MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

496006

Report Date :

07.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

D AND H INDIA LIMITED (w.e.f. 31.03.2012) 

 

 

Formerly known as :

D AND WELDING ELECTRODES (INDIA) LIMITED

 

 

Registered Office :

A-204, Kailash Esplande, Opposite Shreyas Cinema, L.B.S. Marg, Ghatkopar (West), Mumbai- 400 086 – Maharashtra

Tel. No.:

91-22-25006441

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

30.03.1985

 

 

Com. Reg. No.:

11-035822

 

 

Capital Investment / Paid-up Capital :

INR 74.000 Million

 

 

CIN No.:

[Company Identification No.]

L28900MH1985PLC035822

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in Manufacturing business primarily dealing in Welding Electrodes and Consumables, CO2 Wire, M Core Wire, Flux Powder, Flux cored Wire, Stainless Steel Wire and other similar activities. (Registered activity)

 

 

No. of Employees :

144 (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

 

Maximum Credit Limit :

USD 830000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1985. It is a manufacturer of Fabricated Metal products.

 

For the financial year 2017, the company has reported decline in its revenue as compared to previous year but has managed to maintain low profit margin of 0.59%.

 

The satisfactory financial profile of the company is marked by sufficient networth base along with negligible debt level.

 

The rating takes into consideration the subject’s long track record of business operations along with extensive experience of its promoters.

 

The company has its share price trading at around INR 24.25 against the Face Value (FV) of INR 10 on BSE as on 6th March, 2018.

 

As per the unaudited quarterly financials of December 2017, the company has achieved revenue of INR 179.278 million and has reported profit margin of 0.24%.

 

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

 

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

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

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 07.03.2018

 

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

 

MANAGEMENT NON-COOPERATIVE: Tel. No.: 91-731-6633501

 

 

LOCATIONS

 

Registered Office :

A-204, Kailash Esplande, Opposite Shreyas Cinema, L.B.S. Marg, Ghatkopar (West), Mumbai- 400 086 – Maharashtra, India

Tel. No.:

91-22-25006441

Fax No.:

Not Available

E-Mail :

ho@dnhindia.com   

 

 

Administrative Office / Head Office and Work :

The Secretarial Deptt. Plot A, Sector A, Industrial Area Sanwer Road, Indore – 452015, Madhya Pradesh, India

Tel. No.:

91-731-6633501-511

Fax No.:

91-731-6633500 

E-Mail :

ho@dnhindia.com

Website :

www.dnhindia.com

 

 

Unit ll:

Village Sejvaya, Dhar Road, Ghatabillod, District Dhar, Madhya Pradesh, India

Tel. No.:

91-7292-277030 

 

 

Unit III:

Plot No.115 – 116, Borai Industrial Estate, Rasmada District. Durg, – 491001, Chattisgarh

Tel. No.:

91-788-2617283

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Madhusudan Jain

Designation :

Wholetime Director

Address :

370-AE, Scheme No. 74-C, Indore – 452010, Madhya Pradesh, India

Date of Appointment :

24.01.2004

PAN No.:

ABBPJ7263Q

DIN No.:

00145329

 

 

Name :

Mr. Harsh Vora

Designation :

Managing Director

Address :

20/2, Yeshwan Niwas Road, Indore – 452001, Madhya Pradesh, India

Date of Birth / Age :

55 Y ear

Qualification:

Commerce graduate

Expertise/ Experience :

More than 32 Year Experience in Management Planning and new Developments

Date of Appointment :

06.12.1990

PAN No.:

AACHH9099A

DIN No.:

00149287

 

 

Name :

Mr. Jagdish Chand Kapur

Designation :

Director

Address :

Bunglow No. 19, Aditya Nagar, A. B. Road, Indore – 452017, Madhya Pradesh, India

Date of Appointment :

11.08.2005

DIN No.:

00155290

 

 

Name :

Mr. Sushil Rawka

Designation :

Director

Address :

171, Netaji Subhash Marg, Indore – 452004, Madhya Pradesh, India

Date of Birth / Age :

65 Year

Qualification:

Commerce graduate

Expertise/ Experience :

He has experience in the field of Taxation

Date of Appointment :

01.04.2005

PAN No.:

ABTPR3447A

DIN No.:

00156990

 

 

Name :

Eshanya Biharielall Guppta

Designation :

Director

Address :

Sector No. 1 and 7, Wigh P – 5, Flat No. 802, Empire Estate, Pimpri, Pune – 411018, Maharashtra, India

Date of Appointment :

15.05.2015

DIN No.:

01727743

 

 

Name :

Mr. Saurabh Harsh Vora

Designation :

Wholetime Director

Address :

20/7, Yashwant Niwas Road, Indore – 452001, Madhya Pradesh, India

Date of Birth / Age :

30 Year

Qualification:

B Tech

Expertise/ Experience :

He has rich Experience in production

Date of Appointment :

01.10.2014

PAN No.:

AFVPV2793P

DIN No.:

02750484

 

 

Name :

Atithi Vora

Designation :

Director

Address :

20/2, Yashwant Niwas Road, Near Central Bank, Indore – 452003, Madhya Pradesh, India

Date of Birth / Age :

29 Year

Qualification:

CA

Expertise/ Experience :

She has experience in the field of Taxation & finance

Date of Appointment :

01.10.2014

PAN No.:

BFIPB8733D

DIN No.:

06899964

 

 

Name :

Mr. Sunil Kathariya

Designation :

Director

Address :

1 Main, 6 Cross, Gandhi Colony, Hospet District Bellary – 583201, Karnataka, India

Date of Appointment :

15.05.2015

DIN No.:

07155856

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh Sen

Designation :

Company Secretary

Address :

41, Manbhavan Nagar, Kanadia Road, Indore – 452016, Madhya Pradesh, India

Date of Appointment :

04.08.2017

PAN No.:

ARJPS6754M

 

 

Name :

Mr. Sanat Kumar Jain

Designation :

Chief Finance Officer

Address :

457 Kalani Nagar, Aerodrum Road, Indore – 452005, Madhya Pradesh, India

Date of Appointment :

01.04.2014

PAN No.:

ABGPJ2407B

 

 

Audit Committee

1. Mr. Surjit Singh : Independent Director- Chairman (up to 07.02.2017)

2. Mr. Sunil Kathariya : Independent Director- Chairman (from 07.02.2017)

3. Mr. Jagdish Chand Kapur : Independent Director- Member

4 Mr. Sushil Rawka : Non Executive Director – Member

5. Mr. Eshanya B Gupta : Independent Director – Member

6. Mrs. Atithi Vora : Whole-time Director – Member

 

 

Stakeholders' Relationship Committee

1. Mr. Sushil Rawka : Non Executive Director - Chairman

2. Mr. Jagdish Chand Kapur : Independent Director- Member

3. Mr. Madhusudan Jain : Whole-time Director – Member

4. Mr. Sunil Kathariya : Independent Director- Member

 

 

Nomination And Remuneration Committee

1. Mr. Surjit Singh : Independent Director- Chairman (up to 07.02.2017)

2. Mr. Jagdish Chand Kapur : Independent Director- Chairman (from 07.02.2017)

3. Mr. Basant Singh Johari : Independent Director- Member (up to 13.02.2017)

4. Mr. Eshanya B Gupta : Independent Director- Member

5. Mr. Sunil Kathariya : Independent Director- Member

 

 

Risk Management Committee

1. Mr. Surjit Singh : Independent Director- Chairman (up to 07.02.2017)

2. Mr. Jagdish Chand Kapur : Independent Director- Chairman (from 07.02.2017)

3. Mr. Basant Singh Johari : Independent Director- Member (up to 13.02.2017)

4. Mr. Sunil Kathariya : Independent Director- Member

5. Mr. Eshanya B Gupta : Independent Director- Member

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on December 2017

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares

(A) Promoter & Promoter Group

3491430

47.18

(B) Public

3908570

52.82

Grand Total

7400000

100.00

 

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares

A1) Indian

0.00

 

Individuals/Hindu undivided Family

2685430

36.29

 

HARSH KUMAR VORA

673600

9.10

 

SUCHITA KAKRECHA

537085

7.26

 

PRIYA KAKRECHA

317500

4.29

 

HARSH VORA

311745

4.21

 

KIRAN VORA

193300

2.61

 

SAURABH H. VORA

163600

2.21

 

MADHUSUDAN JAIN

100500

1.36

 

SOMU KAKRECHA

90000

1.22

 

SUSHIL RATANLAL RAWKA

63300

0.86

 

SATISH RAWKA

53600

0.72

 

ATITHI VORA

50000

0.68

 

SUHANI VORA

50000

0.68

 

VENUS RAWKA

36500

0.49

 

SIDDHARTH RAWKA

24400

0.33

 

SAROJ RAWKA

20300

0.27

 

Any Other (specify)

806000

10.89

 

CORNA INFRA LIMITED

806000

10.89

 

Sub Total A1

3491430

47.18

 

A2) Foreign

0.00

 

A=A1+A2

3491430

47.18

 

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

No. of fully paid up equity shares held

Shareholding % calculated as per SCRR, 1957 As a % of (A+B+C2)

B1) Institutions

0

0.00

 

Foreign Venture Capital Investors

2415

0.03

 

Sub Total B1

2415

0.03

 

B2) Central Government/ State Government(s)/ President of India

0

0.00

 

B3) Non-Institutions

0

0.00

 

Individual share capital upto INR 0.200 million

2073625

28.02

 

Individual share capital in excess of INR 0.200 million

997104

13.47

 

Any Other (specify)

835426

11.29

 

Sub Total B3

3906155

52.79

 

B=B1+B2+B3

3908570

52.82

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Manufacturing business primarily dealing in Welding Electrodes and Consumables, CO2 Wire, M Core Wire, Flux Powder, Flux cored Wire, Stainless Steel Wire and other similar activities. (Registered activity)

 

 

Products :

Item Code No.

Product Description

319-3190-31908

Welding Consumables

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

144 (Approximately)

 

 

Bankers :

  • HDFC Bank Limited
  • State Bank of India

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loans from Banks :

 

 

a) HDFC Bank Limited (Term Loan)

23.009

32.952

b) HDFC Bank Limited. (Car Loan)

0.531

1.439

c) HDFC Bank Limited.(WCTL)

0.000

4.448

Term Loans from Others:

 

 

a) Toyota Financial Services Limited.(Car Loan)

1.120

0.000

 

 

 

Short-term borrowings

 

 

Loan repayable on demand from HDFC Banks (CC A/C)

26.387

7.625

LC & Buyers Credit of HDFC Bank

50.197

49.943

Channel Finance Facility From Axis Bank

15.063

3.623

Total

116.307

100.030

 

LONG-TERM BORROWINGS

 

Nature of Security and terms of repayment for secured borrowings:

 

Nature of Security

Terms of Repayment

a) Term Loan From HDFC Bank amounting INR 5.000 Million is secured by way of Hypothecation by First and exclusive charges of Stock, Book debts and Plant and Machinery. and Copllateral security by way of first mortgage of industrial property situated at village: Sejwaya, Gram Ghatabillod, District Dhar and industrial property situated at village: Borai, District Durg, chattisgarh and Personal Guarantee of Mr. Harsh Vora and Mr. Madhusudan Jain

Repayable in 60 Month installment of INR 112617/-@ MCLR+2.55% starting from 07/05/2014

b) Term Loan From HDFC Bank amounting INR 15.000 Million is secured by way of Hypothecation by First and exclusive charges of Stock, Book debts and Plant and Machinery. and Collateral security by way of first mortgage of industrial property situated at village: Sejwaya, Gram Ghatabillod, District Dhar and industrial property situated at village: Borai, District Durg, chattisgarh and Personal Guarantee of Mr. Harsh Vora and Mr. Madhusudan Jain.

Repayable in 60 Month installment of INR 337851/-@ MCLR+2.55% starting from 07/06/2014

c) Working capital term Loan From HDFC Bank

amounting INR 17.500 Million is secured by way of Hypothecation by First and exclusive charges of Stock, Book debts and Plant and Machinery. and Collateral security by way of first mortgage of industrial property situated at village: Sejwaya, Gram Ghatabillod, District Dhar and industrial property situated at village: Borai, District Durg, chattisgarh and Personal Guarantee of Mr. Harsh Vora and Mr. Madhusudan Jain.

Repayable in 36 Month installment of INR 581250/-@ MCLR+2.55% starting from 07/12/2014

d) Four Vehicle Loans from HDFC Bank amounting to INR 3.320/- Million (Previous Year Two vehicle loan amounting INR 1.545 Million) is secured against respective Vehicles.

 

e) Term Loan From HDFC Bank amounting INR 30.000 Million is secured by way of Hypothecation by First and exclusive charges of Stock, Book debts and Plant and Machinery. and Collateral security by way of first mortgage of industrial property situated at village: Sejwaya, Gram Ghatabillod, District Dhar and industrial property situated at village: Borai, District Durg, chattisgarh and Personal Guarantee of Mr. Harsh Vora

and Mr. Madhusudan Jain

Repayable in 60 Month installment of INR 671130/-@ MCLR+2.55% starting from 15/10/2015

f) One Vehicle Loans from Toyota Financial Services India Limited amounting to INR 20.00/- Lakhs is secured against respective Vehicles.

All loans Repayable in 36 Monthly installment Rate starting from 63580/- 8.97% 23/10/2016

SHORT-TERM BORROWINGS

 

Working capital limit and LC/Buyers Credit limit are secured by way of Hypothecation by First and exclusive charges of Stock, Book debts and Plant and Machinery and Collateral security by way of first mortgage of industrial property situated at village: Sejwaya, Gram Ghatabillod, District Dhar and industrial property situated at village: Borai, District Durg, Chattisgarh, Post dated cheques and Personal Guarantee of Mr. Harsh Vora and Mr. Madhusudan Jain.

 

Channel Finance facility From Axis Bank are secured by post dated cheques.

 

Auditors :

 

Name :

ABN and Company

Chartered Accountants

Address :

223, Milinda Manor II Floor, 2 RNT Marg, Opposite Central Mall, Indore-452001, Madhya Pradesh, India

 

 

Name :

M.S. Dahiya and Company

Chartered Accountants

Address :

101-A, “Press House” 22-Press Complex, A.B. Road, Indore – 452008, Madhya Pradesh, India

Tel. No.:

91-731-4072754 / 2571451

Email :

harshfiroda@gmail.com

 

 

Internal Auditor:

 

Name :

Basant Jain and Company

Chartered Accountant

Address :

84, Kailash Park Colony Near Geeta Bhawan, Indore-452001, Madhya Pradesh, India

 

 

Secretarial Auditors :

 

Name :

D. K. Jain and Company.

Company Secretaries

Address :

401, Silver Ark Plaza, 20/1, New Palasia, Indore-452001, Madhya Pradesh, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

  • V & H Fabricators Private Limited (Wholly Owned)

 

 

Associates:

  • Commonwealth Mining Private Limited

 

 

Enterprises Over which Key Managerial Person are able to Exercise Significant Influence :

  • Vora Wires Industries (India) Limited
  • Corna Infra Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

INR 10/- each

INR 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7400000

Equity Shares

INR 10/- each

INR 74.000 Million

 

 

 

 

 

 

Reconciliation of number of Sharers Equity Shares :

 

Particulars

As at 31.03.2017

 

No. of Shares

Balance as at the beginning of the year

74,00,000

Add : Shares Issued During the period

--

Balance As at the end of the year

74,00,000

 

 

Terms/Rights attached to equity Shares

 

Equity Shares: The company has one class of equity shares having par value of Rs.10 per share. Each shareholder is eligible for one vote per share held. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting. In the event of liquidation, the equity shareholders are eligible to receive the remaining assets of the Company after distribution of all preferential amounts, in proportion to their shareholding.

 

 

Details of shares held by shareholders holding more than 5% of the aggregate shares in the Company

 

Particulars

As at 31.03.2017

equity Shares :

No. of Shares

%

1. Corna Infra Limited

806,000

(10.89%)

2 . Harsh Vora (HUF)

673,600

(9.10%)

3 . Suchita Kakrecha

537,085

(7.26%)

 

Nil Equity Shares were issued in the last 5 years under the Employee Stock Options Plan as consideration for services rendered by employees.


 

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

74.000

74.000

74.000

(b) Reserves & Surplus

217.692

214.118

210.122

(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)

291.692

288.118

284.122

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

24.660

38.839

25.325

(b) Deferred tax liabilities (Net)

16.880

16.264

15.637

(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)

41.540

55.103

40.962

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

103.421

80.160

56.344

(b) Trade payables

89.878

91.057

95.278

(c) Other current liabilities

40.242

41.373

49.810

(d) Short-term provisions

24.979

20.981

24.776

Total Current Liabilities (4)

258.520

233.571

226.208

 

 

 

 

TOTAL

591.752

576.792

551.292

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

198.416

208.368

214.713

(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

1.379

1.379

1.049

(b) Non-current Investments

17.482

17.482

20.180

(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

5.155

5.150

4.877

Total Non-Current Assets

222.432

232.379

240.819

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

204.258

174.883

176.021

(c) Trade receivables

124.998

137.271

108.340

(d) Cash and cash equivalents

10.994

13.336

8.790

(e) Short-term loans and advances

29.070

18.923

17.322

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

369.320

344.413

310.473

 

 

 

 

TOTAL

591.752

576.792

551.292

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

601.010

623.755

655.878

 

Other Income

0.746

3.071

6.898

 

TOTAL

601.756

626.826

662.776

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

414.639

418.917

423.907

 

Purchases of Stock-in-Trade

0.737

2.547

27.856

 

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

(36.301)

(10.946)

(13.083)

 

Employees benefits expense

78.710

87.569

81.774

 

Prior Period Adjustments

0.490

0.398

-0.926

 

Other expenses

104.445

91.394

101.320

 

TOTAL

562.720

589.879

620.848

 

 

 

 

 

 

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

39.036

36.947

41.928

 

 

 

 

 

Less

FINANCIAL EXPENSES

16.263

13.391

9.712

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

22.773

23.556

32.216

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

17.433

17.733

16.173

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.340

5.823

16.043

 

 

 

 

 

Less

TAX

1.766

1.827

4.277

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.574

3.996

11.766

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

108.833

104.837

103.741

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Proposed Dividend on Equity shares for the year

0.000

0.000

3.700

 

Dividend distribution Tax on proposed dividend on Equity Shares

0.000

0.000

0.753

 

Transfer to General Reserve

0.000

0.000

3.000

 

Adjustment Relating to Fixed Assets

0.000

0.000

3.217

 

Total (M)

0.000

0.000

10.670

 

 

 

 

 

 

Balance Carried to the B/S

112.407

108.833

104.837

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

1.870

1.970

0.000

 

TOTAL EARNINGS

1.870

1.970

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

25.047

94.275

35.995

 

Capital Goods

0.000

0.000

3.614

 

Trading Goods

0.096

0.000

12.551

 

TOTAL IMPORTS

25.143

94.275

52.160

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.48

0.54

1.59

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

15.931

15.917

16.634

Cash generated from operations

24.566

(5.423)

19.859

Net cash flow from operating activity

2.876

(9.322)

12.685

 

 

QUARTERLY RESULTS

 

Particulars

30.06.2017

30.09.2017

31.12.2017

Audited / Unaudited

Unaudited

Unaudited

Unaudited

 

1ST Quarter

2nd Quarter

3rd Quarter

Net Sales

146.280

155.030

179.280

Total Expenditure

135.730

147.240

170.840

PBIDT (Excl OI)

10.550

7.790

8.440

Other Income

0.260

0.540

0.530

Operating Profit

10.810

8.330

8.970

Interest

 4.350

3.750

3.810

Exceptional Items

(0.310)

(0.030)

(0.330)

PBDT

                     6.150

4.560

4.830

Depreciation

4.630

4.050

4.230

Profit Before Tax

1.520

0.510

0.600

Tax

0.270

0.400

0.060

Provisions and contingencies

NA

NA

NA

Profit After Tax

1.250

0.110

0.540

Extraordinary Items

NA

NA

NA

Prior Period Expenses

NA

NA

NA

Other Adjustments

NA

NA

NA

Net Profit

1.250

0.110

0.540

0

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

75.91

80.33

60.29

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.81

4.54

6.05

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

78.98

78.86

76.98

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.19

0.21

0.24

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.20

0.18

0.19

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.51

0.50

0.49

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.49

0.47

0.35

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.89

0.81

0.80

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.68

0.73

0.76

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.40

2.76

4.32

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.59

0.64

1.79

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.60

0.69

2.13

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

1.23

1.39

4.14

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.43

1.47

1.37

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.64

0.73

0.59

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.49

0.50

0.52

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.95

1.82

1.33

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.43

1.47

1.37

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

 

STOCK PRICES

 

Face Value

INR 10.00/-

Market Value

INR 24.25/-

 

 

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

74.000

74.000

74.000

Reserves & Surplus

210.122

214.118

217.692

Share Application money pending allotment

0.000

0.000

0.000

Net worth

284.122

288.118

291.692

 

 

 

 

Long Term borrowings

25.325

38.839

24.660

Short Term borrowings

56.344

80.160

103.421

Current Maturities of Long term debt

16.634

15.917

15.931

Total borrowings

98.303

134.916

144.012

Debt/Equity ratio

0.346

0.468

0.494

 

 

 

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

655.878

623.755

601.010

 

 

(4.898)

(3.646)

 

 

 

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

655.878

623.755

601.010

Profit

11.766

3.996

3.574

 

1.79%

0.64%

0.59%

 

 

 

ABRIDGED BALANCE SHEET – (CONSOLIDATED)

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

74.000

74.000

(b) Reserves & Surplus

 

224.485

221.576

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

298.485

295.576

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

26.590

40.968

(b) Deferred tax liabilities (Net)

 

17.195

16.388

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

43.785

57.356

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

103.421

80.285

(b) Trade payables

 

89.879

91.057

(c) Other current liabilities

 

40.292

41.470

(d) Short-term provisions

 

25.223

21.143

Total Current Liabilities (4)

 

258.815

233.955

 

 

 

 

TOTAL

 

601.085

586.887

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

199.927

210.044

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

1.626

1.626

(v) Goodwill on Consolidated

 

6.888

6.888

(b) Non-current Investments

 

0.191

0.187

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.075

1.414

(e) Other Non-current assets

 

6.841

6.458

Total Non-Current Assets

 

216.548

226.617

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

209.985

181.449

(c) Trade receivables

 

133.317

145.867

(d) Cash and cash equivalents

 

14.439

16.528

(e) Short-term loans and advances

 

26.796

16.426

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

384.537

360.270

 

 

 

 

TOTAL

 

601.085

586.887

 

 

PROFIT & LOSS ACCOUNT– (CONSOLIDATED)

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

602.261

625.627

 

Other Income

 

1.506

3.273

 

TOTAL

 

603.767

628.900

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

414.646

419.127

 

Purchases of Stock-in-Trade

 

0.737

2.547

 

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

 

(35.346)

(9.544)

 

Employees benefits expense

 

79.699

88.597

 

Prior Period Adjustment

 

0.505

0.398

 

Other expenses

 

104.736

91.684

 

TOTAL

 

564.977

592.809

 

 

 

 

 

 

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

 

38.790

36.091

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

16.270

13.396

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

22.520

22.695

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

17.659

17.959

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

4.861

4.736

 

 

 

 

 

Less

TAX

 

1.957

1.826

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

2.904

2.910

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

0.39

0.39

 

 

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

Yes

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

 

 

GENERAL INFORMATION

 

Subject is engaged in Manufacturing business primarily dealing in Welding Electrodes and Consumables, CO2 Wire, M Core Wire, Flux Powder, Flux cored Wire, Stainless Steel Wire and other similar activities. The company has manufacturing plants in India and sales primarily in India.

 

The company is a public limited company incorporated and domiciled in India and has its registered office at Mumbai, Maharashtra, India. Its shares are listed on the Bombay Stock Exchange Limited (BSE).

 

 

FINANCE

 

Cash and cash equivalent as at 31 March, 2017 was INR 10.994 Million (Previous year INR 13.336 Million). The Company continues to focus on judicious management of its working capital. Receivables, inventories and other working capital parameters were kept under strict check through continuous monitoring.

 

 

ECONOMIC SCENARIO AND OUTLOOK

 

The low economic growth appears to have bottomed out and a gradual increase in economic activity is expected in 2017. The medium term to long term growth prospects look positive in view of the Government's determination to bring in reforms. For the year 2017, the economy is expected to grow at a higher rate than in 2016. The long term prospect for the economy is optimistic.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

From Directors

3.599

8.058

From Others

8.175

10.911

Total

11.774

18.969

  • Unsecured Loan Taken from Directors are from their owned fund and Maximum tenure of repayment of unsecured loan is within six month.

 

  • Interest on unsecured loan is provided @ 12% P.A.

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C64735806

10592056

20/08/2015

-

-

30000000.0

HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN

2

G60816105

10263805

11/10/2010

04/09/2017

-

223790000.0

HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN

3

B19867944

80034632

03/06/2004

-

23/08/2011

12500000.0

Regd.Off.172, Maker Towers , F.WingCuffe ParadeMumbaiMH400005IN

4

A62298963

90235595

09/02/1994

07/12/1995

14/05/2009

26500000.0

INDUSTRIAL ESTATE BRANCHINDOREMP452016IN

5

Z00153962

80034631

30/03/2001

-

12/10/2004

7000000.0

A.B.RoadIndoreMP452016IN

 

 

STATEMENT OF STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS ENDED 31ST DECEMBER 2017

 

INR IN MILLION

 

 

Particulars

quarter ended

quarter ended

Nine months ended

 

 

 

Unaudited

Unaudited

Unaudited

 

 

 

31.12.2017

30.09.2017

31.12.2017

1

 

Income from Operations

 

 

 

 

 

Sales/Income from Operations (Gross)

179.278

155.029

480.587

 

 

b) Other Operating Income

0.000

0.000

0.000

 

Total Income from Operations (Net)

179.278

155.029

480.587

2

Expenses

 

 

 

 

a)

Cost of Materials consumed

110.304

110.590

340.125

 

b)

Purchase of Stock-in-trade

0.000

0.000

0.000

 

c)

Changes in inventories of finished goods, work-in-progress and stock-in-trade

18.784

0.885

(13.025)

 

d)

Employee benefit expenses

21.859

20.789

62.796

 

e)

Finance Costs

3.811

3.754

11.918

 

f)

Depreciation and amortization expense

4.234

4.045

12.907

 

G)

Other expenses

19.896

14.988

63.907

 

Total Expenses

178.888

155.031

478.628

 

 

 

 

 

7

Profit /(Loss) from ordinary activities after finance costs but before exceptional items

0.924

0.537

3.291

8

Exceptional Items

(0.333)

(0.027)

(0.666)

9

Profit /(Loss) from ordinary activities before tax

0.591

0.510

2.625

10

Tax Expense:

 

 

 

 

Current Tax

0.200

0.200

0.900

 

Differed Tax

(0.146)

0.198

(0.178)

11

Net Profit /(Loss) from ordinary activities after tax

0.537

0.112

1.903

 

Other Comprehensive Income:

 

 

 

 

Other Comprehensive Income:

 

 

 

 

A. Items that will not be reclassified to profit or loss

0.000

0.000

0.000

 

Income tax relating to items that will be reclassified to profit or loss

0.000

0.000

0.000

 

B. Items that will be reclassified to profit or loss

0.000

0.000

0.000

 

Income tax relating to items that will be reclassified to profit or loss

0.000

0.000

0.000

 

Total Other Comprehensive Income for the period

0.537

0.112

1.903

 

 

 

 

 

12

Paid up equity share capital (Eq. shares of  INR 10/- each)

74.000

74.000

74.000

14

 

Earnings per share (before/after extraordinary items) of  INR 10/- each

 

 

 

 

 

Basic & Diluted

0.07

0.02

0.26

 

 

 

 

 

 

 

 

PARTICULARS OF SHAREHOLDING

 

 

 

 

 

Public Shareholding

 

 

 

 

 

- No. of Shares

3491430

3491430

3491430

 

 

- Percentage of Shareholding

47.18

47.18

47.18

 

 

Promoters and promoter group shareholding

 

 

 

 

 

a) Pledged/Encumbered

 

 

 

 

 

- Number of shares

0.00

0.00

0.00

 

 

- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group)

0.00

0.00

0.00

 

 

- Percentage of shares (as a % of the total share capital of the Company)

0.00

0.00

0.00

 

 

b) Non- encumbered

 

 

 

 

 

- Number of shares

3908570

3908570

3908570

 

 

- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group)

100.00

100.00

100.00

 

 

- Percentage of shares (as a % of the total share capital of the Company)

52.82

52.82

52.82

 

Note:

 

1. The above results have been reviewed by Audit Committee than taken on record by the Board of Directors of the Company at their meeting held on 14th February, 2018.


2. Promoters and promoters group shareholding information is based on information received from Registrar and Shares Transfer Agent of the Company M/s Ankit Consultancy Private Limited.


3. EPS for the year ended 31st March 2017, is for the whole year, whereas for the quarter/year ended period is only for that quarter/year period.


4. The Company is mainly engaged in the business of welding consumables, All the other activities of the Company revolve around the main business and as such there is no separate reportable business segment.

5. The above results are subject to the 'Limited Review' by the Statutory Auditors of the Company.

 

 

CONTINGENT LIABILITIES:

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Guarantees given on behalf of the company

2.906

3.009

CST Demand (in appeal)

4.758

5.244

VAT Demand (in appeal)

0.000

1.180

Entry Tax Demand (in appeal)

0.481

0.368

 

Some of the cases are pending before the Hon'ble courts but management believes that the ultimate outcome of these proceedings will not have a material adverse effects on the Company's financial position and results of operation.

 

 

FIXED ASSETS

 

  • Lease Hold Land
  • Free Hold Land
  • Office Building
  • Factory Building
  • Plant & Machinery
  • Electric Installation
  • Laboratory Equip.
  • Vehicles
  • Furniture and Fixtures
  • Office Equipment
  • Computers

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 65.05

UK Pound

1

INR 89.69

Euro

1

INR 80.03

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

VRS

 

 

Report Prepared by :

SUJ


 

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

YES

--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.