MIRA INFORM REPORT

 

 

Report Date :

24.02.2011

 

IDENTIFICATION DETAILS

 

Name :

VISPA TEX

 

 

Registered Office :

10 – Thiru Nagar, Main Road, Kamrajapuram, Sengunthapuram, P.O. Karur -639002, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

10.04.1994

 

 

PAN No.:

[Permanent Account No.]

AAAFV2603G

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners 

 

 

Line of Business :

Manufacturer and Trader of Textiles Madeups.

 

 

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

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established concern in its field. Its profitability is low. Trade relations are reported as fair. The valuation report provided is of lower value than the proposal amount. Networth statement however seems to be satisfactory.

 

It would be advisable to take adequate securities while dealing with the subject. 

 

 

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

 

 

INFORMATION PARTED BY (General Information)

 

Name :

Mr. P. Muthumani

Designation :

Managing Partner

Contact No.:

91-9952547777

Date :

01.02.2011

 

 

LOCATIONS

 

Registered Office/ Factory :

10 – Thiru Nagar, Main Road, Kamarajapuram, Sengunthapuram, P.O. Karur -639002, Tamilnadu, India

Tel. No.:

91-4324-236377

Mobile No.:

91-9952547777 (Mr. P. Muthumani)

E-Mail :

vispa@sancharnet.in

Area :

2700 sq. ft.

Location :

Rented

 

 

PARTNERS

 

Name :

Mr. V. Muthumani       

Designation :

Partner

Address :

Periakulathupalayam, Verngamedu Post, Karur, Tamilnadu, India

Date of Birth/Age :

02.06.1968

Qualification :

M. Com

Experience :

20 years

PAN No.:

AGLPM5444K

 

 

Name :

Mr. P. Sivasamy

Designation :

Partner

Address :

Puthupalayam, Manmangalam Post, Karur, Tamilnadu, India

Date of Birth/Age :

07.06.1969

Qualification :

Under Graduate

Experience :

20 years

PAN No.:

BHIPS7083M

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Textiles Madeups.

 

 

Terms :

 

Selling :

Cash and Credit (30-60 days)

 

 

Purchasing :

Cash and Credit (30-60 days)

 

 

GENERAL INFORMATION

 

No. of Employees :

15 (Office – 6 and Factory – 9)

 

 

Bankers :

·         Corporation Bank

Karur, Tamilnadu, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. P. Hari

Chartered Accountant

Address :

Kartur, Tamilnadu, India

 

 

CAPITAL STRUCTURE

 

Capital Investment :

 

Owned :

Rs.0.707 Million

Borrowed :

Rs.3.066 Millions

Total :

Rs.3.773 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

0.707

0.477

0.268

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

5] God’s A/c

0.004

0.004

0.004

NETWORTH

0.711

0.481

0.272

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.004

2] Unsecured Loans

3.066

2.184

3.338

TOTAL BORROWING

3.066

2.184

3.342

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

                                                      

 

 

 

TOTAL

3.777

2.665

3.614

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.055

0.065

0.076

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

2.196

0.784

3.432

 

Sundry Debtors

5.741

6.809

2.545

 

Cash & Bank Balances

0.606

0.150

2.950

 

Other Current Assets

0.512

0.417

0.611

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

9.055

8.160

9.538

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

5.333

5.560

6.000

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

5.333

5.560

6.000

Net Current Assets

3.722

2.600

3.538

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

3.777

2.665

3.614

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

22.300

22.948

21.310

 

 

Other Income

0.051

0.122

0.032

 

 

TOTAL                                     (A)

22.351

23.070

21.342

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

11.871

12.400

9.833

 

 

Dyeing Charges

4.068

4.291

4.022

 

 

Weaving Charges

3.914

3.192

3.413

 

 

Daily wages

0.264

0.587

0.371

 

 

Vehicles Maintenance and Petrol Expenses

0.058

0.041

0.052

 

 

Travelling

0.032

0.044

0.043

 

 

Telephone Charges

0.050

0.065

0.091

 

 

Electricity Charges

0.026

0.033

0.030

 

 

Salary

0.222

0.199

0.133

 

 

Bonus

0.034

0.024

0.012

 

 

Other Expenses

1.112

1.534

2.318

 

 

TOTAL                                     (B)

21.651

22.410

20.318

 

 

 

 

 

Less

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

0.700

0.660

1.024

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.623

0.599

0.977

 

 

 

 

 

 

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

0.077

0.061

0.047

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.023

0.027

0.023

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.054

0.034

0.024

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.24

0.15

0.11

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.24

0.15

0.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.59

0.41

0.25

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.07

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

11.81

16.10

34.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.70

1.47

1.59

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

 

31.03.2011

31.03.2012

 

 

(Projected)

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

0.849

1.066

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

5] God’s A/c

 

0.004

0.004

NETWORTH

 

0.853

1.070

LOAN FUNDS

 

 

 

1] Secured Loans

 

1.500

1.500

2] Unsecured Loans

 

3.200

3.750

TOTAL BORROWING

 

4.700

5.250

DEFERRED TAX LIABILITIES

 

0.000

0.000

                                                      

 

 

 

TOTAL

 

5.553

6.320

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

0.055

0.055

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

4.000

5.000

 

Sundry Debtors

 

6.535

6.697

 

Cash & Bank Balances

 

0.225

0.325

 

Other Current Assets

 

0.238

0.243

 

Loans & Advances

 

0.000

0.000

Total Current Assets

 

10.998

12.265

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

5.500

6.000

 

Other Current Liabilities

 

0.000

0.000

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

5.500

6.000

Net Current Assets

 

5.498

6.265

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.553

6.320

 

 

PROJECTED PROFIT & LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

 

31.03.2011

31.03.2012

 

 

 

(Projected)

 

SALES

 

 

 

 

 

Income

 

25.000

29.000

 

 

Other Income

 

0.070

0.090

 

 

TOTAL                                     (A)

 

25.070

29.090

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

13.046

15.450

 

 

Dyeing Charges

 

4.500

5.000

 

 

Weaving Charges

 

4.350

4.750

 

 

Daily wages

 

0.400

0.500

 

 

Vehicles Maintenance and Petrol Expenses

 

0.070

0.080

 

 

Travelling

 

0.050

0.060

 

 

Telephone Charges

 

0.060

0.075

 

 

Electricity Charges

 

0.034

0.039

 

 

Salary and Bonus

 

0.300

0.350

 

 

Other Expenses

 

1.410

1.811

 

 

TOTAL                                     (B)

 

24.220

28.115

 

 

 

 

 

Less

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

 

0.850

0.975

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

0.750

0.800

 

 

 

 

 

 

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

 

0.100

0.175

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.000

0.000

 

 

 

 

 

 

NET PROFIT  (E-F)                                             (G)

 

0.100

0.175

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. P. SIVASAMY

 

NAME OF THE CO-APPLICANT: MR. V. MUTHUMANI

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTY

 

Address of the property with survey No./Door No. etc.

--

Anandkovil East, Vadivel Nagar

 

 

 

Description: Land/ Site/ Building

Land

Building

Land

Land

 

 

 

Whether Freehold/ Leasehold

Freehold

Freehold

 

 

 

Commercial/ Residential/ Agricultural

Residential

Site

 

 

 

Area/ extent of Land

5 Acres

5445 sq. ft.

5000 sq. ft.

 

 

 

Present Market/ Assessed Value

 

Rs.3.500 Millions

Rs.15.700 Millions

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Name of the Company/ firm/ concern in which investment is made

Vispa Tex

Vispa Finance

Vispa Tex

Vispa Yarns

Vispa Traders

Vispa Finance

 

 

 

Present Value of Investments

 

1.300

2.000

 

 

LIFE INSURANCE POLICY

 

Sum Assured

0.400

1.850

 

 

 

Surrender Value

 

0.200

0.750

 

 

OTHER ASSETS

 

Cash In Hand

0.050

0.100

 

 

 

Jewellery

0.500

0.600

 

 

 

Other Assets

0.200

0.300

 

 

 

Total Value of Other Assets

 

0.750

1.000

 

 

TOTAL ASSETS

 

RS.5.750 MILLIONS

Rs.19.450 MILLIONS

 

 

 

LIABILITIES

 

FURNISH LOANS AVAILED FROM BANKS/ FINANCIAL INSTITUTIONS AN OTHER BORROWINGS

 

Amount of Loan Availed 

0.500

1.500

 

 

 

Amount of Outstanding

(Total Liabilities)

Rs.0.500 Millions

Rs.1.500 Million

 

 

NET WORTH 

 

RS.5.250 MILLIONS

RS.17.950 MILLIONS

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. P. SIVASAMY

 

NAME OF THE GUARANTOR: V. PAPAYI

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTY

 

Address of the property with survey No./Door No. etc.

Naval Nagar

 

 

Description: Land/ Site/ Building

Land SF No.542

 

 

Whether Freehold/ Leasehold

Freehold

 

 

Area/ extent of Land

3600 sq. ft.

 

 

Present Market/ Assessed Value

 

RS.1.980 MILLIONS

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Name of the Company/ firm/ concern in which investment is made

Vispa Finance

 

 

Present Value of Investments

 

Rs.0.031 Million

 

 

DEPOSIT HELD WITH BANKS/ COMPANIES/ OTHER LENDER etc.

 

Name of the Bank/ company where deposits are held

--

 

 

Nature of deposits

Fixed Deposits

 

 

Present Value of Deposits

 

Rs.0.200 Million

 

 

OTHER ASSETS

 

Cash In Hand

0.100

 

 

Jewellery

0.300

 

 

Total Value of Other Assets

 

Rs.0.400 Million

 

 

TOTAL ASSETS

 

Rs.2.611 MILLIONS

 

 

NET WORTH 

 

Rs.2.611 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

MONTHWISE SALES SUMMARY

 

FROM 01.04.2010 TO 31.12.2010

 

MONTHS

SALES

(RS. IN MILLIONS)

 

 

April

0.437

May

3.061

June

1.647

July

0.455

August

3.146

September

0.683

October

0.955

November

0.145

December

1.733

 

 

TOTAL

 

12.262

 

------------------------------------------------------------------------------------------------------------------------------

 

VALUATION REPORT

 

(GENERAL INFORMATION)

 

This valuation is undertaken based upon the request from

The Branch Manager,

The Corporation Bank Limited, Karur

 

 

Name of the reported owner and address

Mrs. V. Pappayee,

W/o. (Late). Mr. K. Vishvanathan.

Perivakulathupalayam.

Inarn Karur Village. Vengamedu (P.O),

Karur Tk. and Dt.

 

 

Purpose of Valuation

To estimate the present market value

 

 

Date of Valuation

20.11.2010

 

 

Brief Description of the property

It is a Vacant land.

 

 

List of documents produced for perusal

Dct. No.8791/ 2010, Date: 17.09.2010

 

 

DESCRIPTION OF PROPERTY

 

Location of the Property

 

Plot No./Colony Name

S.F No./ T.S No./R.S No.

Village/Block/Panchayat

Taluk/ Ward

District/ Municipality

 

 

Plot No.334 and 333/ West Part, Naval Nagar,

S.F.No.542/5,

Athur Village and. Panchayai,

Karur TK

Karur Dt.

 

 

Postal address of the properly

Plot No.334 and 333/ West Part, Naval Nagar, S.F.No.542/5, Athur Village and Panchaval, Tk. and Dt..

 

 

Boundaries of the Property

 

North

South

East

West

Plot No.339 and 340

30’ East - West Road.

Plot No.333/ East Part,

Plot No.335.

 

 

Property Occupied by

Owner

 

 

 

PART A – LAND

 

Size of the Plot

As per Sale deed (a)

As per Actual (b)

Plot No.334 and 333 West Part

 

 

North

60’0”

60’0”

South

60’0”

60’0”

East

60’0”

60’0”

West

60’0”

60’0”

 

 

Total extent of the Land Considered for Valuation

3600 sq. ft.

3600 sq. ft.

 

 

Characteristics of the site:

 

 

Character of Locality

Residential Area

Classification

Middle Class

Development of the surrounding areas

Under development

Feasibility to the civic amenities like Schools, Hospitals, Offices, Markets, etc.

Moderate Distance.

Level of land with topographical conditions

Level

Shape of land

Square

Type of use to which it can be put

Vacant plot.

Weather lease hold / Free hold

Freehold

Road facilities

Available

Water Potentialities

Available

Under ground sewerage system

Not Available

Commercial potentiality of the property

Bright

 

 

Guide line rate

Rs.200/- sq. ft.

 

 

Guide line value of the land : 3600 ft x Rs.200/-

Rs.7,20,000/-

 

 

Prevailing market rate

Rs.575/- sq. ft.

 

 

Adopted Rate of Valuation

Rs.550/- sq. ft.

 

 

Estimated Value of the Land 3600 sq. ft. x Rs.550/-

Rs.1.980 Millions

 

 

------------------------------------------------------------------------------------------------------------------------------

 

TRADE REFERENCE:

 

·         Texnora

Address: 9, Thirunagar, First Cross, Kamarajapuram North, Karur – 639002, Tamilnadu, India

 Telephone No.: 91-4324-232861/ 235627

 

·         Abhishek Exports

Address: 100, Dindigul Road, Karur - 639001, Tamilnadu India

Telephone No.: 91-4324-261455

 

 

 


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.45.20

UK Pound

1

Rs.73.07

Euro

1

Rs.61.41

 

 

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.