MIRA
INFORM REPORT
|
Report Date : |
31.05.2008 |
IDENTIFICATION
DETAILS
|
Name : |
CREATIVE RESEARCH LABS PRIVATE LIMITED |
|
|
|
|
Formerly Known as : |
IKI (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered Office : |
1898/18, Ground Floor, Govind Puri Extension, New Delhi – 110 019 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
22.09.1994 |
|
|
|
|
Com. Reg. No.: |
55 - 061688 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74899DL1994PTC061688 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELC04495B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer,. Supplier and Exporter of Herbal Henna Powder. [ Henna
based hair colors, Herbal powder, Shampoo, Conditioner]. |
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 24004 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed company meeting its normal
commitments timeously. Trade relations are fair. Business is active. The company can be considered good for normal business dealings. |
INFORMATION PARTED
BY
|
Name : |
Mr. Tsuyoshi Hatakeyama |
|
Designation : |
Director |
|
Contact No.: |
91-9825959680, 91-2667-264608/26 |
LOCATIONS
|
Registered Office : |
1898/18, Ground Floor, Govind Puri Extension, New Delhi – 110 019,
India |
|
Tel. No.: |
91-11-26023447/ 26029087 |
|
Fax No.: |
91-11-26022317 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
E – 65, EPIP Zone, G. I. D. C. Savli, Manjusar, Dist. Vadodara –
391775, India |
|
Tel. No.: |
91-2667-264608, 264609 |
|
Fax No.: |
91-2667-264610 |
DIRECTORS
|
Name : |
Mr. Zueb Ali Nadvi |
|
Designation : |
Director |
|
Address : |
M – 149, IInd Floor, Greater Kailash – II, New Delhi – 110048, India |
|
Date of Birth/Age : |
26.07.1968 |
|
Date of Appointment : |
09.10.1998 |
|
|
|
|
Name : |
Mr. Tsuyoshi Hatakeyama, Foreigner |
|
Designation : |
Director |
|
Address : |
D – 1953/10, 1st Floor, Govind Puri Extension, New Delhi –
110019, India |
|
Date of Birth/Age : |
15.12.1972 |
|
Date of Appointment : |
09.10.1998 |
|
|
|
|
Name : |
Mr. Naeem Torrabally |
|
Designation : |
Director |
|
Address : |
20, Empire Estate, M G Road, Sultanpur, New Delhi – 110030, India |
|
Date of Appointment : |
19.08.1998 |
KEY EXECUTIVES
|
Name : |
Deepak Bansal and Associates |
|
Designation : |
Company Secretary |
|
Address : |
E – 102/2, Naraina Vihar, New Delhi – 110 028, India |
|
Tel No.: |
91-11-41415105 |
|
Mobile No.: |
91-9899167774 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
As on 30.09.2005
|
Names of Shareholders |
No. of Shares |
|
Mr. Nadvi Aasim |
100 |
|
Mr. Toorabally Naeem |
100 |
|
J Fam Office Company Limited |
6000 |
|
Uptodate Impex Private Limited |
13800 |
|
Total |
20000 |
Equity share breakup
(Percentage of total equity)
As on 31.03.2007
|
Sr. No. |
Category |
Percentage |
|
1. |
Foreign holdings (Foreign Institutional investors, Foreign companies
Foreign financial institutions, Non-resident Indians or Overseas corporate
bodies or Others |
30.00 |
|
2. |
Bodies corporate (not mentioned above) |
69.00 |
|
3. |
Directors or relatives of directors |
1.00 |
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer,. Supplier and Exporter of Herbal Henna Powder. [ Henna
based hair colors, Herbal powder, Shampoo, Conditioner]. |
|
|
|
|
Products : |
v Henna Hair Color v Black Hair Color v Dark Brown Hair
Color v Burgundy Hair
Color v Light Brown Hair
Color v Mahogany Hair
Color v Natural Brown
Hair Color v Natural Red Hair
Color v Amla Powder v Aritha Powder v Shikaki Powder v Multani Mitti
Powder |
|
|
|
|
Brand Name : |
Adore Henna |
|
|
|
|
Exports : |
|
|
Countries : |
v Japan v Korea v Taiwan v China v South East Asia
Middle East v USA v UK |
|
|
|
|
Terms : |
|
|
Selling : |
Credit |
|
|
|
|
Purchasing : |
Credit |
GENERAL
INFORMATION
|
Suppliers : |
v Nirmal Poly
Plast Packaging Private Limited v Polychem
Corporation v RKS Henna Export
House v Vicky Chemicals
Industries v Upgrade Export
Private Limited |
|
|
|
|
Customers : |
v OEM’s v Distributors |
|
|
|
|
No. of Employees : |
25 |
|
|
|
|
Bankers : |
v ICICI Bank Limited v Citi Bank NA v Bank of India v Kotak Mahindra
Bank |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
v Raj Gupta and
Company, Chartered Accountants 1001, Chiranjeev Tower, Building No. 43, Nehru Place, New Delhi – 110
019, India v Sharma Agarwal
and Company, Chartered Accountants 7/63, South Patel Nagar, New Delhi – 110008, India |
|
|
|
|
Sister Concerns : |
Anup Grade Exports |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
40,000 |
Equity Shares |
Rs. 100/- each |
Rs. 4.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20,000 |
Equity Shares |
Rs. 100/-
each |
Rs. 2.000
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 |
2.000 |
2.000 |
2.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
4.001 |
3.907 |
3.781 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
6.001 |
5.907 |
5.781 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.316 |
0.166 |
0.000 |
|
|
2] Unsecured Loans |
1.076 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
1.392 |
0.166 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
7.393 |
6.073 |
5.781 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
5.860 |
6.231 |
7.241 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.104 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.699
|
0.627 |
0.372 |
|
|
Sundry Debtors |
2.624
|
0.743 |
0.318 |
|
|
Cash & Bank Balances |
0.362
|
0.464 |
0.496 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.584 |
|
|
Loans & Advances |
0.156
|
0.102 |
0.131 |
|
Total
Current Assets |
3.841
|
1.936 |
1.901 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
1.675
|
2.017 |
2.173 |
|
|
Provisions |
0.635
|
0.081 |
1.298 |
|
Total
Current Liabilities |
2.310
|
2.098 |
3.471 |
|
|
Net Current Assets |
1.531
|
(0.162) |
(1.570) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.002 |
0.004 |
0.006 |
|
|
|
|
|
|
|
|
TOTAL |
7.393 |
6.073 |
5.781 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover (Including Other Income) |
12.936 |
11.054 |
10.612 |
|
|
Total Income |
12.936 |
11.054 |
10.612 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
1.204 |
1.153 |
1.536 |
|
|
Provision for Taxation |
0.610 |
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
0.594 |
1.153 |
1.536 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Increase/(Decrease) in Finished Goods |
0.000 |
(0.254) |
0.278 |
|
|
Financial Charges |
0.044 |
0.024 |
0.009 |
|
|
Depreciation & Amortization |
0.744 |
0.819 |
0.907 |
|
|
Other Expenditure |
10.944 |
9.312 |
7.882 |
|
Total Expenditure |
11.732 |
9.901 |
9.076 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
4.59
|
10.43 |
14.47 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
9.31
|
10.43 |
14.47 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.31
|
10.43 |
14.47 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.19 |
0.26 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.38
|
0.35 |
0.60 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.66
|
0.92 |
0.55 |
LOCAL AGENCY
FURTHER INFORMATION
Table
|
Parameters |
Details |
|
Statutory
Approvals |
|
|
Income Tax Registration PAN |
AAACC – 7288 H |
|
VAT / TIN Registration |
2492100594 |
|
Import Export Code |
0504037480 |
|
Name of Bank |
ICICI Bank |
|
Current Account Number |
000305003048 |
|
Account Since |
Since 2004 |
|
|
|
|
Credibility
Factors |
|
|
India Mart Client Since |
2 Years |
|
Trade Affiliations |
|
|
SSI Registration |
YES |
|
Export Promotion Council |
No |
|
|
|
|
Standards and
Certifications |
|
|
Quality Management Systems |
Yes |
|
Environment Management Systems |
Yes |
|
Safety Certificates |
No |
|
Product Certificates |
No |
|
Other Certificates |
No |
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. 42.59 |
|
UK Pound |
1 |
Rs. 84.16 |
|
Euro |
1 |
Rs. 65.99 |
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 |
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 |
|