MIRA INFORM REPORT

 

 

Report Date :

20.08.2011

 

IDENTIFICATION DETAILS

 

Name :

CAPITAL FOODS LIMITED

 

 

Registered Office :

C-16, MIDC, Ambad, Nasik – 422010, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

13.02.1995

 

 

Com. Reg. No.:

11-085541

 

 

Paid-Up Capital :

Rs. 189.009 Millions

 

 

CIN No.:

[Company Identification No.]

U15134MH1995PLC085541

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC11707D

 

 

PAN No.:

[Permanent Account No.]

AAACC1901F

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Food Products

 

 

No. of Employees :

400 (approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 980000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear 

 

 

Comments :

Subject is an established company having moderate track. The company has improved its performance in the year 2009-10. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre business dealings at usual trade 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.

 

INFORMATION PARTED BY

 

Name :

Mr. Vishal S

Designation :

Accounts Manager

Contact No.:

91-22-67740100

Date :

19.08.2011

 

 

LOCATIONS

 

Registered Office / Factory 1 :

C-16, MIDC, Ambad, Nasik – 422010, Maharashtra, India

Tel. No.:

91-253-2835264/2801172

Fax No.:

91-253-2385270

E-Mail :

office@capitalfoods.co.in

exim@capitalfoods.co.in

bharati@capitalfoods.co.in

Website :

www.capitalfoods.co.in

Location :

Owned

 

 

Corporate Office :

Villa Capital, Sadhana Compound, Oshiwara Bridge, S V Road, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Tel. No.:

91-22-67740100/26766201 (30 Lines)

Fax No.:

91-22-67740136

E-Mail :

office@capitalfoods.co.in

alpa@capitalfoods.co.in

exim@capitalfoods.co.in

customercare@capitalfoods.co.in

careers@capitalfoods.co.in

 

 

Factory 2 :

Kandla, Gujarat, India

 

 

Factory 3 :

Vapi, Gujarat, India

 

 

DIRECTORS

 

As On 15.07.2010

 

Name :

Mr. Ajay Kumar Vijay Gupta

Designation :

Chairman cum Managing Director

Address :

Villa Capital Sadhana Compound Near Oshiwara Bridge, S. V. Road, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Date of Birth/Age :

03.07.1965

Date of Appointment :

13.02.1995

DIN No.:

00532308

 

 

Name :

Mr. Omprakash Gajraj Varma

Designation :

Whole Time Director

Address :

58 Goa Atreet, 5/1 Goa Mansion, Fort, Mumbai – 400001, Maharashtra, India

Date of Birth/Age :

30.12.1977

Date of Appointment :

21.02.2006

DIN No.:

00530682

 

 

Name :

Mr. Scaria Abraham Cheruvallath

Designation :

Director

Address :

13, Radha Building, Seema CHS Limited, St. Anthonys Road, Chembur, Mumbai – 400071, Maharashtra, India

Date of Birth/Age :

24.01.1933

Date of Appointment :

24.01.1997

DIN No.:

00530672

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishal S

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As On 15.07.2010

 

Names of Shareholders

 

No. of Shares

Ajay V. Gupta

 

1

Vijay Gupta

 

1

Sagitta Investment Limited – Mauritius

 

250000

Capital Foods Exports Private Limited – India

 

18650915

Omprakash Varma

 

1

Arun Gupta

 

1

Aparna Raje

 

1

Total

 

18900920

 

As On 15.07.2010

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

1.32

Bodies corporate

98.67

Directors or relatives of Directors

0.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Food Products

 

 

Products :

Sauces, Soups, Noodles, Paste

 

 

Exports :

 

Products :

·         Food Products

Countries :

·         USA

·         Middles East

·         European Countries

 

 

Imports :

 

Products :

·         Food Products

Countries :

·         China

·         Hong Kong

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

PRODUCTION STATUS (As On 31.03.2010)

 

Particulars

 

 

Unit

Actual Production

Pouring sauces

 

 

In Cases

148407

Stirfry sauce and paste

 

 

In Cases

122883

Soups

 

 

In Cases

13328

Sauces and chutney

 

 

In Cases

185453

Soup and sauce mix

 

 

In Cases

57853

Noodles

 

 

In Cases

357990

Others

 

 

In Cases

150846

 

 

GENERAL INFORMATION

 

Customers :

·         Wholesalers

·         Retailers

·         Dealer

·         Distributor

 

 

No. of Employees :

400 (approximately)

 

 

Bankers :

  • State Bank of India - Backbay Reclamation Branch, Raheja Chambers, Free Press Journal Marg, Nariman Point, Mumbai - 400021, Maharashtra, India
  • HDFC Bank
  • ICICI Bank Limited
  • Barclays Bank Limited
  • Kotak Mahindra Bank Limited
  • Standard Chartered Bank

 

 

Facilities :

Secured Loans

31.03.2010 (Rs. In Millions)

31.03.2009 (Rs. In Millions)

HDFC Bank Car Loan

(Secured against Car)

0.000

0.065

HDFC Bank Car Loan

(Secured against Car)

0.000

0.065

Kotak Mahindra Primus Limited

(secured against car)

0.457

0.000

ICICI Bank Limited – Car Loan (secured against car)

0.000

0.078

ICICI Bank Limited – Car Loan (secured against car)

0.000

0.088

HDFC Bank – Car Loan (secured against car)

0.074

0.209

State Bank of India (C.C)

(secured against stock and debtors and personal guarantee of managing director of the company)

75.088

85.313

SBI Corporate Loan A/c

(secured against stock and debtors and personal guarantee of managing director of the company)

25.132

0.000

SBI Term Loan A/C (secured against stock and debtors and personall guarantee of managing director of the company)

91.070

100.943

SBI FCNR A/c

61.290

50.172

Total

253.111

236.933

 

 

Unsecured Loans

31.03.2010 (Rs. In Millions)

31.03.2009 (Rs. In Millions)

Barclays Bank Limited

1.058

2.265

Kotak Mahindra Bank Limited

1.147

2.847

HDFC Bank Loan A/c

1.188

1.782

Indiabulls Loan A/c

0.257

1.630

Reliance Capital Limited

0.795

2.336

Standard Chartered Bank Loan

1.862

2.736

Future Capital Holdings Limited

51.104

0.000

Total

57.411

13.596

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V R Momaya and Associates

Chartered Accountant

Address :

Army and Navy Building, 3rd Floor, 148, M G Road, Mumbai – 400001, Maharashtra, India 

Tel. No.:

91-22-22844568/22843287/22832390

Fax No.:

91-22-22042269

Pan No.:

AAAFV1284F

 

 

Holding Company :

  • Capital Foods Exports Private Limited

CIN: U51219MH2003PTC142121

 

 

Sister Concern :

  • Tree of Life Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

18900920

Equity Shares

Rs.10/- each

Rs.189.009 Millions

 

 

 

 

 

 


 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

189.009

133.009

99.009

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

57.114

34.428

34.155

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

246.123

167.437

133.164

LOAN FUNDS

 

 

 

1] Secured Loans

253.111

236.933

178.010

2] Unsecured Loans

57.411

13.596

7.535

TOTAL BORROWING

310.522

250.529

185.545

DEFERRED TAX LIABILITIES

19.023

26.450

3.391

 

 

 

 

TOTAL

575.668

444.416

322.100

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

267.327

271.881

223.415

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

15.382

0.359

0.357

DEFERRED TAX ASSETS

0.000

0.000

0.000

FOREIGN CURRENCY MONETARY ITEM TRANSALATION DIFF A/C

0.709

0.572

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

137.473

115.329

65.900

 

Sundry Debtors

127.499

75.814

69.713

 

Cash & Bank Balances

5.793

5.163

3.776

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

52.696

51.175

58.182

Total Current Assets

323.461

247.481

197.571

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

97.612

107.171

84.154

 

Other Current Liabilities

7.934

5.201

7.668

 

Provisions

10.952

7.562

7.637

Total Current Liabilities

116.498

119.934

99.459

Net Current Assets

206.963

127.547

91.112

 

 

 

 

MISCELLANEOUS EXPENSES

85.287

44.057

0.216

 

 

 

 

TOTAL

575.668

444.416

322.100

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES 

 

 

 

 

 

Income

751.350

646.326

521.341

 

 

Subsidies

0.000

0.000

3.356

 

 

Amortisation of Deferred Income

0.238

0.158

0.000

 

 

Other Income

1.502

1.495

0.720

 

 

Exchange Rate Difference Export

0.000

4.757

0.000

 

 

TOTAL                                     (A)

753.090

652.736

525.417

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

438.275

386.415

333.580

 

 

Employees Remuneration

37.227

37.882

27.142

 

 

Operating and Establishment Expenses

34.563

30.407

30.953

 

 

Selling and Distribution Expenses

189.005

141.355

126.702

 

 

Export Expenses

0.000

0.000

4.963

 

 

Exchange Rate Difference

4.206

0.000

2.157

 

 

Extraordinary Item

1.378

2.770

0.000

 

 

Increase/Decrease in Stock-in-Trade

(16.950)

(12.564)

(18.099)

 

 

TOTAL                                     (B)

687.704

586.265

507.398

 

 

 

 

 

Less

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

65.386

66.471

18.019

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

32.786

25.670

3.392

 

 

 

 

 

 

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

32.600

40.801

14.627

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

13.713

9.874

3.524

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

18.887

30.927

11.103

 

 

 

 

 

Less

TAX                                                                  (I)

(4.037)

27.496

4.244

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

22.924

3.431

6.859

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

25.488

22.057

15.198

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

48.412

25.488

22.057

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.21

0.35

0.69

 

 

Particulars

 

 

 

31.03.2011

Sales Turnover (approximately)

 

 

940.000

 

 

 

 

 

The above information has been parted by Mr. Vishal S (Accounts Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

3.04

0.53

1.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.51

4.79

2.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.20

5.95

2.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.18

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.05

2.21

2.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.78

2.06

1.99

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

The Details of Sundry Creditors

Rs. In Millions

Particulars

31.03.2010

31.03.2009

31.03.2008

 

 

 

 

Sundry Creditors for goods

59.530

79.654

55.510

Sundry Creditors for expenses and provisions

38.082

27.517

28.644

Total

97.612

107.171

84.154

 

 

REVIEW OF FINANCIAL PERFORMANCE:

The Company's Total Turnover is Rs 753.090 millions as at 31.03.2010 as against Rs. 652.736 millions in the previous year.

 

FUTURE OUTLOOK:

Several measurers have been adopted by the Company to reduce costs Measures have also been taken to improve sales. A separate cost control team has been set up in order to achieve this object.

 

 

Form 8:

 

Corporate identity number of the company

U15134MH1995PLC085541

Name of the company

CAPITAL FOODS LIMITED

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

C-16, MIDC, Ambad, Nasik – 422010, Maharashtra, India

This form is for

Modification of charge

Type of charge

Book Debts

Movable Property

Particular of charge holder

State Bank of India - Backbay Reclamation Branch, Raheja Chambers, Free Press Journal Marg, Nariman Point, Mumbai- 400021, Maharashtra, India

Kamalax_saraf@hotmail.com

Nature of instrument creating charge

A) Supplemental Agreement Of Hypothecation  Of Goods And Assets For Increase In The 

    Overall Limit

B) Letter Regarding The Grant Of Individual Limits Within The Overall Limit.

Both The Above Agreements Constitute A Single Modification.

Date of instrument Creating the charge

02.11.2010

Amount secured by the charge

Rs.355.000 Millions

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

Rate of Interest - DCC : 5.75% above base rate  term loan (o/s) : existing rates. Corporte loan : existing rates. New term loan  : 6.25% above base rate.

 

Terms of Repayment - 60 monthly installments of Rs. 0.833 million each payable from April 2011 to March 2016.

 

Margin – As per sanction terms

 

Extent and operation of the charge –

Demand Cash Credit   : Rs. 150.000 Millions

Term Loan (O/S)         : Rs.   82.000 Millions

Corporte Loan (O/S)   : Rs.   24.000 Millions

New Term Loan          : Rs.   50.000 Millions

Letter Of Credit           : Rs.   20.000 Millions

Bank Guarantee          : Rs.   20.000 Millions

PFE                            : Rs.   9.000 Millions

                 Total =        Rs. 355.000 Millions

Particulars of the property charged

All Present And Future Goods, Bookdebts and All Other Movable Assets Of The Borrower Including Documents Of Title To Goods And Other Assets, Such As Book-Debts Outstanding Moneys, Receivables, Including Receivabels By Way Of Cash Assistance And/Or Cash Incentives Under The Cash Incentive Scheme Or Any Other Scheme, Claims, Including Claims By Way Of Refund Of Customs/Excise Duties Under The Duty Drawback Credit Scheme, Or Any Other Scheme Bills, Invoices, Documents, Contracts, Insurance Policies, Guarantees, Engagements, Securities, Investments And Rights Uncalled Capital And All Present And Future Machinery.

Date of last modification prior to the present modification

23.04.2010

Particulars of the present modification

The Original Charge Was Created On 22.12.2007 For Rs.270.000 Millions. 1stly Modified On 26.12.2007 By Giving Collateral Security Over The Immov. Properties. 2ndly Modified On 26.12.2007 By Giving An Addl.Collateral Security Over The Immov. Properties. 3rdly Modified On 13.3.2010 For Rs. 320.300 Millions. 4thly Modified On 23.4.2010 By Giving An Addl. Collateral Security Over The Immov. Properties. Now By The Present Modfn. Dt. 2.11.2010 The Limit Increased From Rs. 320.300 Millions To Rs. 355.000 Millions.

 

Fixed Assets;

  • Land and building
  • Land @vapi
  • Plant and machinery
  • Factory equipments
  • Vehicle
  • Office equipment
  • Computers
  • Furniture and fixtures
  • Electrical installation

 

 


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.7

 

 

 

 

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.45.61

UK Pound

1

Rs.72.32

Euro

1

Rs.65.68

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

36

 

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.