MIRA INFORM REPORT

 

 

Report No. :

498526

Report Date :

20.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

METAL ORE                        

 

 

Registered Office :

Office No.308 Giriraj, S.T. Road, Iron Market, Carnac Bundur, Mumbai – 400009, Maharashtra

Tel. No.:

91-22-24090044

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1994

 

 

Capital Investment / Paid-up Capital :

INR 53.630 Million

 

 

IEC No.:

[Import-Export Code No.]

0395020697

 

 

PAN No.:

[Permanent Account No.]

AAAFM5338D

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAAFM5338D1ZJ

 

 

TIN/CST No.:

27450366603

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Trading and Importing of heavy carbon steel plates.(Confirmed by management)

 

 

No. of Employees :

10 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership concern established in the year 1994. It is engaged as trading and importing of heavy carbon steel plates.

 

For the financial year 2017, the company has achieved decent growth in its sales turnover as compared to its previous year along with improved profitability margin during the year.

 

The concern possesses satisfactory financial risk profile marked by sufficient capital base and high solvency level.

 

Rating continue to derive strength from its long and established track record of its business operation backed by its well-experienced partners in the industry. 

 

However, these rating strengths gets partially offset by excess of borrowing recorded and previous year operational losses due to integrated nature of operations and highly competitive industry which result to inability of concern to scale up its operations without facing profitability pressures.

 

Payments seems to be slow but correct.

 

In view of aforesaid, the concern can be considered for business dealing 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 20.03.2018

 

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. Bijal  Hasmukh Shah

Designation :

Partner

Contact No.:

91-9820083084

Date :

17.03.2018

 

 

LOCATIONS

 

Registered Office :

Office No.308 Giriraj, S.T. Road, Iron Market, Carnac Bundur, Mumbai – 400009, Maharashtra, India

Tel. No.:

91-22-24090044 / 23485703 / 04 / 30297820

Mobile No.:

91-9820083084 (Mr. Bijal  Hasmukh Shah)

Fax No.:

91-22-23488502

E-Mail :

metalore@hotmail.com

rajashah@metalore.co.in

Website :

http://www.metalore.co.in 

Area :

500 Sq. ft.

Location :

Owned

 

 

Warehouse :

  • Steel Chamber, B-123, Kalamboli, Navi Mumbai – 410 218, Maharashtra, India
  • Plot No. 419, Steel Warehousing Complex, Kalamboli, District: Raigad, Navi Mumbai – 410 218, Maharashtra, India
  • Plot No-994 & 947 Road No. 11 Steel Warehousing Complex, Kalamboli Navi Mumbai 410 218, Maharashtra, India
  • Plot No.1018 and 1019 Road No. 10/3 Steel Warehousing Complex, Kalamboli Navi Mumbai 410 218. Maharashtra, India
  • Unit No.15-16, 3rd floor, Mahendra Indistrial Premises, Sion Road No.29, Sion East, Mumbai – 400022, Maharashtra, India
  • 947, Steel Warehousing Complex, Road No.10, Kalamboli, Raigad, , Maharashtra, India

Area :

1000 Sq ft

Location :

Owned

 

 

Branch :

Plot No. 104 – D. Unit No. 15/16, Mahinal Industrial Premises, Sion (East), Mumbai – 400022, Maharashtra, India 

Location :

Owned

 

 

PARTNERS

 

Name :

Mr. Bijal Hasmukh Shah

Designation :

Partner

Qualification :

Graduate

 

 

Name :

Mr. Kiran Himatlal Shah

Designation :

Partner

Qualification :

Under Graduate

 

 

Name :

Mr. Jaydeep Himatlal Shah

Designation :

Partner

Qualification :

Graduate

 

BUSINESS DETAILS

 

Line of Business :

Trading and Importing of heavy carbon steel plates.(Confirmed by management)

 

 

Products :

Heavy Carbon Steel Plates

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

L/C, Cheque and Others (NEFT, RTGS)

 

 

Purchasing :

L/C, Cheque and Others (NEFT, RTGS)

 

 

GENERAL INFORMATION

 

Suppliers :

  • SR Steel India Private Limited
  • Duterco, Switzerland

 

 

Customers :

Wholesalers, Retailers, End Users

 

  • Shah Brothers Ispat Private Limited
  • U. K. Industrial Corporation Limited

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

Banker Name :

Union Bank of India

Branch :

Opera House, Mumbai, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

91-22-22674938 (Ringing)

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

B.N. Jhaveri and Associates

Chartered Accountants

Address :

Mumbai, Maharashtra, India

FRN No.:

125433W

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2018

 

Particular

31.03.2017

(INR in Million)

Partners’ Capital A/C

0.004

Partners Current  A/C

53.626

 

53.630

 


 

 

FINANCIAL DATA

[all figures are INR Million]

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

EQUITY AND LIABILITIES

 

 

 

1] Partners’ Capital A/C

0.004

0.004

0.004

2] Partners Current  A/C

53.626

46.865

56.157

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

53.630

46.869

56.161

LOAN FUNDS

 

 

 

1] Secured Loans

293.986

195.928

127.143

2] Unsecured Loans

72.293

62.296

92.950

TOTAL BORROWING

366.279

258.224

220.093

DEFERRED TAX LIABILITIES

 

 

 

 

 

 

 

TOTAL

419.909

305.093

276.254

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

20.325

22.065

22.474

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

14.495

16.495

16.495

DEFERREX TAX ASSETS

12.001

15.705

8.865

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

288.024

227.274

337.551

 

Sundry Debtors

85.701

173.081

95.008

 

Cash & Bank Balances

3.971

3.870

50.517

 

Other Current Assets

71.888

29.808

20.711

 

Loans & Advances /Deposits

7.857

27.649

8.085

Total Current Assets

457.441
461.682
511.872

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

42.295
141.807
222.794

 

Other Current Liabilities

42.058
50.311
41.922

 

Provisions

0.000
18.736
18.736

Total Current Liabilities

84.353
210.854
283.452

Net Current Assets

373.088
250.828
228.420

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

419.909

305.093

276.254

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

1503.789

1281.470

1463.935

 

Other Income

1.655

11.296

5.623

 

TOTAL

1505.444

1292.766

1469.558

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1439.490

1262.578

1415.972

 

Audit and Prof Fees

0.281

0.400

0.758

 

Brokerage and Commission

2.474

1.144

3.843

 

Assessment Due of Sales Tax

0.111

0.405

0.753

 

Insurance

0.090

0.074

0.094

 

Donation

0.049

0.056

0.118

 

Electricity Charges

0.285

0.287

0.325

 

Interest to partners

4.085

2.760

2.310

 

Interest to Bank, Bills Discount Charges

19.954

24.220

21.187

 

Interest to Others

8.169

5.095

4.472

 

Motor Car Expenses

0.503

0.508

0.670

 

Office and Godown Rent

0.107

0.128

0.051

 

Postage, Telegram and Cou.

0.012

0.017

0.024

 

Printing and Stationary

0.009

0.028

0.045

 

Travelling And Conveyance

0.270

0.229

0.181

 

Repair and Maintenance

0.306

0.323

0.168

 

Sundry Expenses

0.681

0.177

0.318

 

Staff Welfare

0.023

0.023

0.079

 

Salary and Bonus

1.201

1.254

1.376

 

Sales Promotion Expenses

0.597

0.266

0.723

 

Testing and Cutting Charges

0.462

2.188

1.734

 

Telephone Charges

0.153

0.149

0.187

 

Transport and Loading / Unloading

8.062

9.833

5.986

 

TOTAL

1487.374

1312.142

1461.374

 

 

 

 

 

 

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

18.070

(19.376)

8.184

 

 

 

 

 

Less

FINANCIAL EXPENSES

4.586

0.824

3.689

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

13.484

(20.200)

4.495

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.032

2.242

2.240

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

11.452

(22.442)

2.255

 

 

 

 

 

Less

TAX

4.040

0.000

1.421

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

7.412

(22.442)

0.834

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

20.80

49.30

23.69

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

17.55

7.40

15.41

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

10.72

41.00

57.43

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.06

(0.09)

0.02

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.89

(0.88)

0.36

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.89

0.91

0.90

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

6.83

5.51

3.92

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.92

5.83

6.70

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.38

0.47

0.40

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.94

(23.51)

2.22

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.49

(1.75)

0.06

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.47

(4.35)

0.15

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

13.82

(47.88)

1.49

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.92

1.69

1.36

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.08

0.86

0.46

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.11

0.09

0.10

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

6.83

5.51

3.92

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.92

1.69

1.36

 

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

Partners’ Capital A/C

0.004

0.004

0.004

Partners Current  A/C

56.157

46.865

53.626

Reserves & Surplus

0.000

0.000

0.000

Net worth

56.161

46.869

53.630

 

 

 

 

Secured Loan

127.143

195.928

293.986

Unsecured Loan

92.950

62.296

72.293

Total borrowings

220.093

258.224

366.279

Debt/Equity ratio

3.919

5.509

6.830

 

 

 

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

1463.935

1281.470

1503.789

 

 

(12.464)

17.349

 

 

 

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

1463.935

1281.470

1503.789

Profit

0.834

(22.442)

7.412

 

0.06%

(1.75)%

0.49%

 

 

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

No

10

Date of Birth of Proprietor / Partners / Directors

No

11

Pan Card No. of Proprietor / Partners

No

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

No

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

No

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

No

31

External Agency Rating, if available

No

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

 


 

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 64.87

UK Pound

1

INR 90.48

Euro

1

INR 79.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

KAM

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

RKI

 


 

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.