|
|
|
MIRA INFORM REPORT
|
Report No. : |
499895 |
|
Report Date : |
28.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
KERALA ELECTRICALS AND ALLIED ENGG COMPANY
LIMITED |
|
|
|
|
Registered
Office : |
7th Floor, KSHB Office Complex, Panampily Nagar, Kochi, Ernakulam –
682036, Kerala |
|
Tel. No.: |
91-484-2310012 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
05.06.1964 |
|
|
|
|
Com. Reg. No.: |
09-002062 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 871.481 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U31200KL1964SGC002062 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACK9971B |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
|
|
|
|
|
No. of Employees
: |
Information declined by the management
|
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
B |
|
Credit Rating |
Explanation |
Rating Comments |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Exists |
|
|
|
|
Comments : |
Subject is owned by “Government of Kerala”. The company was incorporated in the year 1964. It is a manufacturer of Electrical Equipments. Management has failed to file its financials with Registrar of Companies for the FY 2017. As per the available financials records of 2016, the revenue of the company has increased by 11.09% but has incurred operational loss. The moderate financial profile of the company is reflected by negative networth base along with negligible debt level. Rating is constrained on account of absence of latest financials. However, rating weakness is partially offset by strong financial and managerial support that the company receives from Government of Kerala entity backed by its well experienced management team. Payment seems to be slow but correct. In view of aforesaid, the company can be considered for business dealings with some caution. Note: Subject has been found under RBI defaulter’s list, the name of credit grantor is IFCI Factors Limited and the amount charged is INR 263.8 million dated 30-09-2004 and the same updated information about the same is not available. |
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 |
CRISIL RATING |
|
Rating |
Long Term = B |
|
Rating Explanation |
Risk prone credit quality and carries very high credit risk |
|
Date |
16.11.2017 |
|
Rating Agency Name |
CRISIL RATING |
|
Rating |
Short Term = A4 |
|
Rating Explanation |
Minimal degree of safety and very high credit risk |
|
Date |
16.11.2017 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name has been found enlisted as a
defaulter in the publicly available RBI Defaulters’ list and the details of the
same are as under:
Suit-filed accounts of INR 10.000 Million and
above as on 27.03.2018
|
Bank |
Branch |
Quarter |
Borrower Name |
Registered Address |
Director Name--DIN no. Detail |
Outstanding Amount (INR In Million) |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
30-09-02 |
KERALA
ELECTRICAL & ALLIED ENGG. CO.LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
31-12-02 |
KERALA
ELECTRICAL & ALLIED ENGG. CO.LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
31-03-03 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
30-06-03 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
30-09-03 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O |
31-12-03 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O. |
31-03-04 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O. |
30-06-04 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR, HOUSING
BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
|
IFCI FACTORS
LIMITED |
CHENNAI R.O. |
30-09-04 |
KERALA
ELECTRICAL & ALLIED ENGG. CO. LIMITED |
7TH FLOOR,
HOUSING BOARD OFFICE COMPLEX, PANAMPILLI NAGAR PO, KOCHI-682 036, KERALA |
GOVT.OF KERALA
U/T.--NA |
263.800 |
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 28.03.2018.
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 DENIED BY
|
Name : |
Mr. Biju Mathew |
|
Designation : |
DGM Finance |
|
Contact No.: |
91-484-2310012 |
|
Date : |
27.03.2018 |
LOCATIONS
|
Registered Office / Corporate Office : |
7th Floor, KSHB Office Complex, Panampily Nagar, Kochi Ernakulam –
682036. Kerala, India |
|
Tel. No.: |
91-484-2310012 / 13 / 14 |
|
Fax No.: |
91-484-2310015 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Trivandrum Office |
TC-11/568, MBC-36, Museum Bains Compound, Kowdiar P.O,
Trivandrum – 695 003, Kerala, India |
|
Tel. No.: |
91-471-2314287 |
|
E-Mail : |
|
|
|
|
|
Manufacturing Units 1 : |
Kundara
Unit Post Box No. 8, Kundara – 691501, Kerala, India |
|
Tel. No.: |
91-484-2787705 / 2787707 |
|
Fax No.: |
91-484-787702 |
|
E-Mail : |
|
|
|
|
|
Manufacturing Units 2 : |
Mamala
Unit Mamala P.O, Kochi – 682305, Kerala, India |
|
Tel. No.: |
91-484-2787705 / 2787707 |
|
Fax No.: |
91-484-787702 |
|
E-Mail : |
|
|
|
|
|
Manufacturing Units 3 : |
Olavakkod Unit |
|
Tel. No.: |
91-491-2555241 / 2555113 |
|
Fax No.: |
91-491-2554590 |
|
E-Mail : |
|
|
|
|
|
Manufacturing Units 4 : |
Edarikode Unit |
|
Tel. No.: |
91-483-2750421 |
|
E-Mail : |
|
|
|
|
|
Marketing Network : |
Located
at : ·
New Delhi ·
Mumbai ·
Kolkata ·
Chennai · Bangalore |
|
|
|
|
Sales / Liaison
Offices : |
Located
at : · Coimbatore |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Paraman Kumaran |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
Parameswara Ayyamputhur, Muthukad, Chittur – 678101,
Kearala, India |
||||||||||||
|
Date of Appointment : |
14.07.2017 |
||||||||||||
|
DIN No.: |
03134779 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Shaji Varghese |
||||||||||||
|
Designation : |
Managing Director |
||||||||||||
|
Address : |
104/3, Roberts Line, Opp. Sdd Thirumalagiri, Hyderabad –
500015, Telangana, India |
||||||||||||
|
Date of Appointment : |
12.01.2017 |
||||||||||||
|
DIN No.: |
07706723 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Gopinathan Ajayakumar |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
Kunnuvila Veedu Vellamkudi, Kallara P.O Thiruvananthapuram
– 695608, Kerala, India |
||||||||||||
|
Date of Appointment : |
13.03.2017 |
||||||||||||
|
DIN No.: |
07823643 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Ravikumar Bhanu |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
Saradam, Kurakkanni, Ayiroor, Varkala Po,
Thiruvananthapuram – 695141, Kerala, India |
||||||||||||
|
Date of Appointment : |
09.03.2017 |
||||||||||||
|
DIN No.: |
07969993 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Shaji Vakyaparambil Sukumaran |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
Vakyaparambil, Vellappara Post, Pramadom, Pathanamthitta –
689691, Kerala, India |
||||||||||||
|
Date of Appointment : |
14.07.2017 |
||||||||||||
|
DIN No.: |
07970296 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Sreeni Gopinathan Pillai |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
Sooryalekshmi Sreechithra Nagar, Thirumala Po, Pangode
Trivandrum – 695006, Kerala, India |
||||||||||||
|
Date of Appointment : |
30.08.2017 |
||||||||||||
|
DIN No.: |
07985701 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Vijayamohana Kumar Seethalakshmiamma Raman |
||||||||||||
|
Designation : |
Nominee Director |
||||||||||||
|
Address : |
C-5, P R S Tulips, Panavila Junction Thycaud Post Thiruvananthapuram
– 695014, Kerala, India |
||||||||||||
|
Date of Appointment : |
19.03.2018 |
||||||||||||
|
DIN No.: |
08081772 |
||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Biji Mathew |
|
Designation : |
DGM Finance |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Governor of Kerala |
|
87148076 |
|
Parackal Chellakkutty Kassim |
|
1 |
|
|
|
|
|
Total |
|
87148077 |
Equity Share Break up (Percentage of Total Equity)
As on 19.09.2016
|
Category |
Percentage |
|
Promoter – State Government |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
|
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Elias George and Company Chartered Accountants |
|
Address : |
B16, HIG Avenue Gandhi Nagar, Elamkulam – 682020, Kerala, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFE5440J |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
As on 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
95000000 |
Equity Shares |
INR 10/- each |
INR 950.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
87148077 |
Equity Shares |
INR 10/- each |
INR 871.481
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
871.481 |
871.481 |
871.481 |
|
(b) Reserves &
Surplus |
(1472.643) |
(1300.060) |
(1133.418) |
|
(c) Money received
against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
239.791 |
239.791 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
(361.371) |
(188.788) |
(261.937) |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
246.114 |
164.546 |
199.762 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
17.239 |
7.689 |
8.200 |
|
(d) long-term provisions |
143.465 |
124.498 |
118.060 |
|
Total Non-current
Liabilities (3) |
406.818 |
296.733 |
326.022 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
212.518 |
202.249 |
202.990 |
|
(b) Trade payables |
250.957 |
203.779 |
199.408 |
|
(c) Other current
liabilities |
428.013 |
362.013 |
450.793 |
|
(d) Short-term provisions |
14.884 |
10.158 |
12.227 |
|
Total Current Liabilities
(4) |
906.372 |
778.199 |
865.418 |
|
|
|
|
|
|
TOTAL |
951.819 |
886.144 |
929.503 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
28.244 |
33.595 |
41.988 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
104.904 |
56.103 |
38.146 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
0.055 |
0.055 |
0.055 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
28.825 |
28.882 |
31.580 |
|
(e) Other Non-current
assets |
53.367 |
52.990 |
52.990 |
|
Total Non-Current Assets |
215.395 |
171.625 |
164.759 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
156.735 |
136.487 |
158.138 |
|
(c) Trade receivables |
497.683 |
510.262 |
541.683 |
|
(d) Cash and cash
equivalents |
53.457 |
15.421 |
19.620 |
|
(e) Short-term loans and
advances |
27.875 |
48.960 |
37.707 |
|
(f) Other current assets |
0.674 |
3.389 |
7.596 |
|
Total Current Assets |
736.424 |
714.519 |
764.744 |
|
|
|
|
|
|
TOTAL |
951.819 |
886.144 |
929.503 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
1051.671 |
946.726 |
933.680 |
|
|
Other Income |
7.551 |
7.642 |
6.952 |
|
|
TOTAL |
1059.222 |
954.368 |
940.632 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
594.255 |
537.324 |
484.150 |
|
|
Purchases of
Stock-in-Trade |
26.886 |
19.219 |
26.482 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(18.041) |
13.269 |
34.430 |
|
|
Employees benefits
expense |
283.258 |
256.912 |
226.521 |
|
|
Other expenses |
283.738 |
182.510 |
156.473 |
|
|
Prior Period Expenses |
5.015 |
18.969 |
7.555 |
|
|
Exceptional Items |
0.000 |
35.067 |
-10.592 |
|
|
TOTAL |
1175.111 |
1063.270 |
925.019 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
(115.889) |
(108.902) |
15.613 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
50.864 |
48.553 |
48.264 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
(166.753) |
(157.455) |
(32.651) |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
5.830 |
8.141 |
5.331 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
(172.583) |
(165.596) |
(37.982) |
|
|
|
|
|
|
|
Less |
TAX |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(172.583) |
(165.596) |
(37.982) |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
6.768 |
0.000 |
3.367 |
|
|
Capital Goods |
0.000 |
4.163 |
0.000 |
|
|
TOTAL IMPORTS |
6.768 |
4.163 |
3.367 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(1.98) |
(1.90) |
(0.44) |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
98.946 |
62.456 |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from operating activity |
29.354 |
(70.761) |
26.346 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
172.73 |
196.73 |
211.76 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
2.11 |
1.86 |
1.72 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
147.47 |
133.65 |
142.54 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
(0.74) |
(0.80) |
0.10 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
(0.87) |
(1.21) |
0.19 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets) |
1.21 |
1.06 |
1.15 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
(1.27) |
(1.94) |
(1.54) |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
(2.51) |
(4.12) |
(3.30) |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
(0.37) |
(0.48) |
(0.31) |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
(2.28) |
(2.24) |
0.32 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(16.41) |
(17.49) |
(4.07) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(18.13) |
(18.69) |
(4.09) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
47.76 |
87.72 |
14.50 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
0.81 |
0.92 |
0.88 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.64 |
0.74 |
0.70 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
(0.38) |
(0.21) |
(0.28) |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
0.53 |
0.42 |
0.46 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
0.81 |
0.92 |
0.88 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Share Capital |
871.481 |
871.481 |
871.481 |
|
Reserves & Surplus |
(1133.418) |
(1300.060) |
(1472.643) |
|
Share Application money
pending allotment |
0.000 |
239.791 |
239.791 |
|
Net worth |
(261.937) |
(188.788) |
(361.371) |
|
|
|
|
|
|
long-term borrowings |
199.762 |
164.546 |
246.114 |
|
Short term borrowings |
202.990 |
202.249 |
212.518 |
|
Total borrowings |
402.752 |
366.795 |
458.632 |
|
Debt/Equity ratio |
(1.538) |
(1.943) |
(1.269) |
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 |
933.680 |
946.726 |
1051.671 |
|
|
|
1.397 |
11.085 |
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 |
933.680 |
946.726 |
1051.671 |
|
Profit |
(37.982) |
(165.596) |
(172.583) |
|
|
(4.07%) |
(17.49%) |
(16.41%) |
LEGAL CASES
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 |
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 |
No |
|
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 |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
|
Unsecured Loan |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Other loans and advances |
246.114 |
164.546 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Rupee term loans from others |
85.898 |
72.712 |
|
|
|
|
|
Total |
332.012 |
237.258 |
INDEX
OF CHARGES:
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
B12293841 |
10212450 |
27/03/2010 |
05/05/2011 |
- |
28500000.0 |
CO-OP BANK TOWER,PALAYAMTHIRUVANANTHAPURAMKL695033IN |
|
|
2 |
Y10098976 |
90024216 |
24/01/2005 |
- |
- |
20000000.0 |
THIRUVANANTHAPURAMTHIRUVANANTHAPURAMKLIN |
|
|
3 |
Y10098922 |
90024162 |
19/01/2004 |
- |
- |
112700000.0 |
THIRUVANANTHAPURAMTHIRUVANANTHAPURAMKLIN |
|
|
4 |
Y10098868 |
90024108 |
12/11/2002 |
- |
- |
50000000.0 |
THIRUVANANTHAPURAMTHIRUVANANTHAPURAMKLIN |
|
|
5 |
Y10098577 |
90023817 |
25/02/1994 |
07/06/2000 |
- |
28500000.0 |
THIRUVANANTHAPURAMTHIRUVANANTHAPURAMKLIN |
|
|
6 |
B12324893 |
90023797 |
25/09/1993 |
06/05/2011 |
- |
60700000.0 |
ERNAKULAM BRANCH, NARAKATHARA ROAD,OPP. SHENOY'S, M G ROADCOCHINKL682035IN |
|
|
7 |
Y10098509 |
90023749 |
22/02/1992 |
- |
- |
27000000.0 |
M. G. ROADERNAKULAMKLIN |
|
|
8 |
B12308045 |
90023740 |
25/06/1991 |
03/05/2011 |
- |
179000000.0 |
COMMERCIAL BRANCH, VENKARATH TOWERS, 1ST FLOORBYE PASS ROAD, PADIVATTOMCOCHINKL682024IN |
|
|
9 |
Y10098498 |
90023738 |
11/05/1991 |
- |
- |
16800000.0 |
M. G. ROADERNAKULAMKLIN |
|
|
10 |
Y10098481 |
90023721 |
08/12/1990 |
- |
- |
11200000.0 |
M. G. ROADERNAKULAMKLIN |
|
|
11 |
Y10098442 |
90023682 |
10/04/1989 |
19/02/1990 |
- |
27500000.0 |
TRIPUNITHURATRIPUNITHURAKLIN |
|
|
12 |
Y10098357 |
90023597 |
22/01/1985 |
30/03/1985 |
- |
3000000.0 |
YOGAKSHEMAJEEVAN BIMA MARGBOMBAYMH400021IN |
|
|
13 |
Y10098306 |
90023546 |
24/01/1983 |
- |
- |
1551700.0 |
TRIVANDRUMTRIVANDRUMKL695001IN |
|
|
14 |
B12215182 |
90023514 |
27/11/1981 |
05/05/2011 |
- |
157000000.0 |
INDUSTRIAL FINANCE BRANCHM G ROAD, ERNAKULAMCOCHINKL682035IN |
|
|
15 |
Y10098171 |
90023411 |
10/12/1971 |
- |
- |
100000.0 |
TRIPUNITHURATRIPUNITHURAKLIN |
|
|
16 |
B12216420 |
90024025 |
07/06/2000 |
- |
25/04/2011 |
279100000.0 |
THRIPUNITHURAERNAKULAMKLIN |
|
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
- Leasehold improvements
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 64.80 |
|
|
1 |
INR 92.26 |
|
Euro |
1 |
INR 80.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
JYO |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.