MIRA
INFORM REPORT
|
Report Date : |
02.01.2007 |
IDENTIFICATION
DETAILS
|
Name : |
TOYZONE
IMPEX PRIVATE LIMITED |
|
|
|
|
Registered Office : |
D-1,
Tagore Garden Extension, New Delhi – 110027, India |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
13.05.2001 |
|
|
|
|
Com. Reg. No.: |
55-111062 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74999DL2001PTC111062 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELT03681G |
|
|
|
|
Legal Form : |
Private
limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer
of Electronic Toys, PVS Inflamable Toys, Stuff Toys. |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors
carry similar weight in credit consideration. Capability to overcome
financial difficulties seems comparatively below average/normal. |
Small |
|
Maximum Credit Limit : |
|
|
|
|
|
Status : |
Small
company |
|
|
|
|
Payment Behaviour : |
Usually
correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a relatively small company having satisfactory track. Company’s financial
position is improving. It was successful in wiping-off all it’s previous
losses during the year 2004-05. Trade relations are fair. Payments are
however reported as usually correct and as per commitments. The
company can be considered for small to mediocre business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered / Head Office: |
D-1,
Tagore Garden Extension, New Delhi – 110027, India |
|
Tel. No.: |
91-11-25419217
/ 25410237 / 25439707 |
|
Mobile No.: |
91-11-9810033279 |
|
Fax No.: |
91-11-25169375 |
|
E-Mail : |
mmtoys@gmai.com |
|
|
|
|
Factory |
F-1159
F, Phase – III, Industrial Area, Bhiwadi, District – Alwar, Rajasthan |
|
Location: |
Owned
– Industrial |
DIRECTORS
|
Name : |
Mr. Sanjay Mehndiratta |
|
Designation : |
Director |
|
Address : |
E-344,
Tagore Garden Extension, New Delhi – 110027 |
|
Date of Birth/Age : |
18.03.1968 |
|
Date of Appointment : |
13.05.2001 |
|
|
|
|
Name : |
Mr. Lovejeet Sharma |
|
Designation : |
Director |
|
Address : |
M-438,
guru Harkishan Nagar, Paschim Vihar, New Delhi – 110087 |
|
Date of Birth/Age : |
24.11.1969 |
|
Date of Appointment : |
13.05.2001 |
KEY EXECUTIVES
|
Name
: |
GSK
Associates |
|
Designation
: |
Company
Secretary |
|
Address
: |
A-6/33,
Paschim Vihar, New Delhi – 110063 |
|
Tel.
No.: |
91-11-25274395 |
|
Mobile
No.: |
91-9810663485 |
|
E-Mail: |
MAJOR SHAREHOLDERS
|
Names
of Shareholders |
No. of Shares |
Percentage of Holding |
|
Mr.
Lovejeet Sharma |
1,000 |
0.44 |
|
Mr.
Sanjay Mehndiratta |
227,280 |
99.56 |
|
Total |
228,280 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer
of Electronic Toys, PVS Inflamable Toys, Stuff Toys. |
|
|
|
|
Products : |
Manufacturer
of Toys
|
|
|
|
|
Exports to : |
Subject
does not export and supplies in the domestic market. |
|
|
|
|
Imports from : |
Imports
from China, Taiwan and Thailand |
|
|
|
|
Terms : |
|
|
Purchasing : |
On DP
Basis |
GENERAL
INFORMATION
|
No. of Employees : |
Around
100 |
|
|
|
|
Bankers : |
·
Punjab
National Bank, Rajouri Garden, New Delhi – 110027 ·
HDFC
Bank Limited |
|
|
|
|
Facilities : |
The
subject is enjoying the following facilities from Punjab National Bank, New
Delhi as per compose agreement dated July 19, 2005 OCC
Limit Rs
10.000 Millions Cash
Credit(Book Debts) Rs 2.500
Millions Term
Loan Rs 1.900
Millions It is
secured against hypothecation of stock of raw material, consisting of
electronic and non-electronic toys, work-in-progress, finished goods and
machinery used in toys and other material used in manufacturing of toys and
equitable mortgage of factory land and building situated at F-1159F, Phase –
III, Industrial Area, Bhiwadi, Rajasthan, India |
|
|
|
|
Banking Relations : |
Satisfactory |
|
|
|
|
Auditors : |
Sanjeev
Sharma and Company Chartered
Accountants E-246,
Tagore Garden Extension, New Delhi – 110027
|
|
Tel. No.: |
91-11-39605246
/ 25259038 |
|
Mobile No.: |
91-9811833120 |
|
E-Mail : |
CAPITAL STRUCTURE
Authorised
Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
270,000 |
Equity
Shares |
Rs 10/- each |
Rs. 2.700 Millions |
Issued,
Subscribed & Paid-up Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
228,280 |
Equity
Shares |
Rs 10/- each |
Rs 2.283 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2005 |
31.03.2004 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
2.283 |
3.823 |
|
|
2] Share Application Money |
|
0.090 |
---- |
|
|
3] Reserves & Surplus |
|
0.250 |
---- |
|
|
4] (Accumulated Losses) |
|
---- |
0.905 |
|
|
NETWORTH |
|
2.623 |
2.918 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
7.162 |
6.264 |
|
|
2] Unsecured Loans |
|
7.202 |
2.202 |
|
|
TOTAL BORROWING |
|
14.364 |
8.466 |
|
|
DEFERRED TAX LIABILITIES |
|
1.052 |
0.923 |
|
|
|
|
|
|
|
|
TOTAL |
|
18.039 |
12.307 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
11.996 |
10.450 |
|
|
Capital work-in-progress |
|
---- |
---- |
|
|
|
|
|
|
|
|
INVESTMENT |
|
---- |
---- |
|
|
DEFERREX TAX ASSETS |
|
---- |
---- |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
8.319 |
7.965 |
|
|
Sundry Debtors |
|
5.216 |
0.404 |
|
|
Cash & Bank Balances |
|
1.006 |
0.012 |
|
|
Other Current Assets |
|
---- |
---- |
|
|
Loans & Advances |
|
1.285 |
0.521 |
|
Total Current Assets |
|
15.826 |
8.902 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
8.832 |
6.737 |
|
|
Provisions |
|
0.994 |
0.358 |
|
Total Current Liabilities |
|
9.826 |
7.095 |
|
|
Net Current Assets |
|
6.000 |
1.807 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.043 |
0.050 |
|
|
|
|
|
|
|
|
TOTAL |
|
18.039 |
12.307 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
|
36.679 |
17.968 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
1.387 |
0.250 |
|
Provision
for Taxation |
|
0.232 |
0.830 |
|
Profit/(Loss)
After Tax |
|
1.155 |
(0.580) |
|
|
|
|
|
|
Total
Expenditure |
|
34.018 |
16.791 |
KEY
RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
|
|
3.15 |
(3.23) |
|
|
|
|
|
|
|
Net
Profit Margin(PBT/Sales) |
|
|
3.83 |
2.10 |
|
|
|
|
|
|
|
Return
on Total Assets(PBT/Total Assets} |
|
|
4.14 |
(2.99) |
|
|
|
|
|
|
|
Return
on Investment (ROI)(PBT/Networth) |
|
|
44.03 |
(19.87) |
|
|
|
|
|
|
|
Debt
Equity Ratio(Total Liability/Networth) |
|
|
5.48 |
2.90 |
|
|
|
|
|
|
|
Current
Ratio(Current Asset/Current Liability) |
|
|
1.61 |
1.25 |
|
|
|
|
|
|
|
Quick
Ratio |
|
|
0.76 |
0.13 |
|
|
|
|
|
|
|
Current
Liabilities / Networth |
|
|
3.75 |
2.43 |
|
|
|
|
|
|
|
Fixed
Asset / Networth |
|
|
4.57 |
3.58 |
|
|
|
|
|
|
|
Average
Collection Days |
|
|
52.53 |
12.36 |
|
|
|
|
|
|
|
Account
Receivables Turnover |
|
|
6.95 |
29.53 |
|
|
|
|
|
|
|
Inventory
Turnover |
|
|
4.36 |
1.50 |
|
|
|
|
|
|
|
Asset
Turnover |
|
|
3.02 |
1.14 |
LOCAL AGENCY
FURTHER INFORMATION
Trade References
- M M Export
- Jagruti Rosins Private
Limited
- Kap Press Private Limited
- Manpreet Fabrications
- Nita Enterprises
- Hindustan Print Pack
- Classic Enterprises
- Chawin Industrial Company
- Clay Kids
- Chawla Enterprises
- V R Design and Paint
- Indu Sales Corporation
- S P Rahul and Company
- K R Thermopack
- Ishu Machine Tools
- Luthra Industries
- Gaurav Enterprises
- Silver Traders
- Star India Instrumentation
- Unique Kraft and Corrugators
- UK Polymers
- Gill Plox Plant
- M S Pantograph Works
- Narang Scientific Works
- Shivam Plastics
- Kapoor Doll Dresser
- Rainbow Printing and
Publicity
- Ayush Toys Marketing Private
Limited
- Botton Toys
- Parul Toy Industries
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.44.20 |
|
UK
Pound |
1 |
Rs.86.88 |
|
Euro |
1 |
Rs.58.53 |
SCORE &
RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
38 |
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 |
|
NR |
In view of the lack of information, we
have no basis upon which to recommend credit dealings |
No Rating |
|