|
|
|
MIRA INFORM REPORT
|
Report No. : |
508471 |
|
Report Date : |
19.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
SAMARPAN FABRICATORS PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
SAMARPAN INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A-182/ A-183, Road No. 16-Z, Wagle Industrial Estate, Thane-400604, Maharashtra |
|
Tel. No.: |
91-22-66121133 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
04.03.1977 |
|
|
|
|
Com. Reg. No.: |
11-019532 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 1.350 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100MH1977PTC019532 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCS9672C |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AABCS9672C1Z7 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Packaging Machinery. [Confirmed by Management and also Registered Activities] |
|
|
|
|
No. of Employees
: |
100 (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 |
|
Maximum Credit Limit : |
USD 185000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the 1977 and it is engaged as manufacturer and exporter of packaging machinery. For the financial year 2017, the company has achieved decent growth in its revenue as compared to its previous year along with fair profit margin during the year. Rating takes into consideration, the satisfactory financial risk profile marked by adequate net worth base and strong debt protection metrics. 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 its vulnerability of the company’s profitability to any increase in raw material price and volatility in foreign rates. Payment seems to be usually 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
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
31-03-2018.
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 19.05.2018
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 [PARTIAL DETAILS]
|
Name : |
Mr. Suhas Ingale |
|
Designation : |
Marketing Manager |
|
Contact No.: |
91-9820531369 |
|
Date : |
08.05.2018 |
LOCATIONS
|
Registered Office/ Factory : |
A-182/ A-183, Road No. 16-Z, Wagle Industrial Estate, Thane-400604, Maharashtra, India |
|
Tel. No.: |
91-22-66121133 |
|
Mobile No.: |
91-9820531369 [Mr. Suhas Ingale] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Leased |
|
Locality : |
Industrial |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mrs. Purnima Rameshchandra Patel |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
51/52, Ajay Apartment, S.V. Road, Santacruz (West), Mumbai-400054, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
04.04.1939 |
||||||||||||||||
|
Date of Appointment : |
22.08.1994 |
||||||||||||||||
|
DIN No.: |
00272638 |
||||||||||||||||
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mrs. Shital Patel Harin |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
51/52, Ajay Apartment, S.V. Road, Santacruz (West) Mumbai-400054, Maharashtra, India |
||||||||||||||||
|
Date of Appointment : |
15.12.2016 |
||||||||||||||||
|
DIN No.: |
00417511 |
||||||||||||||||
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Harin Rameshchandra Patel |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
51/52, Ajay Apartment, S.V. Road, Santacruz (West), Mumba-400054, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
24.06.1963 |
||||||||||||||||
|
Date of Appointment : |
01.03.1992 |
||||||||||||||||
|
DIN No.: |
00471426 |
||||||||||||||||
|
|||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Suhas Ingale |
|
Designation : |
Marketing Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Harin Rameshchandra Patel |
10800 |
80.00 |
|
Kalidas Patel HUF |
450 |
3.33 |
|
Supreme Industries Limited |
1350 |
10.00 |
|
Pankajbhai Patel Jointly With Raaini Ben Patel |
900 |
6.67 |
|
|
|
|
|
Total |
13500 |
100.00 |
AS ON: 29.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
83.33 |
|
Public/Other than promoters – Individual/ Hindu Undivided
Family – Indian |
6.67 |
|
Public/Other than promoters - Body Corporate |
10.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Packaging Machinery. [Confirmed by Management and also Registered Activities] |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
|
||||||
|
Products : |
Packing Machinery |
||||||
|
Countries : |
· Middle Eastern Countries · African Countries · Indonesia · Nepal |
||||||
|
|
|
||||||
|
Imports : |
Not Available |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
Advance Payment |
||||||
|
|
|
||||||
|
Purchasing : |
Advance Payment |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
End Users and Manufacturers
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
100 (Approximately) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
· Canara Bank H.O. Banglore 560002, Branch Prabha R.B. Mehta Road, Ghatkopar (East), Mumbai - 400077, Maharashtra, India |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Jayesh Sanghrajka and Company LLP Chartered Accountants |
|
Address : |
405-408, Hind Rajsathan Building Centre, 95, D.S. Phalke Road, Dadar (East), Mumbai-400014, Maharashtra, India |
|
Tel. No.: |
91-22-40774600 (16 Lines)/ 40774606 |
|
Fax No.: |
91-22-40774600 (16 Lines)/ 40774606 |
|
E-Mail : |
|
|
PAN No.: |
AADFJ9072C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company
: |
· Select Packaging Machinery Private Limited · Samarpan Converters Private Limited |
|
|
|
|
Company under
Control of KMP : |
Ajaydeep Private Limited |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000 |
Equity Shares |
INR 100/- each |
INR 1.500 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13500 |
Equity Shares |
INR 100/- each |
INR 1.350
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 |
1.350 |
1.350 |
1.350 |
|
(b) Reserves & Surplus |
63.408 |
50.231 |
46.661 |
|
(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) |
64.758 |
51.581 |
48.011 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
2.939 |
2.444 |
3.130 |
|
(b) Deferred tax liabilities (Net) |
2.268 |
4.569 |
4.537 |
|
(c)
Other long term liabilities |
20.472 |
0.000 |
0.000 |
|
(d)
long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
25.679 |
7.013 |
7.667 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
25.499 |
25.040 |
16.007 |
|
(b)
Trade payables |
128.535 |
124.828 |
100.647 |
|
(c)
Other current liabilities |
120.423 |
98.054 |
51.639 |
|
(d)
Short-term provisions |
8.098 |
6.385 |
6.100 |
|
Total
Current Liabilities (4) |
282.555 |
254.307 |
174.393 |
|
|
|
|
|
|
TOTAL |
372.992 |
312.901 |
230.071 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
30.841 |
31.262 |
32.641 |
|
(ii)
Intangible Assets |
0.475 |
0.117 |
0.172 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
2.786 |
2.786 |
2.786 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
4.187 |
4.136 |
3.340 |
|
(e)
Other Non-current assets |
56.610 |
77.706 |
77.447 |
|
Total
Non-Current Assets |
94.899 |
116.007 |
116.386 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
27.413 |
27.404 |
27.238 |
|
(c)
Trade receivables |
173.771 |
148.176 |
62.846 |
|
(d)
Cash and cash equivalents |
71.157 |
16.395 |
17.491 |
|
(e)
Short-term loans and advances |
4.524 |
3.791 |
4.649 |
|
(f)
Other current assets |
1.228 |
1.128 |
1.461 |
|
Total
Current Assets |
278.093 |
196.894 |
113.685 |
|
|
|
|
|
|
TOTAL |
372.992 |
312.901 |
230.071 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
463.590 |
389.498 |
376.169 |
|
|
|
Other Income |
9.463 |
8.223 |
10.351 |
|
|
|
TOTAL |
473.053 |
397.721 |
386.520 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
232.889 |
204.595 |
204.119 |
|
|
|
Purchases of Stock-in-Trade |
5.914 |
4.609 |
16.568 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
3.792 |
2.086 |
(9.510) |
|
|
|
Employees benefits expense |
87.691 |
67.589 |
68.089 |
|
|
|
Other expenses |
121.924 |
108.721 |
98.822 |
|
|
|
TOTAL |
452.210 |
387.600 |
378.088 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
20.843 |
10.121 |
8.432 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
1.949 |
2.767 |
1.717 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
18.894 |
7.354 |
6.715 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
2.383 |
2.339 |
4.023 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
16.511 |
5.015 |
2.692 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
3.333 |
1.446 |
0.693 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
13.178 |
3.569 |
1.999 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Sales (FOB value) |
36.909 |
24.182 |
45.348 |
|
|
TOTAL EARNINGS |
36.909 |
24.182 |
45.348 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
0.000 |
0.361 |
0.509 |
|
|
|
Travelling Expenses |
10.963 |
1.743 |
3.142 |
|
|
TOTAL IMPORTS |
10.963 |
2.104 |
3.651 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
976.13 |
264.40 |
148.10 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term borrowed |
0.386 |
0.860 |
0.967 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net Cash flow from operating activities |
29.194 |
(14.774) |
NA |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
136.82 |
138.86 |
60.98 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
2.67 |
2.63 |
5.99 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
196.46 |
217.79 |
166.46 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.76 |
0.37 |
0.31 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.67 |
0.32 |
0.26 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.77 |
0.82 |
0.78 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.45 |
0.55 |
0.42 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
4.36 |
4.93 |
3.63 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.48 |
0.61 |
0.68 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
10.69 |
3.66 |
4.91 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
2.84 |
0.92 |
0.53 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.53 |
1.14 |
0.87 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
20.35 |
6.92 |
4.16 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.98 |
0.77 |
0.65 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.89 |
0.67 |
0.50 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.17 |
0.16 |
0.21 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
21.35 |
21.00 |
14.89 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.98 |
0.77 |
0.65 |
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 |
1.350 |
1.350 |
1.350 |
|
Reserves & Surplus |
46.661 |
50.231 |
63.408 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
48.011 |
51.581 |
64.758 |
|
|
|
|
|
|
long-term borrowings |
3.130 |
2.444 |
2.939 |
|
Short term borrowings |
16.007 |
25.040 |
25.499 |
|
Current Maturities of Long term borrowed |
0.967 |
0.860 |
0.386 |
|
Total
borrowings |
20.104 |
28.344 |
28.824 |
|
Debt/Equity
ratio |
0.419 |
0.550 |
0.445 |
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 |
376.169 |
389.498 |
463.590 |
|
|
|
3.543 |
19.022 |
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 |
376.169 |
389.498 |
463.590 |
|
Profit/ (Loss) |
1.999 |
3.569 |
13.178 |
|
|
0.53% |
0.92% |
2.84% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
1.350 |
1.350 |
|
(b) Reserves & Surplus |
|
86.444 |
69.921 |
|
(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) |
|
87.794 |
71.271 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
|
4.238 |
3.743 |
|
(b) Deferred tax liabilities (Net) |
|
2.462 |
4.742 |
|
(c)
Other long term liabilities |
|
20.472 |
0.500 |
|
(d)
long-term provisions |
|
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
|
27.172 |
8.985 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
39.391 |
37.999 |
|
(b)
Trade payables |
|
68.144 |
129.781 |
|
(c)
Other current liabilities |
|
133.226 |
61.597 |
|
(d)
Short-term provisions |
|
9.290 |
7.455 |
|
Total
Current Liabilities (4) |
|
250.051 |
236.832 |
|
|
|
|
|
|
TOTAL |
|
365.017 |
317.088 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
33.382 |
34.014 |
|
(ii)
Intangible Assets |
|
0.652 |
0.117 |
|
(iii)
Capital work-in-progress |
|
0.000 |
0.000 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.826 |
0.826 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
|
4.349 |
4.295 |
|
(e)
Other Non-current assets |
|
78.854 |
106.541 |
|
Total
Non-Current Assets |
|
118.063 |
145.793 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
47.651 |
49.137 |
|
(c)
Trade receivables |
|
99.082 |
86.851 |
|
(d)
Cash and cash equivalents |
|
91.513 |
28.913 |
|
(e)
Short-term loans and advances |
|
6.954 |
4.768 |
|
(f)
Other current assets |
|
1.754 |
1.626 |
|
Total
Current Assets |
|
246.954 |
171.295 |
|
|
|
|
|
|
TOTAL |
|
365.017 |
317.088 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
|
523.081 |
457.248 |
|
|
|
Other Income |
|
14.562 |
13.116 |
|
|
|
TOTAL |
|
537.643 |
470.364 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
|
273.497 |
245.551 |
|
|
|
Purchases of Stock-in-Trade |
|
0.000 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
|
4.578 |
2.595 |
|
|
|
Employees benefits expense |
|
92.295 |
76.358 |
|
|
|
Other expenses |
|
140.308 |
130.109 |
|
|
|
TOTAL |
|
510.678 |
454.613 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
26.965 |
15.751 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
3.100 |
3.491 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
23.865 |
12.260 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
2.664 |
2.600 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
21.201 |
9.660 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
4.678 |
2.738 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
16.523 |
6.922 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
|
1223.96 |
512.71 |
|
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 |
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 |
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 |
INDEX OF CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G72531593 |
100144040 |
Canara Bank |
14/11/2017 |
- |
- |
1000000.0 |
Ghatkopar East Branch, 77, Prabha,R. B. Mehta Road, Ghatkopar (E)MumabiMH400077IN |
|
2 |
C10069276 |
10507325 |
CANARA BANK |
10/06/2014 |
- |
- |
1765000.0 |
H.O. BANGLORE 560002,PRABHA R.B. MEHTA ROAD ,GHATKOPAR (EAST),MUMBAIMH400077IN |
|
3 |
B43670124 |
10365605 |
CANARA BANK |
25/05/2012 |
- |
- |
1006000.0 |
H.O. BANGLORE 560002,BR. PRABHA R.B. MEHTA ROAD ,GHATKOPAR (EAST),MUMBAIMH400077IN |
|
4 |
A71391734 |
10181619 |
CANARA BANK |
24/09/2009 |
- |
- |
625000.0 |
112, Jayachamarajendra Road, Bangalore, 560 002.Branch: 77, Prabha, R B Mehata Road, Ghatkopar (E)MUMBAIMH400077IN |
|
5 |
B69427086 |
90185045 |
CANARA BANK |
07/02/1986 |
- |
05/02/2013 |
3500000.0 |
GHATKOPAR EASTBOMBAYMH400077IN |
|
6 |
B69410199 |
90186932 |
CANARA BANK |
11/07/2002 |
- |
05/02/2013 |
520000.0 |
GHATKOPAR (E) BRANCHMUMBAIMH400077IN |
|
7 |
B69402345 |
90186473 |
CANARA BANK |
05/08/1997 |
- |
05/02/2013 |
300000.0 |
GHATKOPAR (EAST) BRANCHBOMBAYMH400077IN |
|
8 |
B69398840 |
90186582 |
CANARA BANK |
26/05/1998 |
- |
05/02/2013 |
435000.0 |
GHATKOPAR (EAST) BRANCHBOMBAYMH400077IN |
|
9 |
B69404804 |
90186392 |
CANARA BANK |
09/10/1996 |
- |
05/02/2013 |
279000.0 |
GHATKOPAR (EAST) BRANCHBOMBAYMH400077IN |
|
10 |
B69427771 |
90187189 |
CANARA BANK |
22/10/1980 |
- |
05/02/2013 |
200000.0 |
GHATKOPAR (E) BRANCHMUMBAIMH400077IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
From Directors |
|
|
|
H.R. Patel |
2.204 |
2.204 |
|
|
|
|
|
Total |
2.204 |
2.204 |
CHANGE OF ADDRESS:
The Registered address of the company has been shifted from 51/52, Ajay
Apartment, S.V. Road, Santacruz (West), Mumbai-400054, Maharashtra India to the
present address w.e.f 13.08.2012
CONTINGENT
LIABILITIES:
|
Particulars |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
Bank Guarantee |
52.747 |
29.026 |
|
Court Cases |
0.000 |
0.630 |
|
Income Tax Dues
under litigation |
|
|
|
AY 2005-06 |
1.151 |
1.151 |
|
AY 2007-08 |
0.116 |
0.116 |
|
AR 2014-15 The management is of the opinion that the decision will come in company's favour and no liability will arise in future. |
1.039 |
0.000 |
|
Excise duty under litigation |
0.000 |
0.098 |
|
CST dues on account of pending C forms |
17.530 |
28.788 |
COMPANY OVERVIEW
Samarpan Fabricators Private Limited ('the Company') was incorporated in the year 1977 under the old Companies Act 1956. The company is a manufacturing & fabrication Company. Its main product is packaging machine. The Company has created a niche for itself. Its business has consistently grown over years.
PERFORMANCE
REVIEW
During
the year the turnover of the company has increased from INR 397.721 Million to
INR 473.053 million and the Net profit after tax has also increased from INR
3.569 Million to INR 13.178 million during the period
FIXED ASSETS:
Tangible Assets
· Leasehold Land
· Factory Building
· Plant and Equipment
· Furniture and Fixture
· Motor Cars
· Office equipment
· Computer
· Computer Server
Intangible Assets
· Computer Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts, India Prisons Service,
Interpol, etc.
1] INFORMATION ON
DESIGNATED PARTY
No records exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered
forfeited for violation of money laundering or international anti-terrorism
laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
INR |
|
US Dollar |
1 |
INR 67.96 |
|
UK Pound |
1 |
INR 91.88 |
|
Euro |
1 |
INR 80.28 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
NSG |
|
|
|
|
Report Prepared
by : |
RUP |
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.