|
|
|
MIRA
INFORM REPORT
|
Report No. : |
498138 |
|
Report Date : |
15.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
KARAMTARA ENGINEERING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
705, Morya Landmark II, New Link Road, Andheri (West), Mumbai –
400053, Maharashtra |
|
Tel. No.: |
91-22-26731000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
08.05.1996 |
|
|
|
|
Com. Reg. No.: |
11-099333 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 55.325 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45207MH1996PTC099333 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0300070292 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AABCK1921E1ZZ |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCK1921E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company is engaged in the business of manufacturing, constructing, designing, installing, building, reinforcing towers of all kinds including steel towers, cement towers and towers of other material and to manufacture, trade and deal in all types of nut bolts, fasteners, Hot rolled HT & MS Structural Steel, Solar Structure and Hardware Fittings & Accessories and other trading activities. (Registered activity and also confirmed by management) |
|
|
|
|
No. of Employees
: |
200 (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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1996. It is a manufacturer and exporter of transmission line and towers, high tensile and mild steel fasteners, OHTL insulator fittings and conductor fittings and conductor accessories and importer of raw material such as billet, steel blocks, wire rod.
|
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 |
INDIA RATINGS |
|
Rating |
Long Term Borrowing = A+ |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
10.10.2017 |
|
|
|
|
Rating Agency Name |
INDIA RATINGS |
|
Rating |
Short Term Borrowing = A1 |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
10.10.2017 |
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 15.03.2018
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 (GENERAL DETAILS)
|
Name : |
Mr. Ramesh |
|
Designation : |
Finance Department |
|
Contact No.: |
91-22-40710000 |
LOCATIONS
|
Registered Office : |
705, Morya Landmark II, New Link Road, Andheri (West), Mumbai –
400053, Maharashtra, India |
|
Tel. No.: |
91-22-26731000/ 40710000 |
|
Fax No.: |
91-22-26731015 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Plot No.B-8/2, MIDC, Tarapur, Thane – 401506, Maharashtra, India |
|
Tel. No.: |
91-2525-261640 |
|
Fax No.: |
91-2525-261540 |
|
|
|
|
Factory 2 : |
Survey No. 54,
Hissa No. 1A, Survey No. 55, Hissa No. 1 and Survey No. 58, Hissa No. 1,
Survey No. 53, Survey No. 54, Hissa No. 1B, Survey No. 55, Hissa No. 2,
Survey No. 56, Survey No. 57, Hissa No. 5 at Village Saravali, (Boisar, District Thane - 401506, Maharashtra, India |
|
Tel. No.: |
91-2525-205192/ 91 |
|
Fax No.: |
91-2525-261460 |
|
|
|
|
Factory 3 : |
Plot No.B-212, MIDC Industrial Area, Butibori, Nagpur – 441108, Maharashtra, India |
|
Tel. No.: |
91-7104-265495/ 91 |
|
Fax No.: |
91-7104-265494 |
|
|
|
|
Factory 4 : |
Plot No.G-3/1 and 2, G-89, MIDC, Tarapur, Palghar, Thane – 401506, Maharashtra, India |
|
Tel. No.: |
91-2525-278965 |
|
E-Mail : |
|
|
|
|
|
Factory 5 : |
A-12, Tarapur
MIDC ,Boisar, District Thane-401506, Maharashtra, India |
|
Tel. No.: |
91-2525-272329 / 261372 |
|
Fax No.: |
91-2525-261329 |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Tanveer Singh |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
401, 4th Floor, Goswami Towers, Jai Hind Society, 11th
NS Road, Juhu, Mumbai – 400049, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.01.1970 |
||||||||||||||||||||||||||||||||||||
|
Qualification: |
B.E., M.B.A. |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.05.1996 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01689287 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Shreyans Jitendra Shah |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Flat no. 1202, 12th Floor, A/4, Lok Nirman, Off 20th Road,
Dr. Ambedkar Road, Khar (West), Mumbai – 400052, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.05.1974 |
||||||||||||||||||||||||||||||||||||
|
Qualification: |
B.Com., MBA/MMS |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.09.2013 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01649714 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Hanwant Manbir Singh |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
401, 4th Floor, Goswami Towers, Jai Hind Society, 11th
NS Road, Juhu, Mumbai – 400049, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.03.1938 |
||||||||||||||||||||||||||||||||||||
|
Qualification: |
MSW, B.A., LL.B. |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
07.11.2001 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00583469 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajiv Singh |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
401, 4th Floor, Goswami Towers, Jai Hind Society, 11th
NS Road, Juhu, Mumbai – 400049, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.03.1973 |
||||||||||||||||||||||||||||||||||||
|
Qualification: |
B.Com., MBA |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.05.1996 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01689209 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Rajesh Laxminarayan Somani |
|
Designation : |
Company Secretary |
|
Address : |
D-5/10, Jalnidhi Society, Bangur Nagar, Goregaon (West), Mumbai – 400090,
Maharashtra, India |
|
Date of Birth/Age : |
11.09.1965 |
|
Date of Appointment : |
01.08.2016 |
|
PAN No.: |
AAWPS9783L |
|
|
|
|
Name : |
Mr. Ramesh |
|
Designation : |
Finance Department |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
|
|
Hanwant Manbir Singh |
|
1383125 |
|
Inderjeet Singh |
|
1383125 |
|
Tanveer Singh |
|
1383125 |
|
Rajiv Singh |
|
1383125 |
|
Total |
|
5532500 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The Company is engaged in the business of manufacturing, constructing, designing, installing, building, reinforcing towers of all kinds including steel towers, cement towers and towers of other material and to manufacture, trade and deal in all types of nut bolts, fasteners, Hot rolled HT & MS Structural Steel, Solar Structure and Hardware Fittings & Accessories and other trading activities. (Registered activity and also confirmed by management) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|||||
|
Selling : |
L/C and Cheque |
||||
|
|
|
||||
|
Purchasing : |
L/C and Cheque |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
End Users, OEMs
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
200 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
Chokshi and Chokshi LLP Chartered Accountants |
|
Address : |
15/17, Raghavji 'B' Building, Ground Floor, Raghavji Road, Gowalia Tank, Off Kemps Corner, Mumbai – 400036, Maharashtra, India |
|
Tel. No.: |
91-22-23836900 |
|
Fax No.: |
91-22-23836901 |
|
E-Mail : |
|
|
PAN N Income-tax PAN of auditor or auditor's firm : |
ABXPS3094E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company: |
· Karamtara Italy SRL · Karamtara Gulf DMCC · Iselfa Morsetteria SRL · Iselfa Morsetteria Private Limited U74900MH2015FTC260699 · Karamtara USA INC |
|
|
·
|
|
Associate Company: |
· Poona Galvanizers Private Limited CIN No.U27104MH2004PTC144308 · Karamtara Agrotech Private Limited CIN No.U01403MH2010PTC200904 · Karamtara Financial Services Private Limited CIN No.U93000MH2010PTC200627 · Karamtara Reality Private Limited CIN No.U45202MH2010PTC202907 |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
41000000 |
Equity Shares |
INR 10/- each |
INR 410.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5532500 |
Equity Shares |
INR 10/- each |
INR 55.325 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
55.325 |
55.325 |
55.325 |
|
(b) Reserves &
Surplus |
3609.624 |
3356.049 |
3000.482 |
|
(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) |
3664.949 |
3411.374 |
3055.807 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
1434.471 |
1176.139 |
1086.457 |
|
(b) Deferred tax
liabilities (Net) |
330.675 |
309.573 |
269.675 |
|
(c) Other long term
liabilities |
420.901 |
372.801 |
200.000 |
|
(d) long-term provisions |
22.387 |
15.316 |
22.076 |
|
Total Non-current
Liabilities (3) |
2208.434 |
1873.829 |
1578.208 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
987.693 |
1279.564 |
1265.166 |
|
(b) Trade payables |
3572.866 |
3895.807 |
3822.684 |
|
(c) Other current
liabilities |
876.444 |
559.413 |
514.603 |
|
(d) Short-term provisions |
125.401 |
215.626 |
210.676 |
|
Total Current Liabilities
(4) |
5562.404 |
5950.410 |
5813.129 |
|
|
|
|
|
|
TOTAL |
11435.787 |
11235.613 |
10447.144 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
4092.196 |
4010.784 |
3782.546 |
|
(ii) Intangible Assets |
59.432 |
60.295 |
60.862 |
|
(iii) Capital
work-in-progress |
93.534 |
88.618 |
61.027 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
324.825 |
6.703 |
2.178 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
28.306 |
38.873 |
30.748 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
4598.293 |
4205.273 |
3937.361 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.607 |
0.592 |
0.608 |
|
(b) Inventories |
2952.472 |
3025.673 |
2340.719 |
|
(c) Trade receivables |
2701.838 |
3021.935 |
3047.825 |
|
(d) Cash and cash
equivalents |
308.005 |
414.302 |
614.325 |
|
(e) Short-term loans and
advances |
410.779 |
385.449 |
271.443 |
|
(f) Other current assets |
463.793 |
182.389 |
234.863 |
|
Total Current Assets |
6837.494 |
7030.340 |
6509.783 |
|
|
|
|
|
|
TOTAL |
11435.787 |
11235.613 |
10447.144 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
11229.892 |
12316.177 |
11397.650 |
|
|
Other Income |
65.749 |
38.884 |
-23.796 |
|
|
TOTAL |
11295.641 |
12355.061 |
11373.854 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
8186.327 |
9342.380 |
8966.058 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
120.956 |
(101.212) |
(409.817) |
|
|
Employees benefits
expense |
712.076 |
653.674 |
556.603 |
|
|
CSR expenditure |
0.577 |
0.000 |
0.000 |
|
|
Other expenses |
1407.114 |
1447.286 |
1345.258 |
|
|
TOTAL |
10427.050 |
11342.128 |
10458.102 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
868.591 |
1012.933 |
915.752 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
238.177 |
223.383 |
180.947 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
630.414 |
789.550 |
734.805 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
240.738 |
217.267 |
185.547 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
389.676 |
572.283 |
549.258 |
|
|
|
|
|
|
|
Less |
TAX |
136.102 |
203.399 |
192.727 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
253.574 |
368.884 |
356.531 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
45.83 |
66.68 |
64.44 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
285.174 |
388.720 |
301.275 |
|
Cash generated from operations |
1055.197 |
468.510 |
765.321 |
|
Net cash flows from (used in) operations |
965.197 |
428.547 |
663.542 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average
Collection Days (Sundry Debtors /
Income * 365 Days) |
87.82 |
89.56 |
97.60 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
4.16 |
4.08 |
3.74 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
159.30 |
152.21 |
155.62 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.29 |
0.33 |
0.39 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.20 |
0.24 |
0.23 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current
Liabilities) / Total Assets) |
0.64 |
0.67 |
0.69 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.74 |
0.83 |
0.87 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.52 |
1.74 |
1.90 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.16 |
1.22 |
1.28 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.65 |
4.53 |
5.06 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
2.26 |
3.00 |
3.13 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.22 |
3.28 |
3.41 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
6.92 |
10.81 |
11.67 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets /
Current Liabilities) |
1.23 |
1.18 |
1.12 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.70 |
0.67 |
0.72 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.32 |
0.30 |
0.29 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
48.94 |
51.41 |
47.95 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.23 |
1.18 |
1.12 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
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 |
55.325 |
55.325 |
55.325 |
|
Reserves & Surplus |
3000.482 |
3356.049 |
3609.624 |
|
Net worth |
3055.807 |
3411.374 |
3664.949 |
|
|
|
|
|
|
long-term borrowings |
1086.457 |
1176.139 |
1434.471 |
|
Short term borrowings |
1265.166 |
1279.564 |
987.693 |
|
Current Maturities of
Long term debt |
301.275 |
388.720 |
285.174 |
|
Total borrowings |
2652.898 |
2844.423 |
2707.338 |
|
Debt/Equity ratio |
0.868 |
0.834 |
0.739 |
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 |
11397.650 |
12316.177 |
11229.892 |
|
|
|
8.059 |
(8.820) |
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 |
11397.650 |
12316.177 |
11229.892 |
|
Profit/(Loss) |
356.531 |
368.884 |
253.574 |
|
|
3.13% |
3.00% |
2.26% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
55.325 |
55.325 |
|
(b) Reserves and Surplus |
|
3643.267 |
3353.504 |
|
(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) |
|
3698.592 |
3408.829 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1434.471 |
1224.366 |
|
(b) Deferred tax liabilities (Net) |
|
330.675 |
309.573 |
|
(c) Other long-term
liabilities |
|
420.901 |
372.801 |
|
(d) long-term
provisions |
|
48.945 |
44.378 |
|
Total Non-current
Liabilities (3) |
|
2234.992 |
1951.118 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
1079.094 |
1405.795 |
|
(b) Trade
payables |
|
3572.866 |
3895.807 |
|
(c) Other
current liabilities |
|
885.445 |
563.303 |
|
(d) Short-term
provisions |
|
136.289 |
223.911 |
|
Total Current
Liabilities (4) |
|
5673.694 |
6088.816 |
|
|
|
|
|
|
TOTAL |
|
11607.278 |
11448.763 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
4192.909 |
4120.482 |
|
(ii)
Intangible Assets |
|
84.015 |
90.878 |
|
(iii) Tangible assets
capital work-in-progress |
|
93.534 |
88.617 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
322.648 |
4.526 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
28.332 |
40.536 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
4721.438 |
4345.039 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.608 |
0.592 |
|
(b)
Inventories |
|
3123.783 |
3204.812 |
|
(c) Trade
receivables |
|
2651.329 |
2919.487 |
|
(d) Cash and
bank balances |
|
325.505 |
467.888 |
|
(e)
Short-term loans and advances |
|
317.211 |
233.285 |
|
(f) Other
current assets |
|
467.404 |
277.660 |
|
Total
Current Assets |
|
6885.840 |
7103.724 |
|
|
|
|
|
|
TOTAL |
|
11607.278 |
11448.763 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
11512.643 |
12497.925 |
|
|
Other Income |
|
65.761 |
46.295 |
|
|
TOTAL |
|
11578.404 |
12544.220 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
8242.635 |
9440.564 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
157.454 |
(84.738) |
|
|
Employee benefit expense |
|
786.814 |
733.096 |
|
|
Other expenses |
|
1498.383 |
1511.095 |
|
|
TOTAL |
|
10685.286 |
11600.017 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
893.118 |
944.203 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
247.493 |
230.620 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
645.625 |
713.583 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
252.612 |
232.012 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
393.013 |
481.571 |
|
|
|
|
|
|
|
Less |
TAX |
|
142.738 |
209.168 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
250.275 |
272.403 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
0.000 |
0.000 |
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 |
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 |
UNSECURED LOANS:
|
Particulars |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
Loans and
advances from related parties |
500.000 |
500.000 |
|
Total |
500.000 |
500.000 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G56192750 |
100115287 |
AXIS TRUSTEE SERVICES LIMITED |
14/07/2017 |
20/09/2017 |
- |
1000000000.0 |
AXIS HOUSE, BOMBAY DYEING MILLSCOMPOUND, PANDHURANG BUDHKAR MARG, WORLIMUMBAIMA400025IN |
|
2 |
G34589960 |
100074680 |
RBL BANK LIMITED |
20/12/2016 |
- |
- |
225000000.0 |
SHAHUPURI,KOLHAPUR,KOLHAPURMA416001IN |
|
3 |
G43680578 |
100096893 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
16/11/2016 |
- |
- |
500000000.0 |
ONE FORBES,DR. V. B. GANDHI MARG, FORT,MUMBAIMH400001IN |
|
4 |
C28708857 |
10524971 |
AXIS BANK LIMITED |
22/09/2014 |
- |
- |
650000000.0 |
LAXMI THE MALL, BLDG NO.5, LAXMI INDUSTRIAL ESTATENEW LINK ROAD, ANDHERI (WEST)MUMBAIMH400053IN |
|
5 |
C15214463 |
10513179 |
IDBI BANK LIMITED |
05/08/2014 |
- |
- |
160000000.0 |
IDBI BANK LIMITED SPECIALIZED CORPORATE BRANCH,OPP. NATIONALSTOCKEXCHANGE, BANDRA KURLA COMPLEXMUMBAIMH400051IN |
|
6 |
G07380306 |
10473038 |
AXIS TRUSTEE SERVICES LIMITED |
03/01/2014 |
28/06/2016 |
- |
1425000000.0 |
AXIS HOUSE, 2ND FLR, BOMBAY DYEING MILLS COMPOUND,PANDURANG BUDHKAR MARG, WORLI,MUMBAIMA400025IN |
|
7 |
G56191372 |
10473041 |
AXIS TRUSTEE SERVICES LIMITED |
03/01/2014 |
20/09/2017 |
- |
11933900000.0 |
AXIS HOUSE, BOMBAY DYEING MILLSCOMPOUND, PANDHURANG BUDHKAR MARG, WORLIMUMBAIMA400025IN |
|
8 |
B79579231 |
10401175 |
AXIS BANK LIMITED |
24/01/2013 |
07/06/2013 |
- |
910000000.0 |
AXIS HOUSE, GROUND FLOOR,BOMBAY DYEING MILLS COMPOUND, WORLIMUMBAIMH400025IN |
|
9 |
B66178591 |
10397833 |
ICICI BANK LIMITED |
16/01/2013 |
- |
- |
250000000.0 |
SHREEJI TOWER C-99C-SCHEME, AHINSA CIRCLEJAIPURRJ302001IN |
|
10 |
B63418032 |
10383214 |
TATA CAPITAL FINANCIAL SERVICES LIMITED |
08/10/2012 |
11/10/2012 |
- |
50000000.0 |
ONE FORBES,DR. V. B. GANDHI MARG, FORTMUMBAIMH400001IN |
FIXED ASSETS:
Tangible Assets:
- Land
- Building
- Plant and
equipment
- Furniture and
Fixture
- Office
equipment
- Computer
- Vehicles
Intangible Asset:
- Computer software
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 63.67 |
|
|
1 |
INR 86.11 |
|
Euro |
1 |
INR 76.58 |
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
NKTS |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.