District Pune – 410501, Maharashtra, India

Tel. No.:

91-2135-660981/ 660982

Fax No.:

91-2135-660980

E-Mail :

officepapl@gmail.com

panpune@panpune.com

Website :

http://panpune.com

 

 

Corporate Office :

347-A, AFL House, Off. Dhole Patil Road, Behind Hotel Meru, District Pune – 411001, Maharashtra, India

Tel. No.:

91-20-26164440/ 26161273

Fax No.:

91-20-26169777

 

 

DIRECTORS

 

AS ON 31.03.2018

 

Name :

Mr. Haren Vithalbhai Amin

Designation :

Director

Address :

Building No. 2, Flat No. 14, Shirine Garden, Aundh, Pune 411007, Maharashtra, India

Date of Birth/Age :

04.10.1961

Date of Appointment :

04.01.1997

PAN No.:

AABPV3668C

DIN No.:

00180989

 

 

Name :

Mr. Ketan Kirtikumar Vakharia

Designation :

Director

Address :

Flat No. D-401, Castle Royale Grande, Tower No. 4, Near Pune University, General Joshi Gate, Bopodi, Pune 411020, Maharashtra, India

Date of Birth/Age :

07.10.1966

Date of Appointment :

04.01.1997

PAN No.:

ABAPA6871C

DIN No.:

00181147

 

 

KEY EXECUTIVES

 

Name :

Mr. Dnyanoba Pingle

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Haren Vithalbhai Amin

30000

30.00

Ketan Kirtikumar Vakharia

30000

30.00

Ugrabhai V. Patel

18880

18.88

Jyoti K. Vakharia

6060

6.06

Smita H. Amin

6000

6.00

Maniben U. Patel

4000

4.00

Maniben U. Patel joint U. V. Patel

3000

3.00

Ugrabhai V. Patel joint M. U. Patel

2060

2.06

 

 

 

Total

 

100000

100.00

 

 

 

AS ON 29.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Individual/ Hindu Undivided Family – Indian

60.00

Public/Other than promoters – Individual/ Hindu Undivided Family – Indian

40.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of various types of Automobile Components viz. various types of Rings and Forged Items. [Registered Activity]

 

 

Products :

ITC Code No.

 

Product Descriptions

73261100

There Articles of Iron or Steel Forged or Stamped but not further worked

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         State Bank of India

·         Axis Bank Limited

 

 

 

Auditors :

 

Name :

Sharad A Vaze and Company

Chartered Accountants

Address :

Swaramala, 70/9 B, Erandavana, Opposite Telephone Exchange, Pune – 411004, Maharashtra, India

PAN No.:

AAOPV3454F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Parties :

·         Kotestu Engineering Private Limited

·         Pan International

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 100/- each

INR 25.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 100/- each

INR 10.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in 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

10.000

10.000

10.000

(b) Reserves & Surplus

(13.911)

(7.007)

(4.874)

(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)

(3.911)

2.993

5.126

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.500

0.500

0.500

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

100.382

93.882

83.782

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

100.882

94.382

84.282

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

5.946

7.904

1.579

(c) Other current liabilities

5.048

3.996

4.565

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

10.994

11.900

6.144

 

 

 

 

TOTAL

107.965

109.275

95.552

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

52.030

39.927

36.989

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

3.491

3.491

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

3.030

1.530

2.500

(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

0.000

0.000

0.000

Total Non-Current Assets

55.060

44.948

42.980

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

2.066

2.061

2.037

(b) Inventories

27.240

26.274

22.206

(c) Trade receivables

14.303

29.376

22.787

(d) Cash and cash equivalents

2.964

2.112

2.387

(e) Short-term loans and advances

5.542

4.183

2.813

(f) Other current assets

0.790

0.321

0.342

Total Current Assets

52.905

64.327

52.572

 

 

 

 

TOTAL

107.965

109.275

95.552

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

126.329

122.780

143.591

 

 

Other Income

9.193

6.906

5.016

 

 

TOTAL                                    

135.522

129.686

148.607

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

100.272

94.810

7.129

 

 

Purchases of Stock-in-Trade

0.000

0.000

58.726

 

 

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

1.627

1.858

-1.447

 

 

Employees benefits expense

33.295

28.391

28.840

 

 

Payment to Auditors

0.095

0.086

0.075

 

 

Power and Fuel

0.014

0.018

0.020

 

 

Other expenses

2.642

2.643

50.380

 

 

TOTAL                                    

137.945

127.806

143.723

 

 

 

 

 

 

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

(2.423)

1.880

4.884

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.034

0.015

0.015

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(2.457)

1.865

4.869

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.446

4.020

4.498

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(6.903)

(2.155)

0.371

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.273

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(6.903)

(2.155)

0.098

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

(69.03)

(21.55)

0.97

 

 

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

NA

NA

NA

 

 

 

 

Net Cash flow 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)

41.33

87.33

57.92

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

8.83

4.18

6.30

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

21.64

30.43

8.75

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

(0.09)

0.07

0.22

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(0.05)

0.04

0.12

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.11

0.11

0.07

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(0.13)

0.17

0.10

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(2.81)

3.98

1.20

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(13.30)

14.51

7.90

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

(71.26)

125.33

325.60

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(5.46)

(1.76)

0.07

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(6.39)

(1.97)

0.10

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

176.50

(72.00)

1.91

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

4.81

5.41

8.56

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.33

3.20

4.94

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.04)

0.03

0.05

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.05

0.05

0.05

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

4.81

5.41

8.56

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

 

Particulars

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

10.000

10.000

10.000

Reserves & Surplus

(4.874)

(7.007)

(13.911)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.126

2.993

(3.911)

 

 

 

 

Long-term borrowings

0.500

0.500

0.500

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.500

0.500

0.500

Debt/Equity ratio

0.098

0.167

-0.128

 

 


 

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

143.591

122.780

126.329

 

 

-14.493

2.891

 

 


 

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

143.591

122.780

126.329

Profit/ (Loss)

0.098

(2.155)

(6.903)

 

0.07%

(1.76%)

(5.46%)

 


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

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

 


 

INDEX OF CHARGES

 

CHARGES REGISTERED

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

A71483515

90090534

CORPORATON BANK

18/08/1997

06/02/1998

14/10/2009

15500000.0

INDUSTRIAL FINANCE BRANCHPUNE MUMBAI ROAD ; WAKEDIWADIPUNEMH411003IN


FIXED ASSETS:

 

·         Land

·         Land Development

·         Factory Building

·         Plant and Machinery

·         Electrical Installation

·         Computer

·         Furniture

·         Vehicles

 

 

 

 

 

 

 

 

 

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

Indian Rupees

US Dollar

1

INR 67.77

UK Pound

1

INR 89.96

Euro

1

INR 78.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKSH

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

BVA

 


 

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.