MIRA
INFORM REPORT
|
Report Date : |
17.05.2007 |
IDENTIFICATION DETAILS
|
Name : |
BEAUTY SALES PRIVATE LIMITED |
|
|
|
|
Registered Office : |
5137/38 Rui, Mandi, Sadar Bazar, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
30.07.1996 |
|
|
|
|
Com. Reg. No.: |
55-080750 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturers and Suppliers of Fashion Jewellery, Costume Jewellery
and Fashion Accessories |
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 2500 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed company having satisfactory
track. Directors are reported as experienced 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 : |
5137/38 Rui, Mandi, Sadar Bazar, |
|
Tel. No.: |
91-11-23557311 |
|
Mobile No.: |
91-9891555934 / 9871099822 |
|
Fax No.: |
91-11-66430055 / 45009363 |
DIRECTORS
|
Name : |
Mr. Ajay Kumar Ummat |
|
Designation : |
Director |
|
Address : |
3266 Ranjeet Nagar, |
|
Date of Birth/Age : |
13.05.1953 |
|
Date of Appointment : |
30.07.1996 |
|
|
|
|
Name : |
Mr. Amit Ummat |
|
Designation : |
Director |
|
Address : |
3266 Ranjeet Nagar, |
|
Date of Birth/Age : |
27.04.1978 |
|
Date of Appointment : |
01.08.2002 |
|
|
|
|
Name : |
Ms. Indu Ummat |
|
Designation : |
Director |
|
Address : |
3266 Ranjeet Nagar, |
|
Date of Birth/Age : |
27.10.1955 |
|
Date of Appointment : |
30.07.1996 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Ajay Kumar Ummat |
8260 |
17.32 |
|
Mr. Amit Ummat |
5100 |
10.69 |
|
Mr. Vipin Kaura |
3260 |
6.84 |
|
Ms. Anu Kaura |
3060 |
6.42 |
|
Ms. Indu Ummat |
28010 |
58.73 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers and Suppliers of Fashion Jewellery, Costume Jewellery
and Fashion Accessories |
|
|
|
|
Products : |
|
|
|
|
|
Exports : |
|
|
Products : |
Costume Jewellery, Imitation Jewellery, Handicraft Jewellery |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Costume Jewellery |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Purchasing : |
Payment Basis |
GENERAL INFORMATION
|
No. of Employees : |
Around 15 |
|
|
|
|
Bankers : |
Bank of Sadar Bazar, |
|
|
|
|
Facilities : |
Cash Credit: Rs.1 Millions from Bank of Baroda as per Hypothecation
Agreement dated |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Chartered Accountant |
|
Address : |
Grover Chambers, Flat No:104, 4-B, |
|
Tel. No.: |
91-11-25822797, 25822798 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Shares |
Rs.10/- each |
Rs.0.500 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
47690 |
Equity Shares |
Rs.10/- each |
Rs.0.476
Million |
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 |
|
0.477 |
0.477 |
|
|
2] Share Application Money |
|
0.00 |
0.00 |
|
|
3] Reserves & Surplus |
|
0.149 |
0.079 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
0.626 |
0.556 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.374 |
0.566 |
|
|
2] Unsecured Loans |
|
0.201 |
0.201 |
|
|
TOTAL BORROWING |
|
0.575 |
0.767 |
|
|
DEFERRED TAX LIABILITIES |
|
0.004 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.205 |
1.323 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.600 |
0.697 |
|
|
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 |
|
0.907 |
1.042 |
|
|
Sundry Debtors |
|
1.755 |
1.022 |
|
|
Cash & Bank Balances |
|
0.009 |
0.282 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
0.067 |
0.025 |
|
Total
Current Assets |
|
2.738 |
2.371 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
2.133 |
1.745 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
2.133 |
1.745 |
|
|
Net Current Assets |
|
0.605 |
0.626 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.205 |
1.323 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
|
Sales Turnover |
|
6.386 |
5.064 |
|
|
Other Income |
|
0.029 |
0.000 |
|
|
Total Income |
|
6.415 |
5.064 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
0.127 |
0.024 |
|
|
Provision for Taxation |
|
0.052 |
0.009 |
|
|
Profit/(Loss) After Tax |
|
0.075 |
0.015 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Goods Sold |
|
|
|
|
|
Manufacturing Expenses |
|
1.030 |
1.409 |
|
|
Administrative Expenses |
|
0.483 |
0.536 |
|
|
Raw Material Consumed |
|
3.970 |
2.769 |
|
|
Personnel Expenses |
|
0.521 |
0.293 |
|
|
Expenditure W/Off/ Selling Exp |
|
0.012 |
0.011 |
|
Total Expenditure |
|
6.016 |
5.018 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
|
1.17 |
0.30 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
1.99 |
0.47 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
2.25 |
0.49 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
11.98 |
2.70 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.92 |
1.38 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.28 |
1.36 |
|
Quick Ratio |
|
|
0.86 |
0.76 |
|
Debt Equity Ratio |
|
|
0.92 |
1.38 |
|
Current Liabilities/Net worth |
|
|
3.41 |
3.14 |
|
Fixed Asset/ Networth |
|
|
0.96 |
1.25 |
|
Average Collection Days |
|
|
100.31 |
73.66 |
|
Account Receivables Turnover |
|
|
3.64 |
4.95 |
|
Inventory Turnover |
|
|
7.04 |
4.86 |
|
Asset Turnover |
|
|
10.64 |
7.27 |
LOCAL AGENCY FURTHER INFORMATION
Fixed Assets:
Camera
Fire Extinguisher
Furniture and fixture
Inverter
Television
Vehicle- Honda City
Computer
Fans
As Per Web Site
Profile:
According to the Latin and French derivation, Jewelry means joy or gladness. Historians say that even back in prehistoric times jewelry was known and regarded as a symbol of happiness. Today also, jewelry forms an integral part of women's lifestyle and does not only complement her outer appearance but also gives her inner satisfaction. Continuing this tradition, They, were established in the year 1988 with an endeavor to offer their clients innovative designs, exquisite craftsmanship, impeccable quality and real value for money. In these 18 years, they have established ourselves as the most accomplished manufacturer, trading company, exporter and importer of impressive range of Costume Jewelry, Imitation Jewelry, Handicraft Jewelry and Fashion Accessories. With their creative, cost effective and contemporary product range, they are successfully catering to the dynamic and demanding requirements of worldwide customers.
Their Products
They offer an impressive range of products to complete the individual grace and charm of a woman. Their voluminous experience and dedicated workforce ensure quick and effective response on their part to every customer's need. They have acquired the trust of their clients by offering highest quality products to them. Their range of products include:
Costume Jewelry
Imitation Jewelry
Handicraft Jewelry
Fashion Accessories
Product Features
Outstanding craftsmanship
Contemporary leading designs
Cost effective
Wide and intricate collection
Classic, stylish and traditional
Their Quality
Impeccable quality and customer satisfaction are the mantra of their success. They have never compromised on quality and have successfully achieved a high level of customer appreciation resulting in long-lasting relations. Their quality control experts monitor each and every level, right from the procurement of raw material to the dispatch of final products. Their comprehensive quality control method adheres to national as well as international quality standards. Being a quality-oriented company they assure their customers of best services, personal attention and timely delivery.
Their Infrastructure
Their profound infrastructure is a powerhouse of
professionalism and superb working environment. Their workforce comprises of
professionals having several years of industry experience. Their capacious
warehouse has a capability to store large volumes of order to meet the specific
requirements of the customers. Today, with the help of their world class
infrastructure and excellent transport facilities, they are exporting their
products to the markets of
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.40.84 |
|
|
1 |
Rs.80.73 |
|
Euro |
1 |
Rs.55.23 |
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 |
|