|
|
|
|
Report No. : |
497463 |
|
Report Date : |
21.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
MSP SPONGE IRON LIMITED (w.e.f. 01.03.2005) |
|
|
|
|
Formerly Known
As : |
MSP SPONGE IRON PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1, Ground Floor, Crooked Lane,
Kolkata – 700069, West Bengal |
|
Tel. No.: |
91-33-40057777 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
16.07.1999 |
|
|
|
|
Com. Reg. No.: |
21-114830 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 329.021 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27102WB1999PLC114830 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
2306000883 |
|
|
|
|
GSTIN : [Goods & Service Tax Registration No.] |
19AACCM1932G1ZM |
|
|
|
|
TIN No.: |
19452317048 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCM1932G |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the Manufacture and Sale of Iron and Steel, Ferro Alloy Products, and Captive Power Generation. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Information denied by the management |
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 4743000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1999 having satisfactory track record. It is engaged as manufacturer of iron and steel. Management has failed to file its financials for the year 2017 with Registrar of Companies. For the financial year 2016, the revenue of the company has been sharply declined by 48.51% as compared to its previous year and has incurred operational loss during the year. The company possesses satisfactory financial risk profile marked by adequate net worth base and comfortable debt coverage indicators. Rating continue to derive strength from its long and established track record of its business operation backed by its well-experienced management team. However, these rating strengths gets partially offset by continuous operational losses due to intense competition in highly fragmented steel industry. Payment seems to be slow but correct. In view of aforesaid, the company 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 21.03.2018
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 : |
Mr. Navin |
|
Designation : |
Account Department |
|
Contact No.: |
91-33-40057777 |
|
Date : |
13.03.2018 |
LOCATIONS
|
Registered Office : |
1, Ground Floor, Crooked Lane,
Kolkata – 700069, West Bengal, India |
|
Tel. No.: |
91-33-30222795/ 4795 |
|
Fax No.: |
91-33-22481720 |
|
E-Mail : |
|
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office 1 : |
16/S, Block A, New Alipore, Kolkata – 700053, West Bengal, India |
|
Tel. No.: |
91-33-40057777/ 40145678 |
|
Fax No.: |
91-33-23982239/ 40057799 |
|
|
|
|
Corporate Office 2: |
Village: Haldiaguna - Gobarardhan, District: Keonjhar, Odisha, India |
|
|
|
|
Factory 1 : |
Village: Manuapalli, District: Raigarh-496001, Chhattisgarh, India |
|
Tel. No.: |
91-7762-226532 |
|
Fax No.: |
91-7762-226533 |
|
|
|
|
Factory 2 : |
Mining Road, Near Law College, Keonjhar-758001, Odisha, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Manish Agrawal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
386A Block-G, New Alipore, Kolkata - 700053, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.02.1980 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
MBA |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Experience : |
10 Years |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
16.07.1999 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACJPA0456B |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00129240 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sureshkumar Aggarwal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
16/S, Block A, New Alipore, Kolkata -
700053, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.10.1953 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
B.E |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00587623 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Pradip Kumar Dey |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
104/3/4, Satyen Roy Road, Kolkata-700034, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.05.1962 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
LLB |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
16.07.1999 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AGIPD2752Q |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00587842 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Priyanka Tiwari |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
639, Block – O, New Alipore, Kolkata -
700053, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.01.1985 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
B.Com |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06944383 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kapil Deo Pandey |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
28, Rai Bahadur Road, Sneha Garden, Flat
C3HK, Kolkata - 700053, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.06.1983 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification |
MSC |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07208719 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship
:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mrs. Prerna Priya |
|
Designation : |
Company Secretary |
|
Address : |
Shakuntala Vihar, Jora Talab, Bariatu
Ranchi – 834009, Jharkhand, India |
|
Date of Appointment : |
01.08.2015 |
|
PAN No.: |
CCZPP2746M |
|
|
|
|
Name : |
Mr. Subhash Agarwal |
|
Designation : |
Chief Financial Officer |
|
Address : |
2/2A, Dr Suresh Sarkar Road, 4th Floor,
Kolkata – 700014, West Bengal, India |
|
Date of Appointment : |
30.03.2015 |
|
PAN No.: |
ACJPA9639E |
MAJOR SHAREHOLDERS
As on 31.03.2016
SHAREHOLDER FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family – Indian) |
4.72 |
|
Promoters (Body corporate) |
31.78 |
|
Public/Other than promoters (Individual/Hindu Undivided Family – Indian) |
0.72 |
|
Public/Other than promoters (Body corporate) |
62.78 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the Manufacture and Sale of Iron and Steel, Ferro Alloy Products, and Captive Power Generation. (Registered Activity) |
||||||
|
|
|
||||||
|
Products / Services
: |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
G. Goenka and Company Chartered Accountants |
|
Address : |
18, British Indian, Street, 3rd Floor, Room-305, Kolkata - 700069, West Bengal, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAEFG1095P |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
· MSP Steel and Power Limited (CIN - L27109WB1968PLC027399) ·
MSP Mines and Minerals Limited (CIN
-U10101WB2007PLC118764) |
|
|
|
|
Enterprises which are owned, or have significant
influence of or are partners with Key management personnel and their
relatives : |
· MSP Metallics Limited (CIN - U27109WB1996PLC082138) · Chaman Metallics Limited (CIN -U27100MH2003PLC143049) · Howrah Gases Limited (CIN -L24111WB1985PLC038480) · MSP Ferro And Power Limited (CIN -U26942WB2006PLC134436) · Jai K Leasing And Commercial Investment Limited ·
M.A. Hire Purchase Private Limited (CIN
-U65921WB1995PTC133224) |
CAPITAL STRUCTURE
As on 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
34000000 |
Equity Shares |
INR 10/- each |
INR 340.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
32902090 |
Equity Shares |
INR 10/- each |
INR 329.021 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
329.021 |
329.021 |
316.219 |
|
(b) Reserves and Surplus |
1331.035 |
2314.268 |
2570.548 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
(d) Minority interest |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
1660.056 |
2643.289 |
2886.767 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3681.665 |
3476.020 |
2422.826 |
|
(b) Deferred tax liabilities (Net) |
65.536 |
128.237 |
118.347 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
116.051 |
|
(d) long-term
provisions |
1.821 |
13.856 |
3.325 |
|
Total Non-current
Liabilities (3) |
3749.022 |
3618.113 |
2660.549 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
807.152 |
870.013 |
1509.617 |
|
(b) Trade
payables |
650.229 |
578.279 |
552.093 |
|
(c) Other
current liabilities |
299.376 |
195.360 |
565.122 |
|
(d) Short-term
provisions |
40.982 |
72.260 |
40.565 |
|
Total Current
Liabilities (4) |
1797.739 |
1715.912 |
2667.397 |
|
|
|
|
|
|
TOTAL |
7206.817 |
7977.314 |
8214.713 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i) Tangible
assets |
4348.904 |
4531.617 |
3544.072 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
98.584 |
99.161 |
1040.389 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
603.374 |
603.374 |
629.974 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
20.343 |
22.028 |
98.000 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.017 |
|
Total Non-Current Assets |
5071.205 |
5256.180 |
5312.452 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
713.712 |
1058.697 |
1127.183 |
|
(c) Trade
receivables |
885.719 |
765.812 |
566.257 |
|
(d) Cash and
bank balances |
88.518 |
262.753 |
206.637 |
|
(e)
Short-term loans and advances |
440.970 |
629.198 |
997.232 |
|
(f) Other
current assets |
6.693 |
4.674 |
4.952 |
|
Total
Current Assets |
2135.612 |
2721.134 |
2902.261 |
|
|
|
|
|
|
TOTAL |
7206.817 |
7977.314 |
8214.713 |
PROFIT
& LOSS ACCOUNT [STANDALONE]
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
2786.202 |
5410.826 |
4575.774 |
|
|
Other Income |
14.612 |
15.682 |
31.401 |
|
|
TOTAL |
2800.814 |
5426.508 |
4607.175 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1805.999 |
3785.849 |
2834.448 |
|
|
Purchases of
Stock-in-Trade |
369.266 |
234.489 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
234.872 |
(228.866) |
(75.152) |
|
|
Employee benefit expense |
120.898 |
250.007 |
208.440 |
|
|
Other expenses |
654.055 |
1224.978 |
1055.249 |
|
|
TOTAL |
3185.090 |
5266.457 |
4022.985 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
(384.276) |
160.051 |
584.190 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
477.929 |
464.348 |
346.901 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
(862.205) |
(304.297) |
237.289 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
183.729 |
37.348 |
166.454 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(1045.934) |
(341.645) |
70.835 |
|
|
|
|
|
|
|
Less |
TAX |
(62.701) |
9.890 |
19.855 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(983.233) |
(351.535) |
50.980 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
191.960 |
362.106 |
341.272 |
|
|
Components and spare
parts |
0.564 |
5.960 |
0.000 |
|
|
Capital Goods |
0.000 |
0.000 |
32.454 |
|
|
TOTAL IMPORTS |
192.524 |
368.066 |
373.726 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(29.884) |
(10.684) |
509.000 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
111.030 |
14.131 |
230.837 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
37.991 |
65.419 |
562.207 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
37.991 |
65.419 |
550.372 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
116.03 |
51.66 |
45.17 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
3.15 |
7.07 |
8.08 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
109.11 |
52.50 |
71.09 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
(0.54) |
0.15 |
0.52 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
(0.09) |
0.03 |
0.13 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.78 |
0.65 |
0.65 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
2.77 |
1.65 |
1.44 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.08 |
0.65 |
0.92 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
2.68 |
1.75 |
1.59 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
(0.80) |
0.34 |
1.68 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(35.29) |
(6.50) |
1.11 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(13.64) |
(4.41) |
0.62 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(59.23) |
(13.30) |
1.77 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.19 |
1.59 |
1.09 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.79 |
0.97 |
0.67 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.23 |
0.33 |
0.35 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
13.98 |
13.25 |
13.17 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.19 |
1.59 |
1.09 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
316.219 |
329.021 |
329.021 |
|
Reserves & Surplus |
2570.548 |
2314.268 |
1331.035 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
2886.767 |
2643.289 |
1660.056 |
|
|
|
|
|
|
long-term borrowings |
2422.826 |
3476.020 |
3681.665 |
|
Short term borrowings |
1509.617 |
870.013 |
807.152 |
|
Current maturities of
long-term debts |
230.837 |
14.131 |
111.030 |
|
Total
borrowings |
4163.280 |
4360.164 |
4599.847 |
|
Debt/Equity
ratio |
1.442 |
1.650 |
2.771 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
4575.774 |
5410.826 |
2786.202 |
|
|
|
18.249 |
(48.507) |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
4575.774 |
5410.826 |
2786.202 |
|
Profit |
50.980 |
(351.535) |
(983.233) |
|
|
1.11
% |
(6.50
%) |
(35.29
%) |

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 |
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 |
No |
|
17] |
Details of sister concerns |
Yes |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
Yes |
|
21] |
Banking facility details |
No |
|
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 |
Yes |
|
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 |
STATE OF THE COMPANYS AFFAIRS
During the year 2015-16, the Company achieved a total net revenue of INR 2786.202 million as compared to INR 5410.826 million in the previous year. The company incurred loss during the year. The net loss for the year was INR 1045.934 million against profit of INR 341.645 million in the previous year.
UNSECURED LOAN
|
PARTICULARS |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
LONG TERM BORROWINGS |
|
|
|
Intercorporate borrowings |
0.000 |
6.000 |
|
Total |
0.000 |
6.000 |
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Amount |
Address |
|
1 |
C52381852 |
10566942 |
State Bank of India |
11/04/2015 |
- |
16702600000.0 |
Commercial Branch, Kolkata24, Park Street, Kolkata-700016IN |
|
2 |
C52888641 |
10567828 |
State Bank of India |
06/04/2015 |
- |
13203400000.0 |
Commercial Branch, Kolkata24, Park Street, Kolkata-700016IN |
|
3 |
C54927132 |
10571914 |
State Bank of India |
30/03/2015 |
- |
3837000000.0 |
Commercial Branch, Kolkata24, Park Street, Kolkata-700016IN |
|
4 |
C54979596 |
10437337 |
State Bank of India |
17/06/2013 |
30/03/2015 |
1480000000.0 |
Commercial Branch, Kolkata24, Park Street, Kolkata-700016IN |
|
5 |
B67002436 |
10400854 |
State Bank Of Hyderabad |
15/01/2013 |
- |
550000000.0 |
Park Street Branch113 Park Street, Kolkata-700016IN |
|
6 |
B76832062 |
10360350 |
State Bank Of India |
05/06/2012 |
05/06/2013 |
2340000000.0 |
Commercial Branch, Kolkata24, Park Street, Kolkata-700016IN |
|
7 |
B40742033 |
10358465 |
Central Bank Of India |
31/05/2012 |
- |
220000000.0 |
Corporate Finance Branch,33, Netaji Subhas RoadKolkataWB700001IN |
|
8 |
B40491722 |
10357829 |
State Bank Of Hyderabad |
24/05/2012 |
- |
220000000.0 |
Park Street Branch113 Park Street, Kolkata-700016IN |
|
9 |
C56551534 |
10301456 |
Uco Bank |
03/08/2011 |
17/04/2015 |
5033800000.0 |
Flagship Corporate Branch2, India Exchange Branch, Gr Floorkolkatawb700001in |
|
10 |
B75039909 |
10274065 |
UCO BANK (LEAD BANK) |
15/03/2011 |
10/04/2013 |
2340000000.0 |
Flagship Corporate Branch3, Netaji Subhas Road,Kolkatawb700001in |
FIXED ASSETS
· Land
· Factory Building
· Factory Equipment
· Furniture and Fixtures
· Motor Vehicles
· Plant and Equipment
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 65.20 |
|
|
1 |
INR 91.49 |
|
Euro |
1 |
INR 80.46 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHL |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
TRUP |
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.