MIRA
INFORM REPORT
|
Report Date : |
14.01.2011 |
IDENTIFICATION DETAILS
|
Name : |
CLASSIC IMAGE OFFSET PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
32, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
13.03.1992 |
|
|
|
|
Com. Reg. No.: |
21-54730 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CALC02433E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Importer of Liquor labels. (Wine labels) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 360000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well 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. 2010 Profit and loss of the company is not available. |
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 |
LOCATIONS
|
Registered Office : |
32, |
|
Tel. No.: |
91-33-23510042 / 23507213 / 23730909 / 2370 7213 / 2371
0042 |
|
Fax No.: |
91-33-23505127 / 90-33-2370 5127 |
|
E-Mail : |
|
|
Area : |
3000 Sq.fts |
|
Location : |
Rented |
|
|
|
|
Corporate Office : |
1/D, |
|
E-Mail : |
|
|
|
|
|
Factory : |
22, Kamal South Road, Kolkata – 700 010, West |
|
Area : |
6000 Sq.fts |
|
Location : |
Rented |
DIRECTORS
As on 29.09.2010
|
Name : |
Mr. Debhsish Sarkar |
|
Designation : |
Whole Time Director |
|
Address : |
GD- 44, Sector –III, Salt lake Kolkata – 700 106, West Bengal, India |
|
Date of Birth/Age : |
01.12.1950 |
|
Date of Appointment : |
13.03.1992 |
|
|
|
|
Name : |
Mrs. Deria Sarkar |
|
Designation : |
Director |
|
Address : |
GD- 44, Sector –III, Salt lake Kolkata – 700 106, West Bengal, India |
|
Date of Birth/Age : |
23.01.1955 |
|
Date of Appointment : |
13.03.1992 |
|
|
|
|
Name : |
Mr. Ipsita Sarkar |
|
Designation : |
Whole Time Director |
|
Address : |
GD- 44, Sector –III, Salt lake Kolkata – 700 106, West Bengal, India |
|
Date of Birth/Age : |
30.08.1984 |
|
Date of Appointment : |
01.12.2005 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Debashis Sarkar |
|
23500 |
|
Deria Sarkar |
|
21000 |
|
Ipsita Sarkar |
|
1200 |
Equity Share Breakup (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Bodies corporate |
8.00 |
|
Directors or relatives of Directors |
91.00 |
|
Other top fifty shareholders |
1.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Importer of Liquor labels. (Wine labels) |
GENERAL INFORMATION
|
Bankers : |
·
Sate Bank of |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Financial Institute: |
|
|
|
|
|
Auditors : |
|
|
Name : |
R L Agarwalla and Company Chartered Accountant |
|
Address : |
7, Rabindra Sarni, 4th Floor, Kolkata-700001, West |
|
Tel. No.: |
91-33-22253877/ 23345065/ 30275605 |
|
Mobile No.: |
91-9831175721 |
|
E-Mail : |
CAPITAL STRUCTURE
A son 29.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000 |
Equity Shares |
Rs. 100/- each |
Rs. 10.000 Millions |
|
100000 |
Preference Shares |
Rs. 100/- each |
Rs. 10.000 Millions |
|
|
Total |
|
Rs. 20.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
Equity Shares |
Rs. 100/-
each |
Rs. 5.000
Millions |
|
31000 |
Preference Shares |
Rs. 100/-
each |
Rs. 3.100 Millions |
|
|
Total |
|
Rs. 8.100 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 |
8.100 |
8.100 |
5.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
3.100 |
|
|
3] Reserves & Surplus |
82.053 |
57.877 |
47.351 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
90.153 |
65.977 |
55.451 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
32.906 |
32.480 |
6.604 |
|
|
2] Unsecured Loans |
36.031 |
29.956 |
25.146 |
|
|
TOTAL BORROWING |
68.937 |
62.436 |
31.750 |
|
|
DEFERRED TAX LIABILITIES |
10.451 |
9.125 |
8.475 |
|
|
|
|
|
|
|
|
TOTAL |
169.541 |
137.538 |
95.676 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
93.342 |
78.329 |
46.393 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
6.528 |
6.395 |
4.895 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
19.265
|
13.388 |
10.422 |
|
|
Sundry Debtors |
99.929
|
71.494 |
53.698 |
|
|
Cash & Bank Balances |
4.391
|
2.306 |
2.849 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
28.913
|
21.555 |
11.168 |
|
Total
Current Assets |
152.498
|
108.743 |
78.137 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
46.443
|
32.373 |
17.647 |
|
|
Other Current Liabilities |
0.00
|
1.176 |
0.807 |
|
|
Provisions |
36.384
|
22.380 |
15.295 |
|
Total
Current Liabilities |
82.827
|
55.929 |
33.749 |
|
|
Net Current Assets |
69.671
|
52.814 |
44.388 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
169.541 |
137.538 |
95.676 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
211.078 |
169.814 |
|
|
|
Other Income |
|
0.205 |
0.509 |
|
|
|
TOTAL (A) |
|
211.283 |
170.323 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Decrease/ Increase in stock |
|
1.498 |
[0.868] |
|
|
|
Raw Material Consumed |
|
100.081 |
79.496 |
|
|
|
Processing Charges |
|
23.664 |
21.600 |
|
|
|
Consumption of stores |
|
0.965 |
0.756 |
|
|
|
Power and Fuel |
|
2.944 |
2.477 |
|
|
|
Payment to and provisions for employees |
|
22.564 |
19.766 |
|
|
|
Manufacturing and other Expenses |
|
25.845 |
20.400 |
|
|
|
TOTAL (B) |
|
177.561 |
143.627 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
33.722 |
26.696 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
6.091 |
4.835 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
27.631 |
21.861 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
3.725 |
3.311 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
|
23.906 |
18.550 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
|
8.700 |
7.043 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
|
15.206 |
11.507 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
|
6.700 |
5.288 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
|
6.000 |
6.000 |
|
|
|
Proposed Dividend on Equity Shares |
|
4.000 |
3.500 |
|
|
|
Tax on Dividend |
|
0.680 |
0.595 |
|
|
BALANCE CARRIED
TO THE B/S |
|
11.226 |
6.700 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Import Value |
|
49.291 |
20.950 |
|
|
TOTAL IMPORTS |
|
49.291 |
20.950 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
304.12 |
230.15 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
NA
|
7.20 |
6.76 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
11.33 |
10.92 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
1.28 |
14.90 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.36 |
0.33 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.68
|
1.79 |
1.18 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.84
|
1.94 |
2.32 |
LOCAL AGENCY FURTHER INFORMATION
Performance:
During the year, the company recorded a growth of 25.63% in sale and
profit after tax has been increased by 99%.
Fixed Assets:
·
Land
·
Plant and Machinery
·
Factory Sheds
·
Electrical Installations
·
Office Machinery
·
Furniture and Fittings
·
Computers
·
Vehicles
·
Air Conditioners
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.45.13 |
|
|
1 |
Rs.71.05 |
|
Euro |
1 |
Rs.59.10 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
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 |
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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--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 |
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.