MIRA
INFORM REPORT
|
Report Date : |
01.06.2007 |
IDENTIFICATION DETAILS
|
Name : |
FG GLASS INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered Office : |
1401 / 02 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
05.01.2004 |
|
|
|
|
Com. Reg. No.: |
143853 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U26101MH2004PTC143853 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMF04158A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AADCM7716R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturers, Importers and Exporters of all types of glass and glassware. |
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 16500 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed company having satisfactory
track records. Directors are reported
as experience and respectable businessmen.
Trade relations are reported as fair.
Business is active. Payments
are usually correct and as per commitments. The company can be considered normal for business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
1401 / 02 |
|
Tel. No.: |
91-22-24133100 |
|
Fax No.: |
91-22-24133200 |
|
E-Mail : |
|
|
|
|
|
Factory : |
Plot No. L – 15 – 1, MIDC, Taloja Industrial Estate, Taloja – 410 208,
District: Raigad, |
|
Tel. No.: |
91-22-27410992 / 24133100 / 24133200 |
|
Mobile No.: |
91-9820655106 |
|
Fax No.: |
91-22-27402880 / 24133100 |
DIRECTORS
|
Name : |
Mr. Suhel F. Amravatiwala |
|
Designation : |
Managing Director |
|
Address : |
1401 |
|
Date of Birth/Age : |
05.05.1976 |
|
Date of Appointment : |
05.01.2004 |
|
|
|
|
Name : |
Ms. Tasneem S. Amravatiwala |
|
Designation : |
Director |
|
Address : |
1303, Sarkar Tower 2, Off. |
|
Date of Birth/Age : |
27.12.1983 |
|
Date of Appointment : |
05.01.2004 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
|
No. of Shares |
|
Mr. Suhel F. Amravatiwala |
|
4500 |
|
Ms. Tasneem S. Amravatiwala |
|
2000 |
|
Mr. Firoz F. Amravatiwala |
|
2000 |
|
Mr. Tariq S. Amravatiwala |
|
2000 |
|
Total |
|
10500 |
|
Particulars |
|
Percentage of
Holding |
|
Directives or relatives of Directors |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers, Importers and Exporters of all types of glass and
glassware |
|
|
|
|
Products : |
|
GENERAL INFORMATION
|
Bankers : |
Union Bank of Null Bazar Branch, Haroon Manzil, 326 – 328, Mumbai – 400 003, |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
S R Dhariwal and Company Chartered Accountants |
|
Address : |
A/32, Haji Habib Building, 2nd Floor, Dr. Ambedkar Road,
Opposite Fire Brigade, Dadar (E), Mumbai – 400 014, Maharashtra, India |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
250000 |
Equity Shares |
Rs. 10.00 each |
Rs. 2.500 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10500 |
Equity Shares |
Rs. 100.00
each |
Rs. 1.050
millions |
FINANCIAL DATA
[all figures are in
Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
1.050 |
1.050 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
3.095 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
4.145 |
1.050 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
31.083 |
19.657 |
|
|
2] Unsecured Loans |
|
28.185 |
21.254 |
|
|
TOTAL BORROWING |
|
59.268 |
40.911 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
63.413 |
41.961 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
35.579 |
37.633 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
7.252 |
2.429 |
|
|
Sundry Debtors |
|
33.960 |
5.422 |
|
|
Cash & Bank Balances |
|
2.574 |
0.538 |
|
|
Other Current Assets |
|
2.765 |
2.777 |
|
|
Loans & Advances |
|
1.501 |
1.632 |
|
Total
Current Assets |
|
48.052 |
12.798 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
17.462 |
7.772 |
|
|
Provisions |
|
2.756 |
0.713 |
|
Total
Current Liabilities |
|
20.218 |
8.485 |
|
|
Net Current Assets |
|
27.834 |
4.313 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
63.413 |
41.961 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
|
146.865 |
10.177 |
|
|
Other Income |
|
|
|
|
|
Total Income |
|
146.865 |
10.177 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
3.110 |
(0.015) |
|
|
Provision for Taxation |
|
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
3.110 |
(0.015) |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Goods Sold |
|
|
|
|
|
Manufacturing Expenses |
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
Raw Material Consumed |
|
|
|
|
|
Purchases made for re-sale |
|
143.755 |
10.192 |
|
|
Consumption of stores and spares parts |
|
|
|
|
|
Increase/(Decrease) in Finished Goods |
|
|
|
|
|
Salaries, Wages, Bonus, etc. |
|
|
|
|
|
Managerial Remuneration |
|
|
|
|
|
Payment to Auditors |
|
|
|
|
|
Interest |
|
5.965 |
2.039 |
|
|
Depreciation & Amortization |
|
5.029 |
1.430 |
|
Total Expenditure |
|
154.749 |
13.661 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2006
|
31.03.2005 |
|
PAT / Total Income |
(%) |
|
2.11 |
(0.14) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
2.11 |
(0.14) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
3.71 |
(0.02) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.75 |
(0.01) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
19.18 |
47.04 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
2.38 |
1.51 |
LOCAL AGENCY FURTHER INFORMATION
|
Name of the company |
FG GLASS INDUSTRIES PRIVATE LIMITED |
|
Presented By |
Union Bank of Null Bazar,
Branch, Mumbai |
|
1) Date and description of instrument creating the change |
Equitable
Mortgage – Memorandum of Deposit of Title Deeds on 23.03.2005 |
|
2) Amount secured by the charge/amount owing on the securities of charge |
Rs. 27.500
millions |
|
3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given |
Creation of
Equitable Mortgage by deposit of title deeds with the Bank of Company’s
immovable property viz. Plot No. 1-15/1, situate at Taloja Industrial Area,
within the village limits of Pale-Khurd and outside the limits of Municipal
Council in Rural Area, Taluka and Registration Sub-District Panvel, District
and Registration District Raigad together with buildings and structures
constructed thereon together with fixed plants and machinery or the building
and structures which may hereafter be erected / constructed thereon together
with the fixed plant and machinery. |
|
4) Gist of the terms and conditions and extent and operation of the charge. |
The security as
stated in column No. 3 above has been mortgaged by the Company with the bank
to secure the due payment to Union bank of India of all amounts advanced or
to be advanced and of all the amounts under the various facilities
aggregating to Rs. 27.500 millions granted or to be granted by the Bank to
the company together with interest, compound and / or additional interest in
case of default, exchange fluctuations, costs, charges, expenses, etc. |
|
5) Name and Address and description of the person entitled to the charge. |
Union Bank of Null Bazar
Branch, Haroon Manzil, 326 – 328, |
|
Corporate
identity number (CIN) Foreign company registration number |
U26101MH2004PTC143853 |
|
Name of the
Company |
FG GLASS INDUSTRIES PRIVATE LIMITED |
|
Address |
1401 / 02 |
|
This form is for |
Modification of
Charge |
|
Type of Charge |
Equitable
mortgage or mortgage of property by depositing the title deeds |
|
Whether
consortium finance is involved |
No |
|
Particulars of the
charge holder |
Union Bank of
India Limited Null Bazar
Branch, Haroon Manzil, 326 -328, CIN No.:
U99999MH1919PTC000615 E-Mail ID: cbsnullbazar@unionbankof india.com |
|
Amount secured by
the charge |
Rs. 27.500
millions |
|
Description of
the property charged indicating |
Immovable
properties, Plant and machinery |
|
Particulars of
the property charged |
Plot No. 1-15/1, At
Taloja Industrial Area, Within Village Limits of Pale – Khurd and outside the
Limits of Municipal Council
in Rural Area, Taluka and Registration
District Raigad. |
|
Charge
identification (ID) number of the charge to be modified |
80004131 |
|
Brief description
of the instrument modifying the charge under section 135 |
Extension of
Memorandum for Equitable Mortgage |
|
Date of
Instrument |
23.05.2006 |
|
Particular of the
present modification |
Equitable Mortgage
in favour of the Bank of the Company’s Immovable properties described in
column. No.13 © Above has been extended from Rs. 27.500 millions to Rs.
40.000 millions |
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 40.73 |
|
|
1 |
Rs. 80.43 |
|
Euro |
1 |
Rs. 54.74 |
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 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--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 |
NO |
|
--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 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 |
|