|
|
|
MIRA
INFORM REPORT
|
Report No. : |
498053 |
|
Report Date : |
20.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
RAI BAHADUR SETH SHREERAM NARASINGDAS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
D.No.1499/1 Post Box No.38, Karingnur Post,
Hospet - 583201, Karnataka |
|
Mob. No.: |
91-9900558010 (Mr. Vikram Bapat Purshottam) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
29.10.2012 |
|
|
|
|
Com. Reg. No.: |
08-066475 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 2006.006 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U14290KA2012PTC066475 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
TIN No.: |
29121118065 |
|
|
|
|
GST No.: |
29AAGCR1550H1ZC |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAGCR1550H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Mining of Iron Ore, Beneficiation of Iron Ore and Wind Energy Units.
[Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Divulged |
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 subsidiary of “RBSSN Overseas PTE LTD” based in Singapore. It was
incorporated in the year 2012 and is a Mining of Iron Ore, Beneficiation of Iron
Ore and Wind Energy Units. As per
financials of March 2017, the company has registered a growth of 10.08% in
its revenue as compared to its previous year’s revenue and has reported
decent profit margin of 6.51%. Rating
takes into consideration the company’s healthy capital base along with strong
debt coverage indicators and decent liquidity position. Rating
also takes into account the strong financial and managerial support received
from its holding entity and well experienced management team. However,
rating weakness is partially offset by its presence in huge working capital
required and highly competitive steel industry. Payments
are reported 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
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 DECLINED BY
|
Name : |
Ms. Gayatri |
|
Designation : |
Accountant |
|
Contact No.: |
91-9900558010 |
|
Date : |
16.03.2018 |
LOCATIONS
|
Registered Office : |
D.No.1499/1 Post Box No.38, Karingnur Post, Hospet - 583201, Karnataka, India |
|
Tel. No.: |
91-8394-266011/ 265825/ 653888 |
|
Mobile No.: |
91-9900558010 (Mr. Ms. Gayatri) |
|
Fax No.: |
91-8394-265424/ 266188 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mrs. Anju Ajay Saraf |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Shree Govindam, Door No: 1223 Ward No: 30, Saibaba Temple Road, Amarav
Athi, Hospet-583201, Karnataka, India |
||||||||
|
Date of Birth/Age : |
25.09.1969 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
29.10.2012 |
||||||||
|
PAN No.: |
AETPS5421E |
||||||||
|
DIN No.: |
00483807 |
||||||||
|
Other Directorship :
|
|||||||||
|
|
|
||||||||
|
Name : |
Mr. Ajay Govindas Saraf |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Shree Govindam, Door No: 1223 Ward No: 30, Saibaba Temple Road, Amarav
Athi, Hospet-583201, Karnataka, India |
||||||||
|
Date of Birth/Age : |
23.12.1964 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
29.10.2012 |
||||||||
|
PAN No.: |
AQFPS2701K |
||||||||
|
DIN No.: |
00483870 |
||||||||
|
Other Directorship :
|
|||||||||
|
|
|
||||||||
|
Name : |
Mr. Rishi Saraf |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
44.B2, Vrindavan 173 Civil Lines, Nagpur-440001, Maharashtra,
India |
||||||||
|
Date of Birth/Age : |
12.10.1969 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
06.04.2015 |
||||||||
|
PAN No.: |
ABKPS8374E |
||||||||
|
DIN No.: |
01715422 |
||||||||
|
Other Directorship :
|
|||||||||
|
|
|
||||||||
|
Name : |
Ms. Akshaya Saraf |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Shree Govindam, Door No: 1223 Ward No: 30, Saibaba Temple Road,
Amaravathi, Hospet-583201, Karnataka, India |
||||||||
|
Date of Birth/Age : |
08.08.1992 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
29.10.2012 |
||||||||
|
PAN No.: |
CXZPS7131J |
||||||||
|
DIN No.: |
05329543 |
||||||||
|
Other Directorship :
|
|||||||||
|
|
|
||||||||
|
Name : |
Mr. Vikram Bapat Purshottam |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
A-004 Admiralty Avenue, 13th Cross 6th Main Indiranagar 2nd Stage
Bangalore 560038 , Karnataka, India |
||||||||
|
Date of Birth/Age : |
18.02.1963 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
06.04.2015 |
||||||||
|
PAN No.: |
AATPB3270E |
||||||||
|
DIN No.: |
07150625 |
||||||||
|
|
|
||||||||
|
Name : |
Mr. Paruchuru Sitaramaiah |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Flat No.401, 3rd Floor, S V Nest Apartment Rajaji Nagar, M P Prakash
Nagar Hospet 583201, Karnataka, India |
||||||||
|
Date of Birth/Age : |
26.10.1947 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
11.07.2015 |
||||||||
|
PAN No.: |
AKRPS7603Q |
||||||||
|
DIN No.: |
07199228 |
||||||||
|
|
|
||||||||
|
Name : |
Mrs. Swarnalata Saraf |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Shree Govindam, D.NO 1223, W.No 30, Saibaba Temple Road, Amaravati,
Hospet, Bellary 583201, Karnataka, India |
||||||||
|
Date of Birth/Age : |
25.11.1943 |
||||||||
|
Qualification: |
Graduate |
||||||||
|
Date of Appointment : |
11.07.2015 |
||||||||
|
PAN No.: |
GDPPS5480G |
||||||||
|
DIN No.: |
07235320 |
||||||||
KEY EXECUTIVES
|
Name : |
Ms. Gayatri |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Ajay Govindas Saraf |
|
11039358 |
|
Anju Ajay Saraf |
|
3021980 |
|
Akshaya Saraf |
|
2992840 |
|
Swarnalata Saraf |
|
3005880 |
|
Rishi Saraf |
|
1 |
|
Vikram Bapat Purshottam |
|
1 |
|
|
|
|
|
Total |
|
20060060 |
AS ON: 30.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters (Individual/Hindu Undivided Family - Indian) |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Mining of Iron Ore, Beneficiation of Iron Ore and Wind Energy Units.
[Registered Activity] |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
Not Divulged |
||||||
|
|
|
||||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
· State Bank of India · HDFC Bank Limited Hospet Branch, Hospet - 583201, Karnataka, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Banthia Damani and Associates Chartered Accountants |
|
Address : |
SO-8, Amarjyoti Palace , Dhantoli,Wardha Road, Nagpur-440012, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAGFB7463E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associate company: |
· RBSSN Ferrous Industries Private Limited [U14102KA1994PTC016312] · Rajlakshmi Minerals |
|
|
|
|
Subsidiary company: |
RBSSN Overseas Pte Limited |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
22600000 |
Equity Shares |
INR 100/- each |
INR 2260.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
20060060 |
Equity Shares |
INR 100/- each |
INR 2006.006 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
2006.006 |
2006.006 |
0.200 |
|
(b) Reserves & Surplus |
(125.607) |
(211.278) |
0.000 |
|
(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) |
1880.399 |
1794.728 |
0.200 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
155.258 |
221.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
38.175 |
50.546 |
0.000 |
|
(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) |
193.433 |
271.546 |
0.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
494.860 |
415.122 |
0.000 |
|
(b)
Trade payables |
79.077 |
300.331 |
0.000 |
|
(c)
Other current liabilities |
110.901 |
201.381 |
0.123 |
|
(d)
Short-term provisions |
13.808 |
34.233 |
0.000 |
|
Total
Current Liabilities (4) |
698.646 |
951.067 |
0.123 |
|
|
|
|
|
|
TOTAL |
2772.478 |
3017.341 |
0.323 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
680.969 |
783.464 |
0.000 |
|
(ii)
Intangible Assets |
0.265 |
0.104 |
0.000 |
|
(iii)
Capital work-in-progress |
9.263 |
0.371 |
0.000 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
455.250 |
455.250 |
0.005 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
71.058 |
49.644 |
0.000 |
|
(e)
Other Non-current assets |
185.087 |
188.340 |
0.143 |
|
Total
Non-Current Assets |
1401.892 |
1477.173 |
0.148 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
716.813 |
789.921 |
0.000 |
|
(c)
Trade receivables |
225.744 |
346.706 |
0.000 |
|
(d)
Cash and cash equivalents |
19.561 |
29.034 |
0.175 |
|
(e)
Short-term loans and advances |
391.358 |
369.560 |
0.000 |
|
(f)
Other current assets |
17.110 |
4.947 |
0.000 |
|
Total
Current Assets |
1370.586 |
1540.168 |
0.175 |
|
|
|
|
|
|
TOTAL |
2772.478 |
3017.341 |
0.323 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
1330.667 |
1208.780 |
0.000 |
|
|
|
Other Income |
25.838 |
27.649 |
0.000 |
|
|
|
TOTAL |
1356.505 |
1236.429 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
522.748 |
266.891 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(78.960) |
98.516 |
0.000 |
|
|
|
Employees benefits expense |
127.450 |
158.898 |
0.000 |
|
|
|
Prior period items |
1.513 |
0.000 |
0.000 |
|
|
|
Other expenses |
493.912 |
384.394 |
0.000 |
|
|
|
TOTAL |
1066.663 |
908.699 |
0.000 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
289.842 |
327.730 |
0.000 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
74.505 |
84.166 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
215.337 |
243.564 |
0.000 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
122.625 |
194.877 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS) BEFORE
TAX |
92.712 |
48.687 |
0.000 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
6.056 |
260.187 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
86.656 |
(211.500) |
0.000 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (INR) |
0.43 |
(7.05) |
0.00 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
75.558 |
173.359 |
0.000 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
99.264 |
(1079.461) |
(0.044) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
58.400 |
(1104.505) |
(0.044) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
61.92 |
104.69 |
0.00 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
5.89 |
3.49 |
0.00 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
55.21 |
410.73 |
0.00 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.40 |
0.41 |
0.00 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.42 |
0.42 |
0.00 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.34 |
0.45 |
0.38 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.39 |
0.45 |
0.00 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.37 |
0.53 |
0.62 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.37 |
0.44 |
0.00 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.89 |
3.89 |
0.00 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
6.51 |
(17.50) |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.13 |
(7.01) |
0.00 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
4.61 |
(11.78) |
0.00 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.96 |
1.62 |
1.42 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.94 |
0.79 |
1.42 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.68 |
0.59 |
0.62 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
0.36 |
0.40 |
0.00 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.96 |
1.62 |
1.42 |
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 |
0.200 |
2006.006 |
2006.006 |
|
Reserves & Surplus |
0.000 |
(211.278) |
(125.607) |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
0.200 |
1794.728 |
1880.399 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
221.000 |
155.258 |
|
Short term borrowings |
0.000 |
415.122 |
494.860 |
|
Current Maturities of Long
term debt |
0.000 |
173.359 |
75.558 |
|
Total
borrowings |
0.000 |
809.481 |
725.676 |
|
Debt/Equity
ratio |
0.000 |
0.451 |
0.386 |
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 |
0.000 |
1208.780 |
1330.667 |
|
|
|
#DIV/0! |
10.083 |
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 |
0.000 |
1208.780 |
1330.667 |
|
Profit/(Loss0 |
0.000 |
(211.500) |
86.656 |
|
|
|
(17.50%) |
6.51% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
2006.006 |
2006.006 |
|
(b) Reserves & Surplus |
|
(131.960) |
(208.289) |
|
(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) |
|
1874.046 |
1797.717 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
|
155.258 |
221.000 |
|
(b) Deferred tax liabilities (Net) |
|
38.175 |
50.545 |
|
(c)
Other long term liabilities |
|
0.000 |
0.000 |
|
(d)
long-term provisions |
|
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
|
193.433 |
271.545 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
494.860 |
415.122 |
|
(b)
Trade payables |
|
81.607 |
303.144 |
|
(c)
Other current liabilities |
|
111.491 |
201.381 |
|
(d)
Short-term provisions |
|
14.047 |
34.233 |
|
Total
Current Liabilities (4) |
|
702.005 |
953.880 |
|
|
|
|
|
|
TOTAL |
|
2769.484 |
3023.142 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
680.969 |
783.464 |
|
(ii)
Intangible Assets |
|
52.124 |
54.793 |
|
(iii)
Capital work-in-progress |
|
9.263 |
0.371 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.897 |
0.897 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
|
71.058 |
49.643 |
|
(e)
Other Non-current assets |
|
185.087 |
188.340 |
|
Total
Non-Current Assets |
|
999.398 |
1077.508 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
716.813 |
789.921 |
|
(c)
Trade receivables |
|
225.744 |
346.706 |
|
(d)
Cash and cash equivalents |
|
419.306 |
434.500 |
|
(e)
Short-term loans and advances |
|
391.113 |
369.560 |
|
(f) Other current assets |
|
17.110 |
4.947 |
|
Total
Current Assets |
|
1770.086 |
1945.634 |
|
|
|
|
|
|
TOTAL |
|
2769.484 |
3023.142 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
|
1330.667 |
1208.780 |
|
|
|
Other Income |
|
41.320 |
30.308 |
|
|
|
TOTAL |
|
1371.987 |
1239.088 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
|
522.748 |
266.891 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
|
-78.960 |
98.516 |
|
|
|
Employees benefits expense |
|
127.450 |
158.825 |
|
|
|
Prior period items |
|
1.513 |
0.000 |
|
|
|
Other expenses |
|
494.693 |
400.572 |
|
|
|
TOTAL |
|
1067.444 |
924.804 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
304.543 |
314.284 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
74.517 |
84.190 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
230.026 |
230.094 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
122.625 |
194.877 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS) BEFORE
TAX |
|
107.401 |
35.217 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
6.295 |
260.187 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
|
101.106 |
(224.970) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (INR) |
|
0.51 |
(7.50) |
|
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G77450450 |
100155874 |
HDFC BANK LIMITED |
29/12/2017 |
- |
- |
2000000.0 |
HOSPET
BRANCHHOSPETKA583201IN |
|
2 |
G47135264 |
100107696 |
HDFC BANK LIMITED |
11/05/2017 |
- |
- |
2000000.0 |
HOSPET BRANCHHOSPETKA583201IN |
|
3 |
G47134606 |
100107694 |
HDFC BANK LIMITED |
23/02/2017 |
- |
- |
4000000.0 |
HOSPET
BRANCHHOSPETKA583201IN |
|
4 |
G03397668 |
10596827 |
STATE BANK OF INDIA |
09/04/2015 |
30/04/2016 |
- |
1105600000.0 |
SME BRANCH 11347,
PARWAZ PLAZA,COLLEGE ROAD,HOSPETKA583201IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
SHORT TERM BORROWINGS |
|
|
|
Loans and advances from related parties |
182.500 |
190.000 |
|
|
|
|
|
Total |
182.500 |
190.000 |
FIXED ASSETS:
·
Land
·
Buildings
·
Furniture and fixtures
·
Plant and equipment
·
Vehicles
·
Office equipment
·
Computer equipment’s
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 IFORM 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 65.04 |
|
UK Pound |
1 |
INR 90.56 |
|
Euro |
1 |
INR 79.78 |
INFORMATION
DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
VIK |
|
|
|
|
Report Prepared
by : |
ARC |
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.