MIRA
INFORM REPORT
|
Report Date : |
30.05.2008 |
IDENTIFICATION
DETAILS
|
Name : |
TILO PRIVATE LIMITED |
|
|
|
|
Registered Office : |
364, Shiv Kripa, Hiran Magri, Sector No. 9 Road, Manikya Lal Verma Nagar,
Savina, Udaipur 313001, Rajasthan |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
05.06.1984 |
|
|
|
|
Com. Reg. No.: |
17-003022 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U14101RJ1984PTC003022 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
JDHT00980A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAAFT7702N |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer and Exporter of Marble Table Tops and Handicrafts |
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 11100 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company. Trade relations are fair. Payments are made regularly as reported. The company can be considered good for normal business dealings. |
INFORMATION PARTED
BY
|
Name : |
Mr. Ram |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-9252848916 |
|
Date : |
12.05.2008 |
LOCATIONS
|
Registered Office : |
364, Shiv Kripa, Hiran Magri, Sector No. 9 Road, Manikya Lal Verma
Nagar, Savina, Udaipur 313001, Rajasthan, India |
|
Tel. No.: |
91-294-2486160 / 2489735 |
|
Mobile No.: |
91-9829044250 / 9829044478 |
|
Fax No.: |
91-294-2486946 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
2500 Sq. mtrs. |
|
Location : |
Owned |
|
|
|
|
Factory 1 : |
Located at Kalwas Industrial Area |
|
Location : |
Owned |
DIRECTORS
|
Name : |
Mr. Nitin Choudhary |
|
Designation : |
Director |
|
Address : |
364, Sector 9, Main Road, Savina, Udaipur 313002, Rajasthan, India |
|
Date of Birth/Age : |
20.09.1974 |
|
Date of Appointment : |
15.01.2005 |
|
|
|
|
Name : |
Daya Lal Choudhary |
|
Designation : |
Director |
|
Address : |
364, Sector 9, Main Road, Savina, Udaipur 313002, Rajasthan, India |
|
Date of Birth/Age : |
25.05.1946 |
|
Mobile No.: |
91-9829044250 |
|
Date of Appointment : |
01.08.1995 |
|
|
|
|
Name : |
Mr. Chetan Anand Chaudhery |
|
Designation : |
Director |
|
Address : |
364, Sector 9, Main Road, Savina, Udaipur 313001, Rajasthan, India |
|
Date of Birth/Age : |
03.03.1972 |
|
Date of Appointment : |
08.09.1992 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
[As on 31.03.2007]
|
Names of Shareholders |
|
No. of Shares |
|
Shweta Choudhary |
|
1900 |
|
Rajesh Choudhary |
|
1800 |
|
Pawan Choudhary |
|
1900 |
|
Devendra Choudhary |
|
1900 |
|
Suresh Shah |
|
1900 |
|
Abhay Pareek |
|
1800 |
|
Chinmay Dixit |
|
1800 |
|
Tanmaya Dixit |
|
1900 |
|
Shakuntala Pareek |
|
1900 |
|
Tara Dixit |
|
1900 |
|
Ramlal |
|
1800 |
|
Hemraj |
|
1800 |
|
Devendra |
|
1800 |
|
Leharanath |
|
1900 |
|
Jayanti Mewaria |
|
1900 |
|
Renu Choudhary |
|
1900 |
|
Sunil Choudhary |
|
1900 |
|
Bharat Choudhary |
|
1900 |
|
Pintoo Choudhary |
|
1800 |
|
Hemant Choudhary |
|
1600 |
|
Kamla Choudhary |
|
2560 |
|
Madan Choudhary |
|
2880 |
|
Navita Choudhary |
|
1280 |
|
Moti Lal Choudhary |
|
1280 |
|
Total |
|
45000 |
|
|
|
|
|
Equity Share
Break-up [As on 31.03.2007] |
|
Percentage of
Holding |
|
Directors or relatives of the Directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Marble Table Tops and Handicrafts |
|
|
|
|
Exports : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Advance |
|
|
|
|
Purchasing : |
Credit |
GENERAL
INFORMATION
|
Suppliers : |
|
|
|
|
|
Customers : |
|
|
|
|
|
No. of Employees : |
60 |
|
|
|
|
Bankers : |
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
K. N. S. Associates Chartered Accountants |
|
Address : |
65,Panchsheel Marg, Near Town Hall, Udaipur 313001, Rajasthan, India |
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 |
|
45000 |
Equity Shares |
Rs. 10/-
each |
Rs. 0.450
Million |
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 |
0.450 |
0.450 |
0.450 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.300 |
|
|
3] Reserves & Surplus |
2.336 |
2.242 |
2.272 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
2.786 |
2.692 |
3.022 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
1.666 |
1.845 |
1.112 |
|
|
2] Unsecured Loans |
0.768 |
0.287 |
0.081 |
|
|
TOTAL BORROWING |
2.434 |
2.132 |
1.193 |
|
|
DEFERRED TAX LIABILITIES |
0.016 |
0.016 |
0.031 |
|
|
|
|
|
|
|
|
TOTAL |
5.236 |
4.840 |
4.246 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
3.547 |
3.123 |
1.496 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
2.046 |
1.965 |
2.731 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.884
|
0.861
|
0.538 |
|
|
Sundry Debtors |
0.272
|
0.500
|
1.039 |
|
|
Cash & Bank Balances |
0.077
|
0.059
|
0.117 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
0.844
|
0.559
|
0.254 |
|
Total
Current Assets |
2.077
|
1.979 |
1.948 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
2.434
|
2.227
|
1.929 |
|
|
Provisions |
0.000
|
0.000
|
0.000 |
|
Total
Current Liabilities |
2.434
|
2.227 |
1.929 |
|
|
Net Current Assets |
[0.357]
|
[0.248]
|
0.019 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
5.236 |
4.840 |
4.246 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
Sales Turnover |
|
8.648 |
7.386 |
|
Total Income |
|
8.648 |
7.386 |
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
0.201 |
0.016 |
|
Provision for Taxation |
|
0.105 |
[0.046] |
|
Profit/(Loss) After Tax |
|
0.096 |
[0.030] |
|
|
|
|
|
|
Earnings in Foreign Currency : |
|
4.614 |
1.623 |
|
|
|
|
|
|
Total Expenditure |
|
8.447 |
7.370 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
1.11
|
[0.41] |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.32
|
0.21 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.58
|
0.31 |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07
|
0.005 |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.74
|
1.61 |
1.03 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.85
|
0.88 |
1.00 |
LOCAL AGENCY
FURTHER INFORMATION
Form 8
Bankers Charges
Report as per Registry
|
Name of the company |
TILO PRIVATE LIMITED |
|
Presented By |
D. L. Choudhary |
|
1) Date and description of instrument creating the change |
03.12.1996 –
Letter of hypothecation of vehicles executed by the company in favour of the
‘Bank of Baroda’ Market Yard, Udaipur |
|
2) Amount secured by the charge/amount owing on the securities of charge |
Rs. 0.200 Million |
|
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 |
Tata Sumo vehicle
whether purchased or yet to be purchased. |
|
4) Gist of the terms and conditions and extent and operation of the charge. |
[a] the loan
shall be secured by hypothecation of Tata Sumo Vehicle by creating first
charge in favour of the bank. [b] The company has
undertaken to keep the Tata Sumo Vehicle in marketable and good condition at
its own cost and insure the same. [c] The Tata Sumo
vehicle hypothecated and all realization and insurance proceeds thereof and
all documents in respect of the said security are to be kept distinguishable
and held as the exclusive property of the bank. [d] The rate of
the interest chargeable on loan is 13.5% p.a. with quarterly costs plus
interest tax subject to changes made by RBI from time to time. |
|
5) Name and Address and description of the person entitled to the charge. |
NA |
|
6) Date and brief description of instrument modifying the charge |
NA |
OTHER
INFORMATION:-
|
PARAMETER |
DETAIL |
|
|
|
|
Statutory
Approval |
|
|
Income Tax Registration |
AACCT5455F |
|
VAT / TIN Registration |
08543959942 |
|
Import Export Code |
1395009155 |
|
Name of Bank |
Punjab National Bank |
|
Current Account Number |
73394 |
|
Account Since |
7 to 10 Years |
|
|
|
|
Credibility
Factors |
|
|
India Mart Client Since |
3 Years |
|
|
|
|
Trade
Affiliations |
|
|
SSI Registration |
NO |
|
Export Promotion Council |
YES |
|
Chambers of commerce Membership |
YES |
|
|
|
|
Standard and
certifications |
|
|
Quality Management Systems |
YES |
|
Environment Management Systems |
YES |
|
Safety Certificates |
YES |
|
Product Certificates |
|
|
Other Certificates |
D and B Certificate |
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. 42.77 |
|
UK Pound |
1 |
Rs. 84.33 |
|
Euro |
1 |
Rs. 66.65 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
54 |
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 |
|