|
|
|
MIRA INFORM REPORT
|
Report No. : |
496072 |
|
Report Date : |
12.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
SUN METALLICS AND ALLOYS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gala No. 106-107, 1st Floor, Neha Industrial Estate, Behind CCI
Limited, Off. Dattapada Road, Borivali (East), Mumbai – 400066, Maharashtra |
|
Tel. No.: |
91-22-42032003 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
13.01.2011 |
|
|
|
|
Com. Reg. No.: |
11-212275 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 77.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100MH2011PTC212275 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0304091316 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAPCS2702P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of TMT Bars and MS Ingot / Billet etc. [Registered activity and also
confirmed by management] |
|
|
|
|
No. of Employees
: |
265 (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 380000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is established company incorporated in the year 2011 having satisfactory
track records. For the financial year ended 2017, the company has witnessed a growth
in its revenue and has achieved profit margin at 0.82% (approximately). The company possesses an acceptable financial profile marked by sound
networth base along with fair debt level of the company. Trade relations are reported as fair. Business is active. Payment
terms are seems to be slow but correct. In view of the 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 |
ICRA |
|
Rating |
Long Term= BB |
|
Rating Explanation |
Moderate risk of default. |
|
Date |
25.01.2018 |
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 12.03.2018
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 PARTED BY
|
Name : |
Mr. Ajay Kumar |
|
Designation : |
Director |
|
Contact No.: |
91-9619661713 |
|
Date : |
10.03.2018 |
LOCATIONS
|
Registered Office : |
14, Neha Industrial Estate, Ground Floor, Behind CCI Limited, Off.
Dattapada Road, Borivali (East), Mumbai – 400066, Maharashtra, India |
|
Tel. No.: |
91-22-42032003 |
|
|
91-9619661713 (Mr. Ajay Kumar Lalgarhia) |
|
Fax No.: |
91-22-42032020 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
800 Sq. Ft. |
|
Location : |
Rented |
|
Locality : |
Industrial |
|
|
|
|
Factory : |
Gut No 73, 74, 76, 78, 179 and 180, Village Lakhmapur,
Bhiwandi Wada Road, Taluka Wada, Thane – 421303, Maharashtra, India |
|
Area : |
15 Acres |
|
Location : |
Owned |
|
Locality : |
Industrial |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Manoharlal Singhania |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
F-901/902, Agarwal Residency Shankar Lane Kandivali (West), Mumbai –
400067, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth: |
15.08.1952 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
BE, MBA |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.01.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAJPS8472K |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
000182359 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Pawan Singhania |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 504, President Regency 3/5, Manoramaganj, Indore – 452001, Madhya
Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth: |
24.03.1968 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
BE |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.01.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00390905 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mayank Manoharlal Singhania |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
F-901/902, Agarwal Residency Shankar Lane Kandivali (West),
Mumbai-400067, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth: |
09.02.1982 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
BE |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.01.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AMZPS4025M |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN |
01362668 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Avinash Todi |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
501, Darshan Residency, 104-105, Anand Bazar, Baikunth Dham Colony,
Indore – 452001, Madhya Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth: |
29.05.1987 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
BE |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.01.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01970390 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ajay Kumar Lalgarhia |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
603 Shiv Kripa Building No 2-A, 150 Feet Road, Opposite Padmavati
Nagar, Bhayander (West), Thane – 401101, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth: |
20.12.1973 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
B.SC, CA INTER |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABSPL3720B |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03503228 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Amit Kishanpuria |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
495, Gumasta Nagar , Main Road, Indore – 452007, Madhya Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2017 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
05192565 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sandeep Kumar Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
204, Nikita Apartment 3, R.K. Puram Colony, A.B. Road, Indore –
452001, Madhya Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2017 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
05192693 |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Shrinath Tiwari |
|
Designation : |
Company Secretary |
|
Address : |
502, Rajnigandha, Poonam Complex, Opposite Thakur Polytechnic, Off. Western Express Highway, Kandiwali (East), Mumbai – 400101, Maharashtra, India |
|
Date of Appointment : |
01.12.2017 |
|
PAN No.: |
AACPT3138Q |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Manoharlal Singhnia |
|
1312700 |
|
Pawan Singhnia |
|
110300 |
|
Avinash Todi |
|
220500 |
|
Mayank M. Singhnia |
|
430700 |
|
Jaideep Ispat and Alloys Private Limited, India |
|
3544200 |
|
Singhania System Technologists Private Limited, India |
|
2131600 |
|
|
|
|
|
Total |
|
7750000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2017
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
26.76 |
|
Promoters [Bodies
corporate] |
73.24 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of TMT Bars and MS Ingot / Billet etc. [Registered activity and also
confirmed by management] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
·
Raw Material |
||||
|
Countries : |
·
Australia ·
UK ·
USA ·
Dubai ·
South Africa |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
L/C and Credit (30 Days) |
||||
|
|
|
||||
|
Purchasing : |
L/C and Credit (30 Days) |
PRODUCTION STATUS: (AS ON 31.03.2016)
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
TMT Bars |
M.T. |
126500 |
47055.650 |
|
MS Billets |
M.T. |
54500 |
34536.736 |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
Wholesalers, Retailers
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
265 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
V.K. Bukalsaria and Company Chartered Accountants |
|
Address : |
301, Patel Service Industrial Estate, 3rd Floor, Plot No. B-34, Off
Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India |
|
Tel. No.: |
91-22-40165770 |
|
Mobile No.: |
91-9821030979 |
|
Fax No.: |
91-22-40165771 |
|
E-Mail : |
|
|
PAN
No.: |
ACKPB2098R |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Others : |
·
Singhania System and Technologists Private
Limited [U72300MH2000PTC125970] ·
Jaideep Ispat and
Alloys Private Limited [U02710MP2004PTC017151] |
CAPITAL STRUCTURE
AS ON 29.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
8000000 |
Equity Shares |
INR 10/- each |
INR 80.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
7750000 |
Equity Shares |
INR 10/- each |
INR 77.500 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 |
77.500 |
77.500 |
77.500 |
|
(b) Reserves & Surplus |
53.761 |
41.928 |
45.094 |
|
(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) |
131.261 |
119.428 |
122.594 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
88.799 |
88.848 |
75.500 |
|
(b) Deferred tax liabilities (Net) |
14.896 |
12.962 |
11.868 |
|
(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) |
103.695 |
101.810 |
87.368 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
167.397 |
77.439 |
117.743 |
|
(b) Trade
payables |
16.966 |
61.394 |
37.629 |
|
(c) Other
current liabilities |
32.481 |
29.264 |
18.389 |
|
(d) Short-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
216.844 |
168.097 |
173.761 |
|
|
|
|
|
|
TOTAL |
451.800 |
389.335 |
383.723 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
152.491 |
163.358 |
176.111 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
0.110 |
0.110 |
0.130 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
152.601 |
163.468 |
176.241 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
124.547 |
123.520 |
115.077 |
|
(c) Trade
receivables |
82.183 |
36.311 |
20.145 |
|
(d) Cash
and cash equivalents |
72.825 |
20.223 |
47.389 |
|
(e) Short-term
loans and advances |
16.174 |
44.399 |
23.558 |
|
(f) Other
current assets |
3.470 |
1.414 |
1.313 |
|
Total
Current Assets |
299.199 |
225.867 |
207.482 |
|
|
|
|
|
|
TOTAL |
451.800 |
389.335 |
383.723 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
1431.273 |
1395.983 |
1986.032 |
|
|
Other Income |
1.772 |
2.399 |
1.605 |
|
|
TOTAL |
1433.045 |
1398.382 |
1987.637 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1108.839 |
982.000 |
1632.655 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
13.121 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(7.847) |
29.633 |
(0.328) |
|
|
Employee benefit expense |
28.708 |
27.026 |
20.586 |
|
|
Other expenses |
257.542 |
313.200 |
292.580 |
|
|
TOTAL |
1387.242 |
1364.980 |
1945.493 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
45.803 |
33.402 |
42.144 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
16.716 |
21.702 |
26.133 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
29.087 |
11.700 |
16.011 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
13.627 |
13.660 |
13.790 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
15.460 |
(1.960) |
2.221 |
|
|
|
|
|
|
|
Less |
TAX |
3.627 |
1.206 |
1.766 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
11.833 |
(3.166) |
0.455 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
1.53 |
(0.41) |
0.06 |
Expected Sales (2017-2018): INR 1450.000 Million (Due to business
growth)
The above information has been parted by Mr. Ajay Kumar (Director)
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.137 |
0.000 |
0.355 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
(12.623) |
22.611 |
130.461 |
|
Net cash flows from (used in) operating activities |
(17.832) |
22.398 |
128.394 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
20.96 |
9.49 |
3.70 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
17.42 |
38.45 |
98.59 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
5.58 |
22.52 |
8.41 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.37 |
0.27 |
0.37 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.30 |
0.20 |
0.24 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.68 |
0.66 |
0.65 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.95 |
1.39 |
1.58 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.65 |
1.41 |
1.42 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.16 |
1.37 |
1.44 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.74 |
1.54 |
1.61 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
0.83 |
(0.23) |
0.02 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.62 |
(0.81) |
0.12 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
9.01 |
(2.65) |
0.37 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.38 |
1.34 |
1.19 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.81 |
0.61 |
0.53 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.29 |
0.31 |
0.32 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
3.31 |
2.15 |
2.50 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.38 |
1.34 |
1.19 |
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 |
77.500 |
77.500 |
77.500 |
|
Reserves & Surplus |
45.094 |
41.928 |
53.761 |
|
Net
worth |
122.594 |
119.428 |
131.261 |
|
|
|
|
|
|
Long-term borrowings |
75.500 |
88.848 |
88.799 |
|
Short term borrowings |
117.743 |
77.439 |
167.397 |
|
Current maturities of
long-term debts |
0.355 |
0.000 |
0.137 |
|
Total
borrowings |
193.598 |
166.287 |
256.333 |
|
Debt/Equity
ratio |
1.579 |
1.392 |
1.953 |
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 |
1986.032 |
1395.983 |
1431.273 |
|
|
|
(29.710) |
2.528 |
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 |
1986.032 |
1395.983 |
1431.273 |
|
Profit/ (Loss) |
0.455 |
(3.166) |
11.833 |
|
|
0.02
% |
(0.23
%) |
0.83
% |
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 |
Yes |
|
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) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
Yes |
|
19 |
Major customers |
Yes |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
Yes |
|
28 |
Estimation for coming financial year |
Yes |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
COMPANY OVERVIEW
The company was incorporated under Part IX of the Companies Act, 1956, as Sun Metallics and Alloys Private Limited with Corporate Identity Number (CIN) U27100MH2011PTC212275 on 13/01/2011 and business started from 01/03/2011 converting the registered partnership firm which have been running under the firm name and style M/s. Sun Steels. The Company is mainly engaged in the business of manufacturing of TMT Bars and MS Billets.
FINANCIAL RESULTS AND OPERATIONS:
The Board Report on the stand alone financial statements of the Company accounts have been drawn up for the year ended on 31st March, 2017. During the year the Company has incurred a net profit after tax of INR 11.833 million. The Directors are confident to achieve a better result in this financial year 2016 - 2017.
UNSECURED LOANS:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
Loans and advances from related parties |
34.873 |
32.000 |
|
Other loans and advances |
53.348 |
56.848 |
|
|
|
|
|
Total |
88.221 |
88.848 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
B60974094 |
10282547 |
Canara Bank |
21/03/2011 |
03/10/2012 |
- |
307000000.0 |
Lovely House, Midland Hotel Building, J.N. Road, Santacruz (East), Mumbai 400055, Maharashtra, India |
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 65.08 |
|
|
1 |
INR 89.85 |
|
Euro |
1 |
INR 80.16 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHK |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
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 |
YES |
|
--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.