MIRA INFORM REPORT

 

 

Report Date :

12.08.2011

 

IDENTIFICATION DETAILS

 

Name :

SU-RAJ DIAMOND INDUSTRIES LIMITED

 

 

Registered Office :

Su-Raj House, 73-C Cross Road, M I D C Marol, Andheri (East), Mumbai – 400 093, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

22.03.1980

 

 

Com. Reg. No.:

11-22385

 

 

Capital Investment / Paid-up Capital :

Rs.24.000 millions

 

 

CIN No.:

[Company Identification No.]

U36900MH1980PLC022385

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS14766D / MUMS38109B

 

 

Legal Form :

A closely held public limited liability company.

 

 

Line of Business :

Manufacturer and Exporter of Diamonds, Studded Jewellery and Plain Jewellery

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 4000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual tarde terms and conditions. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

LOCATIONS

 

Registered Office :

Su-Raj House, 73-C Cross Road, M I D C Marol, Andheri (East), Mumbai – 400 093, Maharashtra, India

Tel. No.:

91-22-40916300

Fax No.:

91-22-28265550

E-Mail :

companysecretary@su-raj.com

 

DIRECTORS

 

As on 28.09.2010

 

Name :

Mr. Surendra Narpatraj Singhvi

Designation :

Director

Address :

2-D, Stuti Apartment, City Light Road, Surat – 395 007, Gujarat, India

Date of Birth/Age :

30.09.1964

Date of Appointment :

06.06.2005

DIN No. :

00336989

 

 

Name :

Mr. Vinay Kantilal Mehta

Designation :

Director

Address :

F9 Triveni, 66 Walkeshwar Road, Mumbai – 400 006, Maharashtra, India

Date of Birth/Age :

28.02.1955

Date of Appointment :

01.10.2005

DIN No. :

00249282

 

 

Name :

Mr. Rajendra Rajkumar Bhandari

Designation :

Director

Address :

10/578 Chopasani Housing Board, II Puliya, Jodhpur, Rajasthan, India

Date of Birth/Age :

07.07.1955

Date of Appointment :

02.02.2008

DIN No. :

00361132

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2010

 

Names of Shareholders

 

No. of Shares

Gunvanti Rajnikant Mehta

 

2700

Euro Auto Private Limited, India

 

6150

Kohinoor Diamonds Private Limited, India

 

63450

Diadem Investment and Finance Private Limited, India   

 

700

Jatin R Mehta (Karta) of Jatin R Mehta (HUF)  

 

1300

Bombay Diamonds Company Private Limited, India 

 

90600

SJR Commodities and Consultancies Private Limited, India 

 

75000

Vishal Jatin Mehta

 

50

Suraj Jatin Mehta

 

50

Total

 

240000

As on 28.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

98.29

Other top fifty shareholders

 

1.71

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Diamonds, Studded Jewellery and Plain Jewellery

 

 

Products :

Product Description

ITC Code

Diamonds

710239.01

Studded Jewellery

711319.03

Plain Jewellery

711319.01

 

PRODUCTION STATUS AS ON 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Fully Processed Polished Diamonds

Carats

Not Applicable

75000

276560

Gold

Gms

Not Applicable

NA

892841

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Punjab National Bank

Large Corporate Branch, Maker Tower E, Cuffe Parade, Mumbai – 400 005, Maharashtra, India

 

Facilities :

           

Secured Loans

As on 31.03.2010

Rs. in millions

As on 31.03.2009

Rs. in millions

As on 31.03.2008

Rs. in millions

As on 31.03.2007

Rs. in millions

A) Loans and Advances From Banks :

 

 

 

 

Secured by Hypothecation of Book Debts and Inventory and by Equitable Mortgage by way of deposit of the Title Deeds of the Company's Factory Premises at Andheri in Mumbai and by Personal Guarantee of Mr. Jatin R. Mehta.

 

The Company has also been sanctioned Non funded credit facility of Rs.1030.000 millions by the Consortium of Banks secured against above assets and by Fixed Deposits as cash margin

391.238

398.311

253.837

332.995

Total (A)

391.238

398.311

253.837

332.995

 

 

 

 

 

B) Received from Banks

 

 

 

 

External Commercial Borrowings 

 

 

 

 

Buyers’ Credit

1840.489

112.819

272.784

281.511

Less : To the extent secured by pledge of Fixed Deposits with banks

1840.489

112.819

272.784

281.511

Total (B)

0.000

0.000

0.000

0.000

 

 

 

 

 

Total (A+B)

391.238

398.311

253.837

332.995

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R C Reshamwala and Company

Chartered Accountant

Address :

323, Varma Chambers, 11 Homji Street, Fort, Mumbai – 400 093, Maharashtra, India 

 

 

Associates :

·         Su-Raj Jewellery (India) Limited

·         Su-Raj Diamond Dealers Limited

·         Kohinoor Diamonds Private Limited

·         Bombay Diamonds Company Private Limited

·         SJR Commodities and Consultancy Private Limited

·         Carbon Accessories Limited (upto 30/3/ 10)

·         Peakok Jewellery Limited (upto 30/3/10)

 

 

CAPITAL STRUCTURE

 

As on 28.09.2010

 

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

240000

Equity Shares

Rs.100/- each

Rs.24.000 millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

24.000

20.000

20.000

20.000

2] Share Application Money

0.000

0.000

0.000

0.000

3] Advance towards future issue of Equity Shares

0.000

100.000

0.000

0.000

4] Reserves & Surplus

981.757

785.961

729.973

642.374

5] (Accumulated Losses)

0.000

0.000

0.000

0.000

NETWORTH

1005.757

905.961

749.973

662.374

LOAN FUNDS

 

 

 

 

1] Secured Loans

391.238

398.311

253.837

332.995

2] Unsecured Loans

0.000

0.000

0.000

0.000

TOTAL BORROWING

391.238

398.311

253.837

332.995

DEFERRED TAX LIABILITIES

3.397

4.372

5.292

5.618

 

 

 

 

 

TOTAL

1400.392

1308.644

1009.102

1000.987

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

79.356

92.333

102.169

112.675

Capital work-in-progress

0.000

0.000

0.000

0.000

 

 

 

 

 

INVESTMENT

345.928

493.230

501.730

192.078

DEFERREX TAX ASSETS

0.000

0.000

0.000

0.000

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

437.248

173.603

221.810

244.063

 

Sundry Debtors

2182.408

1799.272

1266.731

1278.367

 

Cash & Bank Balances

122.134

182.768

241.514

163.646

 

Other Current Assets

0.000

0.000

0.000

0.000

 

Loans & Advances

72.159

76.532

78.208

35.138

Total Current Assets

2813.949

2232.175

1808.263

1721.214

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

 

Sundry Creditors

1819.677

1482.019

1364.244

986.639

 

Other Current Liabilities

8.552

10.186

25.539

26.491

 

Provisions

10.612

16.889

13.277

11.850

Total Current Liabilities

1838.841

1509.094

1403.060

1024.980

Net Current Assets

975.108

723.081

405.203

696.234

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

1400.392

1308.644

1009.102

1000.987

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

31.03.2007

 

SALES

 

 

 

 

 

 

Sales

4235.520

3250.597

2458.546

2238.056

 

 

Labour Charges Received

3.460

8.383

8.560

12.704

 

 

Other Income

25.357

23.191

19.470

13.008

 

 

TOTAL                                     (A)

4264.337

3282.171

2486.576

2263.768

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

 

Material Cost

4047.202

3067.634

2292.462

2051.941

 

 

Manufacturing and Other Expenses

92.547

99.486

81.951

84.353

 

 

TOTAL                                     (B)

4139.749

3167.120

2374.413

2136.294

 

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

124.588

115.051

112.163

127.474

 

 

 

 

 

 

Less

FINANCIAL CHARGES (NET)                             (D)

8.403

43.585

2.566

15.989

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

116.185

71.466

109.597

111.485

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

10.928

12.448

13.510

15.131

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

105.257

59.018

96.087

96.354

 

 

 

 

 

 

Less

TAX                                                                  (H)

6.024

2.692

5.100

9.406

 

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

99.233

56.326

90.987

86.948

 

 

 

 

 

 

Add

EXCESS PROVISION FOR INCOME TAX EARLIER YEARS

1.192

(0.158)

(2.832)

(0.730)

 

 

 

 

 

 

Add

PRIOR PERIOD INCOME (EXPENSES) (NET)

(0.630)

(0.180)

(0.556)

5.834

 

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

496.124

470.136

412.537

350.485

 

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

 

Transfer to General Reserve

20.000

20.000

20.000

20.000

 

 

Transfer to General Reserve – Foreign Exchange Fluctuations

10.000

10.000

10.000

10.000

 

BALANCE CARRIED TO THE B/S

565.919

496.124

470.136

412.537

 

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

 

Export of Goods on FOB basis

4080.055

2353.350

2048.040

1595.752

 

 

Recovery of Freight

1.499

0.652

0.958

0.779

 

TOTAL EARNINGS

4081.554

2354.002

2048.998

1596.531

 

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

 

Raw Materials

3979.973

2272.220

2039.123

1492.360

 

 

Stores & Spares

0.000

0.401

0.000

0.314

 

TOTAL IMPORTS

3979.973

2272.621

2039.123

1492.674

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

428.00

280.00

438.00

460.00

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

31.03.2007

PAT / Total Income

(%)

2.33

1.72

3.66

3.84

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.49

1.82

3.91

4.31

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.64

2.54

5.03

5.25

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.07

0.13

0.15

 

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.22

2.11

2.21

2.05

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

1.48

1.29

1.68

 

 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATIONS AND PROSPECTS

 

The Total Income from operations during the year increased by 30% to Rs.4264.300 millions from Rs.3282.200 millions in the previous year. The Company recorded a net profit of Rs.99.200 millions during the year as against Rs.56.300 millions in the previous year, an increase of 76%.

 

FORM 8

 

Corporate identity number of the company

U36900MH1980PLC022385

Name of the company

SU-RAJ DIAMOND INDUSTRIES LIMITED

Address of the registered office or of the principal place of  business in India of the company

Su-Raj House, 73-C Cross Road, M I D C Marol, Andheri (East), Mumbai – 400 093, Maharashtra, India

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

90240576

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

·         Others

o        Current Assets

Particular of charge holder

Punjab National Bank

Large Corporate Branch, Maker Tower E, Cuffe Parade, Mumbai – 400 005, Maharashtra, India

Nature of instrument creating charge

1) Third Supplemental Joint Deed of Hypothecation dated 8th April, 2011 executed by Su-Raj Diamond Industries Limited in favour of Punjab National Bank, Vijaya Bank, Export Import Bank of India and State Bank of Hyderabad.

 

2) Second Extension of Memorandum of Entry in favour of PNB Consortium dated 8th April, 2011.

Date of instrument Creating the charge

08.04.2011

Amount secured by the charge

Rs.1830.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

The Company shall pay interest to the Banks at such rate or rates as may be notified by the Banks.

 

Terms of Repayment

The Company shall on demand pay the outstanding balance due to each of the Banks.

 

Margin

As advised by the Consortium Banks from time to time.

 

Extent and Operation of the charge

1) Company has hypothecated all its existing and future current assets including book-debts to secure monies payable in respect of banking facilities granted/agreed to be granted by Banks (Punjab National Bank, Vijaya Bank, Export Import Bank of India and State Bank of Hyderabad) to Company upto an aggregate principal sum limit of Rs.1830.000 millions.  2) Company has extended equitable mortgage by deposit of title deeds by way of reconstructive delivery of its immovable property to secure the Bank Loan.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

·         All the Company's stock in trade comprising of raw materials, semi-finished and finished products including rough diamonds, diamonds under process, cut or finished diamonds, gold / jewellery.

·         All the present and future bills receivables and book-debts and other movables.

·         Plot No. 73-C, situated at Marol Industrial Area together with the structure standing thereon within the village limits of Kondivita of Taluka Andheri, Mumbai.

Particulars of the present modification

1) The Banking Facilities are modified vide Third Supplemental Joint Deed of Hypothecation dated 08/04/2011 increasing the total limits from Rs.1430.000 millions to 1830.000 millions. All other terms and conditions remain unchanged. (2) The Company has re-deposited Title Deeds as and by way of equitable mortgage by deposit of title deeds by way of re-constructive delivery of its immovable properties together with all buildings and structures thereon.

 

 

FIXED ASSETS

 

·         Land (Leasehold)

·         Building (including premises on Ownership basis) 

·         Plant and Machinery

·         Furniture and Fixtures

·         Electrical Installations

·         Office / Factory Equipment

·         Air conditioners

·         Vehicles

·         Computer

 

 


 

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.45.27

UK Pound

1

Rs.73.33

Euro

1

Rs.64.58

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

50

 

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

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

-

NB

                                       New Business

-

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.