MIRA
INFORM REPORT
|
Report Date : |
21ST
June, 2006 |
IDENTIFICATION
DETAILS
|
Name : |
ARAVALI
ESSENTIAL OIL & FRAGRANCES |
|
|
|
|
Registered Office : |
1119,
11th Floor, Hemkunt Chambers, 11th Floor, 89 Nehru
Place, New Delhi 110 019 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
1975 |
|
|
|
|
Legal Form : |
Sole
Proprietory Concern |
|
|
|
|
Line of Business : |
Importer,
Exporter and Trader of Natural Essential Oils, Perfumery Compounds and Aroma
Chemicals |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal.
Capable to meet normal commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD
12500 |
|
|
|
|
Status : |
Satisfactory
|
|
|
|
|
Payment Behaviour : |
Usually
Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well – established concern having satisfactory track. Trade relations
are fair. Financial position is satisfactory. Payments are usually correct
and as per commitments. The
concern can be considered normal for business dealings at usual trade terms
and conditions. |
LOCATIONS
|
Registered Office : |
1119,
11th Floor, Hemkunt Chambers, 11th Floor, 89 Nehru
Place, New Delhi 110 019 |
|
Tel. No.: |
91-11- 5562 7456/55801017 |
|
Mobile No.: |
91-9899648705/9312009604 |
|
Fax No.: |
91 -11- 2509 7449 |
|
E-Mail : |
|
|
Area : |
450 Sq. ft. approx |
|
Location : |
Rented (Commercial) |
SOLE PROPRIETOR
|
Name : |
Mr Ashok
Kumar Jallan |
|
Designation : |
Proprietor
|
|
Address : |
DPS Apartments, Flat No. 323, Sector – 4,
Dwarka, Phase – I, New Delhi 110 075 |
|
Date of Birth/Age : |
51
Years |
|
Qualification : |
Graduate |
|
Experience : |
30
Years |
|
Mobile No.: |
91
98996 48705, 93120 09604 |
BUSINESS DETAILS
|
Line of Business : |
Importer,
Exporter and Trader of Natural Essential Oils, Perfumery Compounds and Aroma
Chemicals |
|
|
|
|
Products : |
Natural
Essential Oils, Perfumery Compounds and Aroma Chemicals Linalool, Linalylacetate, Phenyl ethyl alcohol,
Citronellol |
|
|
|
|
Exports to : |
Middle
East |
|
|
|
|
Imports from : |
China |
|
|
|
|
Terms : |
|
|
Selling : |
LC, TT & DP basis |
|
|
|
|
Purchasing : |
DP & DA upto 90 days |
GENERAL
INFORMATION
|
No. of Employees : |
3 |
|
|
|
|
Bankers : |
UTI
Bank Limited |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking Relations : |
Satisfactory
|
|
|
|
|
Auditors : |
M/s M
S Dagar & Associates Chartered
Accountants |
|
Address: |
B-25
Hemkunt Chambers, 89 Nehru Place, New Delhi 110 019 |
|
Tel. No.: |
91 11
2646 6928, 2648 2064 |
|
Fax No.: |
91 11
2648 2064 |
|
E-Mail : |
|
|
|
|
|
Associates/Subsidiaries : |
Dhunseri (Assam) Tea Company Private Limited Legal Status - Private Limited Company Date of Incorporation: July 24, 1998 Line of Business - Cultivating, Blending, Packing,
Buying, Selling, Processing, Manufacturing, Importing and Exporting of Tea,
Tea Bags, Coffee CEO - Mr Ashok Kumar Jallan |
CAPITAL STRUCTURE
|
Capital
Investment : |
|
|
Owned : |
Rs.
3.500 Millions |
|
Borrowed : |
-- |
|
Total : |
Rs.
3.500 Millions |
FINANCIAL DATA
[all figures are in Rupees
Millions]
|
Particulars |
|
31.03.2006 |
31.03.2005 |
|
Sales Turnover |
|
26.000 |
22.500 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
0.325 |
0.225 |
|
Provision
for Taxation |
|
0.078 |
0.056 |
|
Profit/(Loss)
After Tax |
|
0.247 |
0.169 |
KEY
RATIOS
|
PARTICULARS |
|
|
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
|
0.95 |
0.75 |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
|
1.25 |
1.00 |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
|
7.06 |
5.11 |
ABRIDGED
BALANCE SHEET
Dhunseri (Assam) Tea Company Private Limited
|
SOURCES OF FUNDS |
|
31.03.2004 |
31.03.2003 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
0.100 |
0.100 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
(1.083) |
(0.057) |
|
|
NETWORTH |
|
(0.983) |
0.043 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.387 |
0.340 |
|
|
TOTAL BORROWING |
|
0.387 |
0.340 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.596 |
0.383 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.282 |
0.288 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.031 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.756 |
1.676 |
|
|
Sundry Debtors |
|
0.486 |
1.713 |
|
|
Cash & Bank Balances |
|
0.399 |
0.255 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
0.028 |
0.061 |
|
Total Current Assets |
|
1.669 |
3.705 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
2.543 |
3.637 |
|
|
Provisions |
|
0.004 |
0.004 |
|
Total Current Liabilities |
|
2.547 |
3.641 |
|
|
Net Current Assets |
|
(0.878) |
0.064 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.596 |
0.383 |
|
PROFIT
& LOSS ACCOUNT
Dhunseri (Assam) Tea Company Private Limited
|
PARTICULARS |
|
31.03.2004 |
31.03.2003 |
|
Sales Turnover [including other income] |
|
4.147 |
7.348 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
(0.995) |
(0.100) |
|
Provision
for Taxation |
|
0.000 |
0.000 |
|
Profit/(Loss)
After Tax |
|
(0.995) |
(0.100) |
|
|
|
|
|
|
Total
Expenditure |
|
5.115 |
7.299 |
KEY
RATIOS
Dhunseri
(Assam) Tea Company Private Limited
|
PARTICULARS |
|
|
31.03.2004 |
31.03.2003 |
|
PAT / Total Income |
(%) |
|
(23.99) |
(1.36) |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
|
(23.99) |
(1.36) |
|
|
|
|
|
|
|
Return
on Total Assets (PBT/Total
Assets} |
(%) |
|
(50.99) |
(2.50) |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
|
(1.01) |
(2.32) |
|
|
|
|
|
|
|
Debt
Equity Ratio (Total
Liability/Networth) |
|
|
(2.98) |
92.58 |
|
|
|
|
|
|
|
Current
Ratio (Current
Asset/Current Liability) |
|
|
0.65 |
1.01 |
LOCAL AGENCY
FURTHER INFORMATION
The subject is claiming that they are
providing indirect employment of around 5,000 persons. However, during the field visit it was
observed that only 3 persons are working at their Registered cum Administrative
Office.
During the investigation we collected the
information from one of the staff and the subject is having Tea Estate at
Golaghat, Assam.
Mr AK Jallan has further claimed that they
are interested to do the import business activities from the existing
suppliers. The subject is exporting
tea, natural essential oils to Middle East countries.
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
|
Indian Rupees |
|
US
Dollar |
1 |
Rs.45.91 |
|
UK
Pound |
1 |
Rs.84.63 |
|
Euro |
1 |
Rs.57.74 |
SCORE &
RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
- |
|
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
46 |
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 and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit
history (10%) Market
trend (10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial
base with the strongest capability for timely payment of interest and
principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No
caution needed for credit transaction. It has above average (strong)
capability for payment of interest and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are
regarded healthy. General unfavourable factors will not cause fatal effect.
Satisfactory capability for payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal.
Capable to meet normal commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors
carry similar weight in credit consideration. Capability to overcome
financial difficulties seems comparatively below average/normal. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of
interest and principal sums in default or expected to be in default upon
maturity |
Limited with full security |
|
<10 |
C |
Absolute credit risk exists. Caution
needed to be exercised |
Credit not recommended |