|
|
|
MIRA INFORM REPORT
|
Report No. : |
509691 |
|
Report Date : |
17.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
MADHUBAN TRADE-STEELS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No. 90, Survey No 56 (Old), Survey No. T/1/1120 (New), Jyothibanagar,
Nigdi-Talwade Road, Talwade, Taluka Haveli, Pune – 412114, Maharashtra |
|
Tel. No.: |
91-20-27691914 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
11.07.1997 |
|
|
|
|
Com. Reg. No.: |
11-109372 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 4.722 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U99999PN1997PTC109372 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AABCM8512H1ZI |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCM8512H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company is engaged in the business of trading in ferrous and nonferrous metal including scrap. [Registered activity and also confirmed by management] |
|
|
|
|
No. of Employees
: |
350 (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 : |
Good |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was established in the year 1997 and is a trader and importer
of scrap. For the financial year ended 2017, the company reported a dip in its revenue
by 5.94% along with a low profit margin of 2.06%. The company’s sound financial profile is marked by sound networth base
along with negligible debt balance sheet profile. Rating also takes into consideration the company’s established market position
in the metals trading business marked by healthy customer and supplier
relationships. However, rating strengths is partially offset by the susceptibility of
company’s operating profitability to fluctuations in raw material prices and
its moderate working capital requirements. Payment terms are seems to be usually 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
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Borrowing= A- |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
17.11.2017 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
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 17.05.2018
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. Wasim |
|
Designation : |
Accounts Head |
|
Contact No.: |
91-7875770729 |
|
Date : |
16.05.2018 |
LOCATIONS
|
Registered Office : |
Gat No. 90, Survey No 56 (Old), Survey No. T/1/1120 (New),
Jyothibanagar, Nigdi-Talwade Road, Talwade, Taluka Haveli, Pune – 412114,
Maharashtra, India |
|
Tel. No.: |
91-20-27691914 |
|
Mobile No.: |
91-7875770729 (Mr.
Wasim) |
|
Fax No.: |
91-20-27690579 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate Office/ Chakan Works : |
Gate No.291/92/93/94/96/98, Nenekarwadi, Alandi Phata, Next to
Autoline, Chakan, Taluka Khed, Pune – 410501, Maharashtra, India |
|
Tel. No.: |
91-2135-308501 to 09 |
|
Fax No.: |
91-2135-308507 |
|
|
|
|
Branch Office : |
Plot No.11 and 12, Behind Perfect Weigh Bridge, Ambad Link Road, Nashik – 422011, Maharashtra, India |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Manoj Mehta |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Jai Shankar Krupa Building, Flat No 401/402-A Wing Opposite Bhuta High
School, Andheri (East), Mumbai – 400069, Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
05.05.1971 |
||||||||||||||||||||
|
Date of Appointment : |
12.02.2003 |
||||||||||||||||||||
|
PAN No.: |
AABPM0029Q |
||||||||||||||||||||
|
Experience: |
Graduate |
||||||||||||||||||||
|
DIN No. : |
00252543 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Lalit Indrachand Baliya |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
C-302, 3rd Floor, Gajlaxmi Apartments, Kolsawala Compound,
Old Nagardas Cross Road, Andheri (East), Mumbai – 400069, Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
26.10.1967 |
||||||||||||||||||||
|
PAN No.: |
AABPB1937A |
||||||||||||||||||||
|
Date of Appointment : |
24.09.2008 |
||||||||||||||||||||
|
Experience: |
Graduate |
||||||||||||||||||||
|
DIN No. : |
00282727 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Vinod V Kerino |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
235-1, Solapur Bazar, Solapur Bazar Camp, Pune – 411001, Maharashtra,
India |
||||||||||||||||||||
|
Date of Birth/Age : |
02.04.1960 |
||||||||||||||||||||
|
Date of Appointment : |
08.07.2014 |
||||||||||||||||||||
|
PAN No.: |
AIFPK3133R |
||||||||||||||||||||
|
Experience: |
Graduate |
||||||||||||||||||||
|
DIN No. : |
03116301 |
||||||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Narendra Maganlal Mehta |
|
156200 |
|
Sanjay Maganlal Mehta |
|
160100 |
|
Maganlal Moolchand Mehta |
|
36000 |
|
Manoj Maganlal Mehta |
|
45000 |
|
Pawandevi Maganlal Mehta |
|
12500 |
|
Sangita Sanjay Mehta |
|
27900 |
|
Neeru Manoj Mehta |
|
34500 |
|
|
|
|
|
Total |
|
472200 |
Equity Share Break up (Percentage of Total Equity)
AS ON 25.09.2017
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The Company is engaged in the business of trading in ferrous and nonferrous metal including scrap. [Registered Activity] |
||||||
|
|
|
||||||
|
Products / Services
: |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
L/C, Advance Payment and Credit |
||||||
|
|
|
||||||
|
Purchasing : |
L/C, Advance Payment and Credit |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
End Users
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
350 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
·
Central Bank of India, Corporate Finance
Branch, Chander Mukhi, Ground Floor, Nariman Point, Mumbai – 400021,
Maharashtra, India ·
ICICI Bank Limited, Landmarkrace Cource
Circle, Alkapuri, Baroda – 390015, Gujarat, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Shah Khandelwal Jain and Associates Chartered Accountants |
|
Address : |
Level 3, Riverside Business Bay, Welleseley Road, Near RTO, Pune – 411001, Maharashtra, India |
|
PAN No.: |
ADBFS9780M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company
: |
· Multi Metals Harbour Pte. Limited |
|
|
|
|
Enterprises which are owned, or have significant influence of or are
partners with Key management personnel and their relatives : |
· MTC Business Private Limited (U51420MH2000PTC130172) · Madhuban Motors Private Limited (U51502MH2004PTC146683) · M.S. Metal and Steels Private Limited (U27320KA2004PTC034057) · M.M. Ceramics and Ferro Alloys |
CAPITAL STRUCTURE
AS ON 25.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
472200 |
Equity Shares |
INR 10/- each |
INR 4.722 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 |
4.722 |
4.722 |
4.722 |
|
(b) Reserves & Surplus |
517.990 |
458.223 |
401.321 |
|
(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) |
522.712 |
462.945 |
406.043 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
1.757 |
5.123 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
8.575 |
7.974 |
7.551 |
|
(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) |
10.332 |
13.097 |
7.551 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
295.024 |
594.416 |
570.884 |
|
(b) Trade
payables |
33.380 |
65.558 |
38.066 |
|
(c) Other current
liabilities |
29.306 |
24.355 |
24.248 |
|
(d) Short-term
provisions |
0.300 |
0.404 |
0.767 |
|
Total Current
Liabilities (4) |
358.010 |
684.733 |
633.965 |
|
|
|
|
|
|
TOTAL |
891.054 |
1160.775 |
1047.559 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
159.085 |
138.832 |
115.910 |
|
(ii)
Intangible Assets |
0.062 |
0.009 |
0.012 |
|
(iii)
Capital work-in-progress |
1.198 |
25.742 |
24.151 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
19.966 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
19.445 |
40.517 |
37.616 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
199.756 |
205.100 |
177.689 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
116.483 |
112.861 |
118.092 |
|
(c) Trade
receivables |
459.651 |
731.709 |
591.637 |
|
(d) Cash
and cash equivalents |
17.067 |
10.952 |
91.476 |
|
(e)
Short-term loans and advances |
98.097 |
100.153 |
63.867 |
|
(f) Other
current assets |
0.000 |
0.000 |
4.798 |
|
Total
Current Assets |
691.298 |
955.675 |
869.870 |
|
|
|
|
|
|
TOTAL |
891.054 |
1160.775 |
1047.559 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
2901.707 |
3085.220 |
3946.608 |
|
|
Other Income |
4.117 |
2.155 |
1.582 |
|
|
TOTAL |
2905.824 |
3087.375 |
3948.190 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
2501.048 |
2756.088 |
3664.190 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(3.621) |
5.231 |
(45.412) |
|
|
Employee benefit expense |
37.920 |
31.606 |
28.146 |
|
|
CSR expenditure |
1.500 |
0.125 |
0.000 |
|
|
Other expenses |
200.407 |
119.309 |
102.063 |
|
|
TOTAL |
2737.254 |
2912.359 |
3748.987 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
168.570 |
175.016 |
199.203 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
70.560 |
82.232 |
99.352 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
98.010 |
92.784 |
99.851 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
7.599 |
6.875 |
7.781 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
90.411 |
85.909 |
92.070 |
|
|
|
|
|
|
|
Less |
TAX |
30.644 |
28.722 |
31.299 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
59.767 |
57.187 |
60.771 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
126.57 |
121.11 |
128.70 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
3.280 |
2.950 |
0.644 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
428.841 |
406.733 |
127.363 |
|
Net cash flows from (used in) operating activities |
396.932 |
372.608 |
93.333 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
57.82 |
86.57 |
54.72 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
6.31 |
4.22 |
6.67 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
4.87 |
8.68 |
3.79 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
1.45 |
1.55 |
1.69 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.05 |
1.06 |
1.42 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.41 |
0.60 |
0.61 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.57 |
1.30 |
1.41 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.68 |
1.48 |
1.56 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.31 |
0.36 |
0.34 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.39 |
2.13 |
2.01 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
2.06 |
1.85 |
1.54 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
6.71 |
4.93 |
5.80 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
11.43 |
12.35 |
14.97 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.93 |
1.40 |
1.37 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.61 |
1.23 |
1.19 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.59 |
0.40 |
0.39 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
63.55 |
127.59 |
121.04 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.93 |
1.40 |
1.37 |
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 |
4.722 |
4.722 |
4.722 |
|
Reserves & Surplus |
401.321 |
458.223 |
517.990 |
|
Net
worth |
406.043 |
462.945 |
522.712 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
5.123 |
1.757 |
|
Short term borrowings |
570.884 |
594.416 |
295.024 |
|
Current maturities of
long-term debts |
0.644 |
2.950 |
3.280 |
|
Total
borrowings |
571.528 |
602.489 |
300.061 |
|
Debt/Equity
ratio |
1.408 |
1.301 |
0.574 |
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 |
3946.608 |
3085.220 |
2901.707 |
|
|
|
(21.826) |
(5.948) |
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 |
3946.608 |
3085.220 |
2901.707 |
|
Profit/ (Loss) |
60.771 |
57.187 |
59.767 |
|
|
1.54
% |
1.85
% |
2.06
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
4.722 |
4.722 |
|
(b) Reserves and Surplus |
|
539.774 |
457.891 |
|
(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) |
|
544.496 |
462.613 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1.757 |
5.122 |
|
(b) Deferred tax liabilities (Net) |
|
8.575 |
7.975 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
10.332 |
13.097 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
390.186 |
594.428 |
|
(b) Trade
payables |
|
42.449 |
65.558 |
|
(c) Other current
liabilities |
|
33.287 |
26.022 |
|
(d) Short-term
provisions |
|
3.218 |
0.404 |
|
Total Current
Liabilities (4) |
|
469.140 |
686.412 |
|
|
|
|
|
|
TOTAL |
|
1023.968 |
1162.122 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
159.085 |
138.832 |
|
(ii)
Intangible Assets |
|
0.062 |
0.009 |
|
(iii) Tangible assets
capital work-in-progress |
|
1.198 |
25.742 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
20.567 |
40.542 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
180.912 |
205.125 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
116.483 |
112.861 |
|
(c) Trade
receivables |
|
537.440 |
731.709 |
|
(d) Cash
and bank balances |
|
88.719 |
12.274 |
|
(e) Short-term
loans and advances |
|
100.414 |
100.153 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
843.056 |
956.997 |
|
|
|
|
|
|
TOTAL |
|
1023.968 |
1162.122 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
3667.941 |
3085.220 |
|
|
Other Income |
|
2.947 |
2.155 |
|
|
TOTAL |
|
3670.888 |
3087.375 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
3222.428 |
2756.088 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(3.621) |
5.231 |
|
|
Employee benefit expense |
|
40.079 |
31.606 |
|
|
CSR expenditure |
|
1.500 |
0.125 |
|
|
Other expenses |
|
205.789 |
119.632 |
|
|
TOTAL |
|
3466.175 |
2912.682 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
204.713 |
174.693 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
80.832 |
82.232 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
123.881 |
92.461 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
7.599 |
6.875 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
116.282 |
85.586 |
|
|
|
|
|
|
|
Less |
TAX |
|
33.595 |
28.722 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
82.687 |
56.864 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
175.11 |
120.42 |
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 |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
CORPORATE INFORMATION
The Company is Private Limited Company incorporated under the Companies Act 1956 with CIN U99999PN1997PTC109372. The Company is engaged in the business of trading in ferrous and nonferrous metal including scrap.
STATE OF THE COMPANY’S AFFAIRS
During the year the company has achieved Total Income of INR 2905.824 million as compared to INR 3087.375 million in the previous year. The company has earned net profit of INR 59.767 million during the year as against profit of INR 57.186 million earned in the previous year.
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G82831561 |
100132487 |
HDFC BANK LIMITED |
16/10/2017 |
15/03/2018 |
- |
450000000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL W MUMBAI MH400013IN |
|
2 |
G54477211 |
100124896 |
HDFC BANK LIMITED |
15/09/2017 |
- |
- |
2800125.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL WEST MUMBAI MH400013IN |
|
3 |
G02570703 |
100023672 |
HDFC BANK LIMITED |
19/03/2016 |
- |
- |
3150000.0 |
HDFC BANK LIMITED, HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL WEST MUMBAI MH400013IN |
|
4 |
C70831938 |
10603876 |
HDFC BANK LIMITED |
30/10/2015 |
- |
- |
2560000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MH400013IN |
|
5 |
C63030175 |
10588911 |
HDFC BANK LIMITED |
06/08/2015 |
- |
- |
3213070.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MH400013IN |
|
6 |
G69655421 |
10387134 |
CENTRAL BANK OF INDIA |
16/10/2012 |
21/11/2017 |
- |
325000000.0 |
CORPROATE FINANCE BRANCH, CHANDER MUKHI, GROUND FLOOR, NARIMAN POINT MUMBAI MH400021IN |
|
7 |
G63451983 |
10225068 |
ICICI BANK LIMITED |
24/06/2010 |
05/07/2012 |
14/11/2017 |
474000000.0 |
LANDMARKRACE COURCE CIRCLE ALKAPURI BARODA GJ390015IN |
|
8 |
C73598377 |
10388907 |
HDFC BANK LIMITED |
24/11/2012 |
- |
15/12/2015 |
2076665.0 |
HDFC BANK HOUSE SENAPATI BAPAT MARG LOWER PAREL W MUMBAI MH400013IN |
|
9 |
C61350153 |
10362340 |
HDFC BANK LIMITED |
04/06/2012 |
- |
08/08/2015 |
2050000.0 |
HDFC BANK HOUSE SENAPATI BAPAT MARG LOWER PAREL W MUMBAI MH400013IN |
|
10 |
B60965571 |
10295315 |
THE RATNAKAR BANK LIMITED |
16/06/2011 |
25/08/2011 |
30/10/2012 |
220000000.0 |
C/G- 8, 9, 10, 13 & 14, MALLINATH COMPLEX OPP. SUJATA FLATS, SHAHIBAUG AHEMDABAD GJ380004IN |
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Vehicles
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 67.83 |
|
|
1 |
INR 91.68 |
|
Euro |
1 |
INR 80.29 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHW |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
NKT |
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.