MIRA
INFORM REPORT
|
Report Date : |
09.04.2008 |
IDENTIFICATION
DETAILS
|
Name : |
DIAMOND TOYS COMPANY PRIVATE LIMITED |
|
|
|
|
Registered Office : |
B -40, Mayapuri Industrial Area, Phase I, New Delhi 110064 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
21.11.1978 |
|
|
|
|
Com. Reg. No.: |
55-9328 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74899DL1978PTC009328 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELD06333F |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACD2843H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of Footwear |
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 96000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company having satisfactory
track. Trade relations are fair. Business is active. Payments are reported as usually correct
and as per commitments. The company can be considered normal for business dealings at usual
trade terms and conditions |
LOCATIONS
|
Registered Office/Factory : |
B -40, Mayapuri Industrial Area, Phase I, New Delhi 110064, India |
|
Tel. No.: |
91-11-28117063 / 30525340 / 30527063 / 25130044 |
|
Mobile No.: |
91-9312241402 |
|
Fax No.: |
91-11-28114858 |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. Rajat Gupta |
|
Designation : |
Director |
|
Address : |
D – 33, Block D, Rajouri Garden, New Delhi 110027, India |
|
Date of Birth/Age : |
04.02.1983 |
|
Date of Appointment : |
15.012004 |
|
|
|
|
Name : |
Mr. Ramesh Kumar Gupta |
|
Designation : |
Director |
|
Address : |
D – 33, Block D, Rajouri Garden, New Delhi 110027, India |
|
Date of Birth/Age : |
15.10.1958 |
|
Date of Appointment : |
31.07.1986 |
|
|
|
|
Name : |
Mr. Harsh Gupta |
|
Designation : |
Director |
|
Address : |
D – 33, Block D, Rajouri Garden, New Delhi 110027, India |
|
Date of Birth/Age : |
20.06.1985 |
|
Date of Appointment : |
01.07.2005 |
KEY EXECUTIVES
|
Name : |
J. K. Gupta and Associates |
|
Designation : |
Company Secretary |
|
Address : |
257, Vardhman City Centre, Near Shakti Nagar Under Bridge, Delhi
110052, India |
|
Tel. No.: |
91-11-23654449 |
|
Fax No.: |
91-11-23644448 |
|
E-mail: |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
[As on 30.08.2006]
|
Names of Shareholders |
|
No. of Shares |
|
Om Prakash Gupta |
|
1470 |
|
Devi Savitri |
|
1700 |
|
Ramesh Kumar Gupta |
|
32580 |
|
Poonam Gupta |
|
48850 |
|
Ramesh Kumar Gupta HUF |
|
39500 |
|
Rajat Gupta |
|
36900 |
|
Harsh Gupta |
|
38500 |
|
Total |
|
199500 |
|
|
|
|
|
Name of Allottee
[As on 31.08.2007] |
|
No. of Shares |
|
Rudawal Capital Trust Limited |
|
50000 |
|
Syndicate Installments Supply Limited |
|
50000 |
|
Jagtarni Finance and Investment Private Limited |
|
50000 |
|
Radhavallabh Finance Private Limited |
|
50000 |
|
Alka Diamond Industries Limited |
|
7000 |
|
Hema Trading Company Private Limited |
|
9000 |
|
Javda India Impex Limited |
|
6000 |
|
Kapindra Multitrade Private Limited |
|
8000 |
|
Kush Hindustan Entertainment Limited |
|
7000 |
|
Lexus Infotech Limited |
|
7000 |
|
Realgold Trading Company Private Limited |
|
8000 |
|
Vibhuti Multitrade Private Limited |
|
8000 |
|
Yavsh –V-Jewels Limited |
|
8000 |
|
Vanguard Jewels Limited |
|
8000 |
|
Olympus Vision Private Limited |
|
9000 |
|
Nicco Securities Private Limited |
|
7000 |
|
Macro Soft Technology Private Limited |
|
8000 |
|
Total |
|
300000 |
|
|
|
|
|
Equity Share
Break-up [31.03.2007] |
|
Percentage of
Holding |
|
Bodies Corporate |
|
57.42 |
|
Directors or relatives of the Directors |
|
42.58 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Footwear |
||||
|
|
|
||||
|
Products : |
|
GENERAL
INFORMATION
|
Bankers : |
SME Branch,
Mayapuri Industrial Area, New Delhi 110064, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Mohit Parekh Chartered Accountants |
|
Address : |
572, Gandhi Cloth Market, 2nd Floor, Chandni Chowk, Delhi
110006, India |
CAPITAL STRUCTURE
As on 27.09.2007
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
500000 |
Equity Shares |
Rs. 100/- each |
Rs. 50.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
499500 |
Equity Shares |
Rs. 100/-
each |
Rs. 49.950
Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
19.950 |
19.950 |
19.950 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
4.138 |
3.363 |
4.288 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
24.088 |
23.313 |
24.238 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
37.063 |
38.328 |
14.164 |
|
|
2] Unsecured Loans |
11.653 |
26.319 |
6.572 |
|
|
TOTAL BORROWING |
48.716 |
64.647 |
20.736 |
|
|
DEFERRED TAX LIABILITIES |
0.541 |
1.065 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
73.345 |
89.025 |
44.974 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
20.707 |
13.012 |
10.413 |
|
|
Capital work-in-progress |
0.000
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.005 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
25.529
|
50.016 |
24.062 |
|
|
Sundry Debtors |
44.379
|
34.306 |
17.003 |
|
|
Cash & Bank Balances |
8.748
|
3.438 |
3.730 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
4.272
|
3.451 |
2.117 |
|
Total
Current Assets |
82.928
|
91.211 |
46.912 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
22.878
|
9.622 |
12.388 |
|
|
Provisions |
7.427
|
5.599 |
0.000 |
|
Total
Current Liabilities |
30.305
|
15.221 |
12.388 |
|
|
Net Current Assets |
52.623
|
75.990 |
34.524 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.015 |
0.023 |
0.032 |
|
|
|
|
|
|
|
|
TOTAL |
73.345 |
89.025 |
44.974 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
207.446 |
158.307 |
106.073 |
|
|
Other Income |
0.003 |
0.040 |
0.120 |
|
|
Total Income |
207.449 |
158.347 |
106.193 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
1.283 |
0.708 |
0.618 |
|
|
Provision for Taxation |
0.508 |
0.790 |
0.100 |
|
|
Profit/(Loss) After Tax |
0.775 |
[0.082] |
0.518 |
|
|
|
|
|
|
|
|
Total Imports |
12.706 |
NA |
NA |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Raw Material Consumed |
0.000 |
82.020 |
60.547 |
|
|
Salaries, wages |
0.000 |
14.098 |
9.509 |
|
|
Managerial Remuneration |
0.000 |
0.263 |
0.150 |
|
|
Payment to Auditors |
0.000 |
0.040 |
0.040 |
|
|
Interest |
0.000 |
3.730 |
1.702 |
|
|
Insurance Expenses |
0.000 |
0.353 |
0.282 |
|
|
Power & Fuel |
0.000 |
11.338 |
13.675 |
|
|
Financial Charges |
6.363 |
0.000 |
0.000 |
|
|
Depreciation |
3.134 |
0.000 |
0.000 |
|
|
Change in stock |
12.539 |
0.000 |
0.000 |
|
|
Other Expenditure |
184.130 |
45.797 |
19.670 |
|
Total Expenditure |
206.166 |
157.639 |
105.575 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total
Income |
(%) |
0.37
|
[0.05] |
0.48 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.61
|
0.44 |
0.58 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.23
|
0.67 |
1.07 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05
|
0.03 |
0.02 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.28
|
3.42 |
1.36 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.73
|
5.99 |
3.78 |
LOCAL AGENCY
FURTHER INFORMATION
Form 8
Bankers Charges
Report as per Registry
|
This Form is for |
Creation of charge |
|
Charge
identification number of the charge to be modified |
NA |
|
Corporate
identity number of the company |
U74899DL1978PTC009328 |
|
Name of the
company |
DIAMOND TOYS
COMPANY PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
B -40, Mayapuri Industrial Area, Phase I, New Delhi 110064 |
|
Type of charge |
Immovable Property |
|
Particular of
charge holder |
Bank of India SME Branch,
Mayapuri Industrial Area, New Delhi 110064, India |
|
Nature of
description of the instrument creating or modifying the charge |
No instrument
oral assent accorded for creation of equitable mortgage of immovable
properties by deposit of title deeds on 17.05.2007 |
|
Date of
instrument Creating the charge |
17.05.2007 |
|
Amount secured by
the charge |
Rs. 48.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
[a] Rate of
interest As applicable
respective facilities [b] Terms of
repayment Payable on demand
[c] Margin As applicable
respective facilities [d] Extent and
operation of the charge 100% |
|
Short particulars
of the property charged |
Equitable
mortgage of immovable properties of the company situated at B-40, Mayapuri
Industrial Area, Phase I, New Delhi |
|
Date of latest
modification prior to the present modification |
NA |
|
Particulars of
the present modification |
NA |
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. 40.02 |
|
UK Pound |
1 |
Rs. 79.44 |
|
Euro |
1 |
Rs. 62.94 |
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 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--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 |
|
48 |
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. |
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 |
|