![]()
|
Report Date : |
20.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
AQUAFOUR |
|
|
|
|
Registered Office : |
185, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2008 |
|
|
|
|
Year of Establishment : |
2002 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMA23272E |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAKFA4904D |
|
|
|
|
Legal Form : |
Partnership concern with an unlimited liability of the partners |
|
|
|
|
Line of Business : |
Manufacturer of Packaged Drinking Water |
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 |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established concern in its field. Its performance is
improving. Partners are reported as experienced and respectable business.
Trade relations are fair. Payments are reported as usually correct and as per
commitments. The concern can be considered normal for business dealings at usual
trade terms and conditions. |
INFORMATION PARTED
BY
|
Name : |
Mr. Vinod Tandon |
|
Designation : |
Administration and Finance |
|
Contact No.: |
91-9322097014 |
|
Date : |
14.08.2008 |
LOCATIONS
|
Registered Office / Administrative Office : |
185, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra,
India |
|
Tel. No.: |
91-22-25625767 |
|
Mobile No.: |
91-9322097014 |
|
Fax No.: |
91-22-25690505 |
|
E-Mail : |
|
|
Area : |
Rented |
|
|
|
|
Factory : |
Plot No. 14, Survey No. 101, Rakholi, Silvasa Khanvel Road, Dadra
Nagar Haveli – 396230 |
|
Tel. No.: |
91-260-3296926 |
PARTNERS
|
Name : |
Mrs. Rashmi Rajeev Pathak |
|
Designation : |
Partner |
|
Address : |
185 R, Alhad, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra,
India |
|
Date of Birth/Age : |
54 Years |
|
|
|
|
Name : |
Mrs. Aditi Kedar Vaze |
|
Designation : |
Partner |
|
Address : |
C/o S. H. Kelkar Company Private Limited, LBS Marg, Mulund [West],
Mumbai |
|
Date of Birth/Age : |
30 Years |
|
|
|
|
Name : |
Mrs. Mayura Mohan Mungle |
|
Designation : |
Partner |
|
Address : |
759/38, Kamal Manohar, Dekan Cr, Mekhana, Pune – Maharashtra, |
|
Date of Birth/Age : |
52 Years |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Packaged Drinking Water |
|
|
|
|
Brand Names : |
“BISLERI” |
|
|
|
|
Terms : |
|
|
Selling : |
Credit [30 days] |
|
|
|
|
Purchasing : |
Cash |
PRODUCTION STATUS
|
Particulars |
|
|
|
Actual
Production |
|
Packaged Drinking Water |
|
|
|
75 Thousand
Boxes |
GENERAL
INFORMATION
|
Customers : |
In contract with Bisleri International Private Limited |
|
|
|
|
No. of Employees : |
28 [In Office : 3 and In Factory 25] |
|
|
|
|
Bankers : |
Corporation Bank, 185 R, Alhad, P. K. Road, Mulund [West] |
|
|
|
|
Facilities : |
Credit Limit upto Rs. 2.000 Millions |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Girish Patel and Company Chartered Accountants |
|
Address : |
F – 103 / 104, Pattel Nagar, M. G. Road, Kandivali |
|
Tel. No.: |
91-22-28075966 |
|
|
|
|
Associates/Subsidiaries : |
4 R Healthcare Products Address : Plot No. 14, Survey No. 101, Rakholi, Silvasa Line of Business : Factory Premises Owner |
CAPITAL STRUCTURE
AS ON 31.03.2008
|
Capital Investment : |
|
|
Owned : |
Rs. 1.613 Millions |
|
Borrowed : |
-- |
|
Total : |
Rs. 1.613 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partners Capital |
1.613 |
3.170 |
0.351 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
1.613 |
3.170 |
0.351 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
4.397 |
3.473 |
3.703 |
|
|
2] Unsecured Loans |
6.320 |
1.946 |
2.669 |
|
|
TOTAL BORROWING |
10.717 |
5.419 |
6.372 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
12.330 |
8.589 |
6.723 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
8.653 |
7.703 |
7.794 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
2.506
|
0.550 |
0.035 |
|
|
Sundry Debtors |
1.917
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.259
|
0.048 |
0.035 |
|
|
Other Current Assets |
0.120
|
0.068 |
0.000 |
|
|
Loans & Advances |
0.701
|
1.053 |
0.169 |
|
Total
Current Assets |
5.503
|
1.719 |
0.239 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
1.826
|
0.833 |
1.310 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
1.826
|
0.833 |
1.310 |
|
|
Net Current Assets |
3.677
|
0.886 |
[1.071] |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
12.330 |
8.589 |
6.723 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
10.640 |
0.710 |
6.896 |
|
|
|
|
|
|
|
|
Net Profit/(Loss) |
[2.057] |
[1.842] |
[2.564] |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Raw Material and Packaging |
0.000 |
0.761 |
5.302 |
|
|
Salaries, Wages, Bonus, etc. |
0.000 |
0.398 |
1.032 |
|
|
Payment to Auditors |
0.000 |
0.010 |
0.010 |
|
|
Interest |
0.718 |
0.713 |
1.174 |
|
|
Insurance Expenses |
0.000 |
0.035 |
0.015 |
|
|
Power & Fuel |
0.000 |
0.356 |
0.094 |
|
|
Depreciation & Amortization |
1.527 |
0.091 |
0.217 |
|
|
Other Expenditure |
10.451 |
0.188 |
1.616 |
|
Total Expenditure |
12.696 |
2.552 |
9.460 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2008 |
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
[19.33]
|
[259.44] |
[37.18] |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
[19.33]
|
[259.44] |
[37.18] |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
[14.53]
|
[19.55] |
[31.92] |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
[1.28]
|
[0.58] |
[7.30] |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
7.78
|
1.97 |
21.89 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.01
|
2.06 |
0.18 |
LOCAL AGENCY
FURTHER INFORMATION
FIXED ASSETS
BALANCE SHEET
[Rs in Millions]
|
PARTICULARS |
Projected |
||||
|
|
2008-09 |
2009-10 |
2010-11 |
2011-12 |
2012-13 |
|
Sources of Funds |
|
|
|
|
|
|
Capital Account |
6.871 |
10.836 |
16.815 |
15.163 |
15.290 |
|
Loan Liability |
|
|
|
|
|
|
Term Loan |
4.891 |
3.055 |
1.939 |
0.823 |
0.000 |
|
Cash Credit |
3.500 |
3.500 |
3.500 |
3.500 |
3.500 |
|
Unsecured |
6.319 |
4.597 |
0.000 |
0.000 |
0.000 |
|
Total liability |
21.581 |
21.988 |
22.254 |
19.486 |
18.790 |
|
Application of Funds |
|
|
|
|
|
|
Fixed Assets |
|
|
|
|
|
|
Gross Block |
8.654 |
13.508 |
11.482 |
9.760 |
8.296 |
|
Add : |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Sold : |
|
|
|
|
|
|
Balance |
15.892 |
13.508 |
11.482 |
9.760 |
8.296 |
|
Depreciation |
2.384 |
2.026 |
1.722 |
1.464 |
1.244 |
|
Net Block |
13.508 |
11.482 |
9.760 |
8.296 |
7.052 |
|
Current Assets, Loans and Advances |
|
|
|
|
|
|
Sundry Debtors |
5.000 |
6.350 |
7.620 |
9.145 |
10.897 |
|
Closing Stock |
2.500 |
3.681 |
4.424 |
4.500 |
4.500 |
|
Deposits |
0.150 |
0.150 |
0.150 |
0.150 |
0.150 |
|
Cash and Bank Balance |
0.173 |
0.200 |
0.250 |
0.250 |
0.250 |
|
Loans and Advance |
0.700 |
0.725 |
0.750 |
0.750 |
0.750 |
|
Other Current Assets |
|
|
|
|
|
|
|
8.523 |
11.106 |
13.194 |
14.795 |
16.547 |
|
Less : Current Liabilities |
|
|
|
|
|
|
Sundry Creditors For Goods |
0.300 |
0.400 |
0.450 |
0.572 |
0.750 |
|
Sundry Creditors for Expenses |
0.150 |
0.200 |
0.250 |
0.300 |
0.450 |
|
Sundry Creditors for Capital Goods |
|
0.00 |
0.00 |
0.00 |
0.00 |
|
Provision For Taxation |
|
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.450 |
0.600 |
0.700 |
3.605 |
4.809 |
|
Net Current Assets |
8.073 |
10.506 |
12.494 |
11.190 |
11.738 |
|
Provisions |
|
|
|
|
|
|
Total Assets |
21.581 |
21.988 |
22.254 |
19.486 |
18.790 |
PROFIT AND LOSS ACCOUNT
[Rs in Millions]
|
Income |
Projected |
||||
|
|
2008-09 |
2009-10 |
2010-11 |
2011-12 |
2012-13 |
|
|
|
|
|
|
|
|
Sales |
44.100 |
52.900 |
63.500 |
76.200 |
91.400 |
|
|
|
|
|
|
|
|
Total |
44.100 |
52.900 |
63.500 |
76.200 |
91.400 |
|
|
|
|
|
|
|
|
Expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Expenses |
36.805 |
44.166 |
52.999 |
63.599 |
76.319 |
|
|
|
|
|
|
|
|
Gross Profit |
7.295 |
8.754 |
10.504 |
12.605 |
15.126 |
|
|
|
|
|
|
|
|
Indirect Expenses |
1.678 |
1.846 |
2.030 |
2.233 |
2.457 |
|
|
|
|
|
|
|
|
Net Profit / Loss before Interest,
Depreciation and Tax |
5.617 |
6.908 |
8.474 |
10.372 |
12.670 |
|
|
|
|
|
|
|
|
Interest |
0.975 |
0.917 |
0.773 |
0.628 |
0.490 |
|
|
|
|
|
|
|
|
Net Profit / Loss before Depreciation and
Tax |
4.642 |
5.991 |
7.701 |
9.744 |
12.180 |
|
|
|
|
|
|
|
|
Depreciation |
2.384 |
2.026 |
1.722 |
1.464 |
1.244 |
|
|
|
|
|
|
|
|
Net Profit / Loss Before Tax |
2.258 |
3.965 |
5.979 |
8.280 |
10.936 |
|
|
|
|
|
|
|
|
Tax |
0.000 |
0.000 |
0.000 |
2.733 |
3.609 |
|
|
|
|
|
|
|
|
Net Profit / Loss |
2.258 |
3.965 |
5.979 |
5.548 |
7.327 |
OPERATING
STATEMENT
[Rs in Millions]
|
Particulars |
31.03.2009 Projected |
|
1. Gross Sales |
|
|
Sales – Export |
|
|
Sales – Local |
44.100 |
|
|
|
|
Less Excise Duty |
44.100 |
|
|
|
|
2. Net Sales [1-2] |
|
|
3. Other Income |
|
|
Total Income |
|
|
4. % rise [+] or fall [-] in net sales as compared to
previous year |
44.100 |
|
|
|
|
5. COST OF SALES |
|
|
i] Raw Materials [Including stores and other items used in
the process of manufacture] |
36.800 |
|
[a] Imported |
|
|
[b] Indigenous |
|
|
ii] Job work and other manufacturing expenses |
|
|
iii] Other Spares |
|
|
[a] Imported |
|
|
[b] Indigenous |
|
|
iv] Power and Fuel |
|
|
v] Direct labour |
|
|
[Factory Wages and Salaries] |
|
|
vi] Depreciation |
|
|
vii] SUB TOTAL [i to iv] |
|
|
|
|
|
viii] Add : Opening Stocks – in – process |
2.384 |
|
Sub Total |
39.184 |
|
ix] Deduct : Closing Stock – in – Process |
2.000 |
|
|
41.184 |
|
x] Cost of production |
2.000 |
|
|
|
|
xi] Add : Opening Stock of finished goods |
39.184 |
|
Sub – total |
0.505 |
|
xii] Deduct: Closing Stock – in - finished goods |
39.689 |
|
Sub Total |
0.500 |
|
xiii] Total Cost of Sales |
|
|
|
|
|
6. Selling general and administrative expenses |
1.678 |
|
|
|
|
7. SUB – TOTAL [5+6] |
40.867 |
|
8. Operation profit before interest [3-7] |
3.233 |
|
|
|
|
9. Interest |
0.975 |
|
10. Operating profit after interest [8-9] |
2.258 |
|
11. i] Add : other non-operating income |
|
|
Sub – total [Income] |
|
|
ii] Deduct other non-operating expenses |
|
|
Sub total [Expenses] |
|
|
iii] Net of other non-operating income / expenses |
|
|
12. Profit before tax / Loss [10+11[iii]] |
2.258 |
|
13. Provision for taxes |
|
|
|
|
|
Partners Salary |
|
|
|
|
|
14. Net profit / loss [12-13] |
2.258 |
|
|
|
|
15 [a] Equity Dividend Paid |
0.000 |
|
[b] Dividend Rate |
|
|
|
|
|
16. Retained profit [14-15] |
2.258 |
|
17. Retained profit / Net profit [%] |
100 % |
ANALYSIS OF BALANCE SHEET
[Rs in millions]
|
Particulars |
31.03.2009 Projected |
|
|
|
|
CURRENT LIABILITIES |
|
|
01 Short – Term borrowings from banks |
|
|
I] From Applicant Bank
|
3.500 |
|
II] From other bank |
|
|
Sub Total [A] |
|
|
|
|
|
02 Short Term Borrowings from others |
0.000 |
|
03 Sundry creditors [Trade] |
0.300 |
|
04 Advance payments from customers / Deposits from
dealers |
-- |
|
05 Provision for tax [net of Tax paid] |
0.000 |
|
06 Dividend and Dividend Tax payable |
-- |
|
07 other statutory liabilities [due within one year] |
-- |
|
08 Deposits / Installments of term loans / DPGs /
debentures, etc [due within one year] |
-- |
|
09 Other current liabilities and provisions [due within
one year] |
0.150 |
|
|
|
|
Sub – Total [B] |
|
|
Total
current liabilities |
3.950 |
|
10 TERM LIABILITIES [Total of 1 to 9] |
0.000 |
|
|
|
|
11 Debentures [not maturing within one year] |
0.000 |
|
12 Preference Shares [Redeemable after 1 year] |
0.000 |
|
13 Term loans [excluding installments payable within
one year] |
4.891 |
|
14 Deferred Sales Tax / Deferred Loan Deferred Payment
Credit [Excluding installments due within one year] |
0.000 |
|
15 Term deposit [repayable after one year] |
0.000 |
|
16 other Term Liabilities |
6.319 |
|
17 TOTAL TERM LIABILITIES [Total of 11 to 16] |
11.210 |
|
18 TOTAL OUTSIDE LIABILITIES [10 + 17] |
15.160 |
|
|
|
|
NET WORTH |
|
|
19 Partner’s Capital Account |
1.613 |
|
Add : Addition |
3.000 |
|
Less : Withdrawal |
0.000 |
|
20 General Reserve |
|
|
21 Revaluation Reserve |
|
|
22 Other Reserves [Excluding provisions] |
|
|
23 Surplus [+] or deficit [-] in Profit and Loss Account |
2.258 |
|
|
|
|
Less : Drawings |
|
|
|
|
|
24 NET WORTH [19+23] |
6.871 |
|
25 TOTAL LIABILITIES [18+24] |
22.031 |
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
26 Cash and Bank Balance |
0.173 |
|
27 Investments [Other than long term investments]
Government and other Trustee securities |
0.000 |
|
I] Fixed deposit with bank |
0.000 |
|
II] Share with Co-operative Bank |
0.000 |
|
|
0.000 |
|
28 I] Receivables other than deferred and exports
[Including bills purchased and discounted by banks] |
5.000 |
|
II] Export receivables [Including bills purchased /
discounted by banks] |
0.000 |
|
29 Instalments of Deferred receivables [due within
one year] |
0.000 |
|
30 Inventory |
0.000 |
|
I] Raw materials [Including stores and other items used in
the process of manufacture] |
2.000 |
|
II] Stock – in – process |
0.000 |
|
II] Finished Goods |
0.500 |
|
IV] Other consumable spares |
|
|
Imported |
|
|
Indigenous |
|
|
31 Advances recordable in Cash or kind |
0.000 |
|
32 Advance payment of taxes [NET] |
0.000 |
|
33 Excise and Sales Tax Refund |
|
|
Other current assets |
|
|
Other Deposit |
0.850 |
|
34 TOTAL CURRENT ASSETS [Total of 26 to 33] |
8.523 |
|
FIXED ASSETS |
|
|
35 Gross Block |
8.654 |
|
Addition |
7.238 |
|
36. Depreciation to date |
2.384 |
|
|
|
|
37 NET BLOCK [35-36] |
13.508 |
|
|
|
|
OTHER NON – CURRENT ASSETS |
|
|
38 Investments / book / debts / advances / deposits which
are not Current Assts |
0.000 |
|
I] [a] Others Investments in Subsidiary |
0.000 |
|
[b] Others companies / affiliates |
0.000 |
|
II] Advances to suppliers of capital goods and contractors
|
0.000 |
|
III} Deferred receivables [maturity exceeding one year] |
0.000 |
|
IV] Others |
0.000 |
|
39 Non consumables Stores and Spares |
0.000 |
|
40 Other non – current assets including dues from
directors |
0.000 |
|
|
|
|
41 TOTAL OTHER NON – CURRENT ASSETS [total of 38 to 40] |
0.000 |
|
42 Intangible assets [Patents, goodwill, prelim, expenses,
bad / doubtful debts Not provided for etc.] |
0.000 |
|
|
|
|
43 TOTAL ASSETS [Total of 34, 37, 41 and 42] |
22.031 |
|
44 TANGIBLE NET WORTH [24-22] |
6.871 |
|
45 NET WORKING CAPITAL |
4.573 |
|
[17 + 24]-[37+41+42] |
|
|
to tally with [34-10] |
|
|
|
|
|
46 Current Ratio [Items 34/10] |
0.216 |
|
|
|
|
47 Total Outside Liabilities / Tangible Net Worth |
0.045 |
|
|
|
|
48 Total Debt Equity Ratio |
10:52:39 |
FUND FLOW
STATEMENT
[Rs in Millions]
|
Particulars |
31.03.2009 Projected |
|
SOURCES |
|
|
1 Net Profit [after tax] |
2.258 |
|
[a] Depreciation |
2.384 |
|
[b] Increase in [i] Partner’s Capital |
|
|
[c] [ii] Other Term Liabilities |
|
|
Increase in Unsecured Loans |
|
|
[d] Increase in Term Liability |
3.993 |
|
[e] Decrease in |
|
|
Fixed Assets |
0 |
|
[f] Others |
0 |
|
|
|
|
[g]
TOTAL |
8.635 |
|
|
|
|
2 USES [a] Net Loss |
0 |
|
[b] Decrease in Term Liabilities [Including A Closely Held Public Limited
Liability Company Deposits] |
0 |
|
[c] Increase in |
|
|
Other Non Current Assets |
|
|
Fixed Assets [Net] |
7.238 |
|
[d] Dividend |
0.000 |
|
[e] Others |
0.000 |
|
|
|
|
[f]
Total |
7.238 |
|
|
|
|
3 Long – Term Surplus [+] / Deficit [-] [Item 1 minus Item
2] |
1.397 |
|
|
|
|
4 Increase / Decrease in Current Assets [As per details
given below] |
2.573 |
|
|
|
|
5 Increase / Decrease in Current Liabilities other than
bank borrowings. |
[1.376] |
|
|
|
|
6 Increase / Decrease in Working Capital Gap |
4.397 |
|
|
|
|
7 Net Surplus [+] / Deficit [-] [Difference of 3 & 6] |
[3.000] |
|
|
|
|
8 Increase / Decrease in Bank Borrowings |
3.994 |
|
|
|
|
INCREASE / DECREASE IN NET SALES |
33.460 |
|
|
|
|
BREAK UP OF [4] |
|
|
[i] Increase / Decrease in raw Materials |
0 |
|
|
|
|
[ii] Increase / Decrease stock – in – process |
0 |
|
|
|
|
[iii] Increase / Decrease in Finished goods |
0.005 |
|
|
|
|
[iii] Increase / Decrease in Receivables |
3.083 |
|
[a] Domestic |
|
|
[b] Exports |
|
|
|
|
|
[v] Increase / Decrease in Store and Spares |
0 |
|
|
|
|
[vi] Increase / Decrease in other Current Assets |
3.020 |
MRS. ADITI
KEDAR VAZE
Annual Income :
Rs. : 75.000 Millions
Investment in
Business Capital
|
Name of the
Company / Firm / Concern in which investment in made |
Account
investment [Rs.] |
|
|
|
|
Aquafour |
Rs. 3.500 Millions |
Life Insurance
Policies
Rs
in Millions
|
Policy No. |
Sum assured
[Rs.] |
Surrender value
as on 25.06.2008 |
|
|
|
|
|
12 Polices |
4.252 |
0.578 |
Immovable
Properties
|
Name of the
owner |
Description of
property |
Location /
address of property |
Extent of land |
|
|
|
|
|
|
Aditi Kedar Vaze |
Agricultural Land |
Village shilotter Shahaur |
4.67 Acre |
Government
securities / national saving certificates / Shares of listed companies / units
of Unit trust of India etc
|
Description of
security |
Face value [Rs.] |
Market value as
on |
|
|
|
|
|
Shares |
Rs. 0.212 Million |
Rs. 0.175 Million |
|
PPF |
|
Rs. 0.675 Million |
|
Bonds |
|
Rs. 0.100 Million |
Including Movable
assets like furniture and fixture / plant and machinery / vehicles / jewels
etc
|
Nature / Details
of assets |
Market value of
assets as on |
|
|
|
|
Jewellery |
Rs. 0.550 Million |
Net Worth : Rs.
6.045 Millions
MRS. RASHMI
RAJEEV PATHAK
Annual Income
Rs.1.000 millions
|
Name of the company
/ firm / concern in which investment is made |
Amount invested
[Rs.] |
|
|
|
|
Aditya Apro |
Rs. 2.700 Millions |
|
Dgha Four |
Rs. 3.000 Millions |
Life Insurance
Policies
|
Sum assured
[Rs.] |
Surrender value
as on |
|
Rs. 2.654 Millions |
Rs. 0.755 Million |
|
Name of the
owner |
Description of
property |
Location /
address of property |
Extent of land |
Original
purchase cost [Rs.] |
Present market
value as on |
|
|
|
|
|
|
|
|
Mrs. Rashmi Rajeev Pathak |
Presidential Flat |
Hiranandani |
3500 Acre |
Flat |
Rs. 26.200 Millions |
|
Mrs. Rashmi Rajeev Pathak |
Land |
Shahapur |
20 Acres |
Land |
Rs. 15.000 Millions |
Total Assets : Rs.
58.087 Millions
Total Liabilities Rs.
6.036 Millions
Net Worth Rs.
52.051 Millions
MRS. MAYURA
MOHAN MUNGLE
Annual
Income Rs. 0.500 Million
|
Name of the
company / firm / concern in which investment is made |
Amount invested
[Rs.] |
|
|
|
|
Personal Capital |
Rs. 1.000 Million |
Deposits
held with Banks
|
Name
of the company |
Amount
of Deposits [Rs.] |
|
|
|
|
Share with company |
Rs. 0.250 Million |
Life Insurance
Policies
Rs
in Millions
|
Annual premium |
Sum assured
[Rs.] |
Surrender value
as on |
|
|
|
|
|
3800.000 |
0.500 |
0.175 |
Immovable
Properties
Rs
in Millions
|
Name of the
owner |
Original
Purchase cost [RS.] |
Present, market
value as on |
|
|
|
|
|
Residential flat |
0.967 |
3.500 |
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.43.23 |
|
UK Pound |
1 |
Rs.80.89 |
|
Euro |
1 |
Rs.63.80 |
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 |
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
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 |
|