MIRA
INFORM REPORT
|
Report Date : |
23.02.2011 |
IDENTIFICATION DETAILS
|
Name : |
BHATIA GLASS TUFF PRIVATE LIMITED (w.e.f. 06.09.2005) |
|
|
|
|
Formerly Known
as: |
ASHA PAVRO ELECTRONICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No.A-487, Road No.24, MIDC Wagle Estate, Thane – 400604, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
16.08.1972 |
|
|
|
|
Com. Reg. No.: |
015948 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U32109MH19722PTC015948 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEB04672D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACA3694D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Glass Tuffening |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (48) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 73880 |
|
|
|
|
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
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.
ECGC Country Risk Classification List – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION PARTED BY
|
Name : |
Ms. Vishakha |
|
Designation : |
Accounts |
|
Date : |
22.02.2011 |
LOCATIONS
|
Registered Office/Factory : |
Plot No.A-487, Road No.24, MIDC Wagle Estate, Thane – 400604, |
|
Tel. No.: |
91-22-67102000/67743300 |
|
Fax No.: |
91-22-67103000 |
|
E-Mail : |
|
|
Location : |
Owned |
DIRECTORS
AS ON 30.09.2010
|
Name : |
Mr. Jivanprakash T Bhatia |
|
Designation : |
Director |
|
Address : |
802 B Wing, |
|
Date of Birth/Age : |
03.09.1968 |
|
Date of Appointment : |
19.12.2002 |
|
|
|
|
Name : |
Mrs. Dipti Bhatia |
|
Designation : |
Director |
|
Address : |
802 B Wing, |
|
Date of Birth/Age : |
10.03.1969 |
|
Date of Appointment : |
08.04.2009 |
KEY EXECUTIVES
|
Name : |
Ms. Vishakha |
|
Designation : |
Accounts |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Jivanprakash T Bhatia |
|
42470 |
|
Jivanprakash T Bhatia (HUF) |
|
1875 |
|
Dipti Bhatia |
|
5655 |
|
Total |
|
50000 |
AS ON 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
96.25 |
|
Other top fifty shareholders |
3.75 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Glass Tuffening |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Customers : |
Dealers |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
No. of Employees : |
90 (In office 15 + In factory 75) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
HDFC Bank, HDFC Bank House, Senapati Bapat Marg, Lower Parel West,
Mumbai – 400013, |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
CC – Rs.6.000 Millions
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Ghorpade Marthe and Associates Chartered Accountant |
|
Address : |
12, Kadam Building, Din Dayal Road, Dombivali West, Thane – 421202,
Maharashtra, India |
|
Tel No. : |
91-251-2486222 |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
60000 |
Equity Shares |
Rs.100/- each |
Rs.6.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Shares |
Rs.100/-
each |
Rs.5.000
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
Expected Sales (2010-2011) : Rs.85.000 Millions
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
5.000 |
5.000 |
5.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
13.470 |
6.484 |
3.592 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
18.470 |
11.484 |
8.592 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
15.312 |
16.720 |
18.738 |
|
|
2] Unsecured Loans |
0.162 |
1.168 |
0.201 |
|
|
TOTAL BORROWING |
15.474 |
17.888 |
18.939 |
|
|
DEFERRED TAX LIABILITIES |
2.399 |
1.753 |
1.164 |
|
|
|
|
|
|
|
|
TOTAL |
36.343 |
31.125 |
28.695 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
29.353 |
26.940 |
28.751 |
|
|
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 |
4.676
|
3.329 |
2.900 |
|
|
Sundry Debtors |
18.715
|
18.276 |
20.023 |
|
|
Cash & Bank Balances |
0.352
|
0.417 |
0.315 |
|
|
Other Current Assets |
0.205
|
0.562 |
0.016 |
|
|
Loans & Advances |
6.339
|
3.464 |
1.653 |
|
Total
Current Assets |
30.287
|
26.048 |
24.907 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
11.530
|
14.068 |
16.701 |
|
|
Other Current Liabilities |
11.474
|
7.460 |
7.710 |
|
|
Provisions |
0.364
|
0.406 |
0.623 |
|
Total
Current Liabilities |
23.368
|
21.934 |
25.034 |
|
|
Net Current Assets |
6.919
|
4.114 |
(0.127) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.071 |
0.071 |
0.071 |
|
|
|
|
|
|
|
|
TOTAL |
36.343 |
31.125 |
28.695 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income from Operation |
81.185 |
82.405 |
84.044 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
71.538 |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
9.647 |
4.069 |
6.211 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
2.662 |
1.422 |
1.671 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
6.985 |
2.647 |
4.540 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
6.484 |
3.592 |
(0.948) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED TO
THE B/S |
13.470 |
6.484 |
3.592 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
140 |
-- |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
Net Profit Margin (PBT/Sales) |
(%) |
11.88
|
4.94 |
7.39 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
16.17
|
7.68 |
11.57 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.52
|
0.35 |
0.72 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.10
|
3.47 |
5.12 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.29
|
1.19 |
0.99 |
LOCAL AGENCY FURTHER INFORMATION
Sundry Creditors
Details:
|
Particulars
|
Rs.
In Millions 31.03.2010 |
Rs.
In Millions 31.03.2009 |
Rs.
In Millions 31.03.2008 |
|
Sundry Creditors for Capital Goods |
0.969 |
0.991 |
1.125 |
|
Sundry Creditors for Goods |
8.741 |
9.725 |
13.403 |
|
Sundry Creditors for Others |
1.392 |
2.619 |
1.389 |
|
Sundry Creditors for Services |
0.429 |
0.733 |
0.784 |
Form 8:
|
Corporate
identity number of the company |
U32109MH1972PTC015948 |
|
Name of the
company |
BHATIA GLASS TUFF
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
Plot No 487rd
No24, Wagle Estate, Thane – 400604, |
|
This form is for |
Creation of
charge |
|
Type of charge |
Book Debts Movable Property Floating Charge |
|
Particular of
charge holder |
HDFC BANK LIMITED |
|
Nature of
instrument creating charge |
Letter of
Hypothecation. |
|
Date of
instrument Creating the charge |
02/07/2010 |
|
Amount secured by
the charge |
Rs.21.500
Millions |
|
Brief of the principal
terms an conditions and extent and operation of the charge |
Rate of Interest Interest at the
rate as may be communicated by the Bank from time to time. Terms of
Repayment Working Capital
facility shall payable on demand Term Loan
facility shall repayable in suitable instalments. Margin Company shall at
all times during the continuance of this security maintain the said debts of
a sufficient amount to provide the margin of security as may from time to
time advised by the Bank. Extent and Operation
of the charge Hypothecation by
way of First Charge on Company's Stocks, Book Debts etc., to secure as a
continuing security as mentioned in Column No.15 below for the repayment of
Rs.215 Lacs, together with interest, costs, charges, expenses and other
moneys due and payable by the Company to the Bank. |
|
Short particulars
of the property charged |
All the stock in
trade both present and future consisting of raw materials, finished goods,
goods in process of manufacturing and All the book-debts, outstandings monies
receivables, claims and bills which are now due and owing or which may at any
time hereafter during the continuance |
Trade References:
Sangobin Glass
Fixed Assets:
- Land
- Plant and Machinery
- Fixtures
- Motor Car
- Office Equipments
- Printer
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.45.20 |
|
|
1 |
Rs.73.70 |
|
Euro |
1 |
Rs.61.41 |
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 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
48 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.