MIRA INFORM REPORT
|
Report
Date : |
04.11.2006 |
IDENTIFICATION
DETAILS
|
Name : |
RUDRA CORPORATION |
|
|
|
|
Registered
Office : |
“Manthan”,
H/107, Muktanandnagar Co-operative Society, Near Utkarsh Hospital, Adajan
Rander Road, Surat – 395 009, Gujarat, INDIA. |
|
|
|
|
Country
: |
India |
|
|
|
|
Financials
(as on) : |
31.03.2005 |
|
|
|
|
Date
of Incorporation : |
1996 |
|
|
|
|
TAN
No.: [Tax Deduction & Collection Account No.] |
BRDR01332C |
|
|
|
|
Line
of Business : |
Distributor of Samsung India Electronics Private Limited, Home appliances – Refrigerator,
Air – Conditioners, Microwaves Washing Machines ect. |
RATING & COMMENTS
|
MIRA’s
Rating : |
C |
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
<10 |
C |
Absolute
credit risk exists. Caution needed to be exercised |
Credit not recommended |
|
Maximum
Credit Limit : |
|
|
|
|
|
Status
: |
Non
Operational |
|
|
|
|
Payment
Behaviour : |
|
|
|
|
|
Litigation
: |
|
|
|
|
|
Comments
: |
Due to recent flood in Surat there was heavy damage to the
concern since most of it’s Stock in showroom and warehouse has been
destroyed. There telephone lines are either disconnected or non-operational.
The concern is almost bankrupt. It can be ignore for any business dealings. However a database report is enclosed herewith for your
information. It was prepared on 16th November, 2005. |
LOCATIONS
|
Registered
Office : |
“Manthan”,
H/107, Muktanandnagar Co-operative Society, Near Utkarsh Hospital, Adajan
Rander Road, Surat – 395 009, Gujarat, INDIA. |
|
Tel.
No.: |
91-261-2781587 |
|
Fax
No.: |
91-261-2689600 |
|
E-Mail
: |
|
|
Website
: |
|
|
Area : |
800 Sq. ft |
|
Location : |
Rented |
|
|
|
|
Godown
1: |
Near
Jalaram Market, Saroli Gam, Surat, Gujarat. |
|
Area : |
4500 Sq. ft |
|
|
|
|
Godown
2: |
Sukh Sagar Apartments, Near Sabji Market, Anand Mahal
Road, Surat, Gujarat |
|
Area : |
6700 Sq. ft |
|
Location : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mrs.
Kalyani Paritosh Dave (Beautician) |
|
Designation
: |
Proprietor |
|
Address
: |
6, Vidhi Raw House, Opposite Gangeswar Mahadev Mandir, New
Rander Road, Adajan, Surat |
|
Date
of Birth/Age : |
40 Years |
|
Qualification
: |
B.A. |
|
Experience
: |
5 Years |
KEY EXECUTIVES
|
Name : |
Mr. Paritosh Mahendrakumar Dave |
|
Designation
: |
Chief Executive Officer |
|
Date
of Birth/Age : |
41 years |
|
Qualification
: |
B.Sc. |
|
Experience
: |
17 years |
BUSINESS DETAILS
|
Line
of Business : |
Distributor of Samsung India Electronics Private Limited, Home appliances – Refrigerator,
Air – Conditioners, Microwaves Washing Machines ect. |
|
Terms
: |
|
|
Selling : |
Cash & Credit (10 days) |
|
|
|
|
Purchasing : |
Credit (45 days) |
GENERAL INFORMATION
|
Suppliers
: |
·
Samsung
– Korea / their Indian Office ·
Braun
– Germany ·
Black
& Deker – U.S.A. ·
BPL
India Limited |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Customers
: |
Retailers |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
No. of
Employees : |
32 |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers
: |
Dena Bank, Vishal Nagar Branch, Surat, Gujarat |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking Relations : |
Satisfactory |
|
|
|
|
Auditors
: |
H. V. Rana & Associates Chartered Accountant |
|
Address
: |
402, J.K.Tower, Near Khatodara Circle, Ring Road, Surat |
|
Tel
No.: |
91-261-2631111 |
|
|
|
|
Associates/Subsidiaries
: |
·
Trilok
Enterprises ·
Subject
was established in the year 1996. Authorised distributor for – Rico ·
Household
Appliances ·
This
concern enjoy facilities of Rs. 4.000 millions from Dena Bank. ·
Partners
– 1) Mr. Mukesh M. Nagar 2) Mr. Paritosh M. Dave ·
Address
– “Manthan”, H/107, Muktanandnagar Coperative Society, Near ·
Utkarsh
Hospital, Adajan Rander Road, Surat – 395 009, Gujarat. ·
Fax
Number - 91- 261-2689600 /
2695500 ·
E-Mail
–1) info@rudracorporaton.com 2) info@trilokenterprises.com ·
Capital
– 6.000 millions and Sales – 12.500 millions Unnati Marketing ·
Subject
was established in the year 1998. Authorised distributor for – LG. ·
This
concern enjoy facilities of Rs. 1.200 millions from Bank of Baroda. ·
Partners
– 1) Mr. Mukesh M. Nagar 2) Mr. Paritosh M. Dave ·
Address
– 14, Netaji Nagar, Baroda. ·
Sales
– 65.000 millions. |
CAPITAL STRUCTURE
|
Capital
Investment : |
|
|
Owned : |
Rs. 5.532 Millions |
|
Borrowed : |
Rs. 17.148 Millions |
|
Total : |
Rs. 22.680 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
|
Particulars |
31.03.2005 |
31.03.2004 |
31.03.2003 |
|
Sales
Turnover |
178.089 |
161.883 |
50.994 |
|
|
|
|
|
|
Profit/Loss
for the year |
0.958 |
1.374 |
0.290 |
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
|
31.03.2005 |
|
|
SHAREHOLDERS
FUNDS |
|
|
|
|
|
1] Share
Capital |
|
|
5.532 |
|
|
2] Share
Application Money |
|
|
0.000 |
|
|
3]
Reserves & Surplus |
|
|
0.000 |
|
|
4]
(Accumulated Losses) |
|
|
0.000 |
|
NETWORTH
|
|
|
5.532 |
|
|
LOAN
FUNDS |
|
|
|
|
|
1]
Secured Loans |
|
|
12.612 |
|
|
2]
Unsecured Loans |
|
|
4.536 |
|
TOTAL
BORROWING
|
|
|
17.148 |
|
|
DEFERRED
TAX LIABILITIES |
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
22.680 |
|
|
|
|
|
|
|
APPLICATION OF FUNDS
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block]
|
|
|
2.679 |
|
Capital work-in-progress
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT
|
|
|
0.014 |
|
DEFERREX TAX ASSETS
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES
|
|
|
|
|
|
|
Inventories
|
|
|
14.494 |
|
|
Sundry Debtors
|
|
|
19.375 |
|
|
Cash & Bank Balances
|
|
|
0.359 |
|
|
Other Current Assets
|
|
|
0.000 |
|
|
Loans & Advances
|
|
|
2.460 |
Total Current Assets
|
|
|
36.688 |
|
Less : CURRENT LIABILITIES & PROVISIONS
|
|
|
|
|
|
|
Current Liabilities
|
|
|
16.701 |
|
|
Provisions
|
|
|
0.000 |
Total Current Liabilities
|
|
|
16.701 |
|
Net
Current Assets
|
|
|
19.987 |
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES
|
|
|
0.000 |
|
|
|
|
|
|
|
TOTAL
|
|
|
22.680 |
|
PROFIT & LOSS ACCOUNT
|
PARTICULARS |
|
|
31.03.2005 |
Sales Turnover [including other income]
|
|
|
178.089 |
|
|
|
|
|
Profit/(Loss) Before Tax
|
|
|
0.958 |
Provision for Taxation
|
|
|
|
Profit/(Loss) After Tax
|
|
|
0.958 |
|
|
|
|
|
Total Expenditure
|
|
|
7.560 |
KEY
RATIOS
|
PARTICULARS |
|
|
|
31.03.2005 |
PAT / Total Income
|
(%)
|
|
|
0.53 |
|
|
|
|
|
|
Net Profit Margin
(PBT/Sales) |
(%) |
|
|
0.53 |
|
|
|
|
|
|
Return on Total Assets
(PBT/Total
Assets} |
(%) |
|
|
2.43 |
|
|
|
|
|
|
Return on Investment (ROI)
(PBT/Networth) |
|
|
|
0.17 |
|
|
|
|
|
|
Debt Equity Ratio
(Total
Liability/Networth) |
|
|
|
6.11 |
|
|
|
|
|
|
Current Ratio
(Current
Asset/Current Liability) |
|
|
|
2.19 |
LOCAL AGENCY FURTHER INFORMATION
Nil
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
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.44.84 |
|
UK Pound |
1 |
Rs.85.55 |
|
Euro |
1 |
Rs.57.28 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER
MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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 |
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 |