MIRA INFORM REPORT

 

 

Report Date :

17.01.2011

 

IDENTIFICATION DETAILS

 

Name :

DEV EXPORTS

 

 

Registered Office :

No.277 – B, Vaiyapuri Nagar, I Cross, Sengunthapuram – 629002, Karur

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Year of Establishment :

2007

 

 

IEC No.:

3209011907

 

 

Legal Form :

Sole Proprietory Concern

 

 

Line of Business :

Manufacturer of Textile Items Madeups Using Cotton Fabrics.

 

 

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 :

New Concern

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a new concern establishing itself gradually. Trade relations are reported as fair. The networth statement and the valuation report appears to be satisfactory. Business is active. Payments terms are unknown.

 

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

 

 

LOCATIONS

 

Registered Office/ Factory :

No.277 – B, Vaiyapuri Nagar, I Cross, Sengunthapuram – 629002, Karur, India

Mobile No.:

91-9443322153 (Mr. R. Sakthivel)

Email :

devkarur@sancharnet.in

Location :

Owned

 

 

SOLE PROPRIETOR

 

Name :

Mr. R. Sakhivel

Designation :

Proprietor

Date of Birth/Age :

39 years

Qualification :

Higher Secondary

PAN No.:

[Permanent Account No.]

BKTPS8939L

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Textile Items Madeups Using Cotton Fabrics.

 

 

Terms :

 

Selling :

Cash and Credit (30-60-90 days)

 

 

Purchasing :

Cash and Credit (30-60-90 days)

 

 

GENERAL INFORMATION

 

Suppliers :

·         Cargo Partner Logistics India Private Limited

·         Durga Traders

·         TNT India Private Limited

·         Visnu Textile Printers

 

 

Customers :

End Users and OEM’s

 

·         Shri Senthur Textile Mills

·         Vispaa Yarns

 

 

No. of Employees :

10

 

 

Bankers :

§            Corporation Bank

§            ICICI Bank

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M. Muthusamy and Associates

Chartered Accountant

 

 

CAPITAL STRUCTURE

 

PROPRIETOR’S CAPITAL ACCOUNT

 

(RS. IN MILLIONS)

 

PARTICULARS

AS ON 31.03.2010

 

 

 

R. Sakthivel Capital account

0.810

Add: Net Profit during the year

0.194

Add: Income received from firm

0.027

 

1.031

Less: Drawings

0.080

 

 

TOTAL

 

0.951

 

 

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

0.951

0.810

0.636

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

NETWORTH

0.951

0.810

0.636

LOAN FUNDS

 

 

 

1] Secured Loans

0.002

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.002

0.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

0.953

0.810

0.636

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.054

0.014

0.014

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.563

0.402

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.482

0.204

0.170

 

Sundry Debtors

0.203

0.021

0.043

 

Cash & Bank Balances

0.183

0.003

0.002

 

Other Current Assets

0.053

0.005

0.005

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

0.921

0.233

0.220

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

0.022

0.000

0.000

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

0.022

0.000

0.000

Net Current Assets

0.899

0.233

0.220

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

0.953

0.810

0.636

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

1.308

1.025

0.967

 

 

Other Income

0.048

0.000

0.000

 

 

TOTAL                                    

1.356

1.025

0.967

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Good Sold 

0.599

0.550

0.429

 

 

Dyeing Charges

0.154

0.000

0.000

 

 

Finishing Charge

0.174

0.000

0.000

 

 

Postage and Courier

0.022

0.010

0.007

 

 

Packing Materials

0.052

0.000

0.010

 

 

Audit Fees

0.002

0.000

0.000

 

 

Other Expenses

0.159

0.372

0.462

 

 

TOTAL                                    

1.162

0.932

0.908

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

0.194

0.093

0.059

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.000

0.000

0.000

 

 

 

 

 

 

NET PROFIT

0.194

0.093

0.059

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

14.31

9.07

6.10

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

14.83

9.07

6.10

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

19.90

37.65

25.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.11

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.03

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

41.86

0.00

0.00

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CHANGE OF ADDRESS

 

From

 

To

6, Ramakrishna Puram North, Opposite Cheran School, Karur – 639001, India

 

No.277-B, Vaiyapuri Nagar, 1st Cross, Sengunthapuram – 639002, Karur, India

 

 

CHANGE OF FACTORY ADDRESS

 

From

 

To

6, Ramakrishna Puram North, Opposite Cheran School, Karur – 639001, India

 

No.277-B, Vaiyapuri Nagar, 1st Cross, Sengunthapuram – 639002, Karur, India

 

 

PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

 

31.03.2011

31.03.2012

 

 

(PROJECTED)

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

1.355

1.785

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

1.355

1.785

LOAN FUNDS

 

 

 

1] Secured Loans

 

1.700

1.700

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

1.700

1.700

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.055

3.485

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

0.046

0.028

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

 

1.500

1.750

 

Sundry Debtors

 

2.000

2.400

 

Cash & Bank Balances

 

0.054

0.052

 

Other Current Assets

 

0.005

0.005

 

Loans & Advances

 

0.000

0.000

Total Current Assets

 

3.559

4.207

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

0.550

0.750

 

Other Current Liabilities

 

0.000

0.000

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.550

0.750

Net Current Assets

 

3.009

3.457

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.055

3.485

 

 

 

PROJECTED PROFIT AND LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

 

31.03.2011

31.03.2012

 

SALES

 

(PROJECTED)

 

 

Income

 

8.500

9.350

 

 

Other Income

 

0.100

0.110

 

 

TOTAL                                    

 

8.600

9.460

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Good Sold 

 

3.882

4.419

 

 

Dyeing Charges

 

1.010

0.961

 

 

Finishing Charge

 

1.130

1.243

 

 

Postage and Courier

 

0.015

0.017

 

 

Packing Materials

 

0.090

0.099

 

 

Audit Fees

 

0.010

0.011

 

 

Other Expenses

 

1.954

2.152

 

 

TOTAL                                    

 

8.091

8.902

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

 

0.509

0.558

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

0.009

0.008

 

 

 

 

 

 

NET PROFIT

 

0.500

0.550

 

STATEMENT OF TOTAL INCOME

 

(RS. IN MILLIONS)

 

PARTICULARS

2010-2011

 

 

 

 

INCOME FROM BUSINESS

 

 

 

 

 

Net Profit as per Profit and Loss Account

 

0.194

 

 

 

Add: Inadmissiables

 

 

10% in Telephone expenses

0.001

 

10% in Petrol Expenses

0.000

 

10% in Shop Expenses

0.001

0.002

 

 

 

 

 

0.196

 

 

 

Less: Adimissiables

 

 

Depreciation as per IT Statement

 

0.021

 

 

 

Total Business Income

 

0.174

 

 

 

Less: Deductions U/s 80C

 

 

LIC Paid

 

 

752523907

0.002

 

754845650

0.012

0.014

 

 

 

Total Income

 

0.159

 

 

 

Total Income Rounded Off to

 

0.159

 

 

 

Tax on the above Income

 

Nil

 

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. R. SAKHIVEL

 

NAME OF THE GUARANTOR: MR. V. MUTHUMANI

 

(RS. IN MILLIONS)

 

 

ASSETS

 

IMMOVABLE PROPERTY

 

Particulars

Applicant

 

Guarantor

Address of the Property with Survey No./Door No. etc

No.47/E1, Karur to Vangal Main Road, Manmangalam, Karur

LNS Village

 

 

 

Description 

Land

Land

 

 

 

Whether Freehold/ Leasehold

Freehold

Freehold

 

 

 

Type of Property

Commercial/ Residential/ Agricultural

Residential

--

 

 

 

Area/ Extent of Land

23.50 Cents

7600 Sq. feet

 

 

 

Present Market/ Assessed Value

 

Rs.2.350 Millions

Rs.13.500 Millions

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Particulars

Applicant

 

Guarantor

Name of the company/ firm/ concern in Which investment is made

Dev exports

Vispa Yarns

Vispa Tev

Vispa Traders

Vispa Exports

 

 

 

Date of Investments

01.04.2009

--

 

 

 

Present Value of Investment

 

Rs.0.950 Million

Rs.2.000 Millions

 

 

DEPOSITS HELD WITH BANK/ COMPANIES/ OTHER LENDERS ETC.

 

Particulars

Applicant

 

Guarantor

 

 

 

Present Value of Deposits

 

--

Rs.0.300 Million

 

 

LIFE INSURANCE POLICIES

 

Particulars

Applicant

 

Guarantor

Policy Numbers

754845650

LIC

 

 

 

Date of Policy

28.03.2008

--

 

 

 

Type of Policy

Endowment

--

 

 

 

Annual Premium

0.012

--

 

 

 

Sum Assured

0.200

--

 

 

 

Surrender Value

 

Rs.0.025 Million

Rs.0.900 Million

 

 

VEHICLES OWNED

 

Particulars

Applicant

 

Guarantor

 

 

 

Model Make

Suzuki

--

 

 

 

Date of Purchases

2002

--

 

 

 

Present Market Value

 

Rs.0.020 Million

--

 

 

OTHER ASSETS

 

Particulars

Applicant

 

Guarantor

 

 

 

Cash in Hand

0.025

--

 

 

 

Jewellery

0.100

0.500

 

 

 

Total Value of Other Assets

Rs.0.125 Million

 

Rs.0.500 Million

 

 

TOTAL ASSETS

RS.3.470 MILLIONS

 

RS.17.200 MILLIONS

 

 

NET WORTH 

RS.3.470 MILLIONS

 

RS.17.200 MILLIONS

 

 

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

 

REPORT OF VALUATION OF IMMOVABLE PROPERTY

 

Purpose for which valuation is made

To access the present market value and the forced sale value.

 

 

Date as on which valuation is made

24.11.2010

 

 

Name and address of the owner (as per document)

Mr. R. Sakthivel,

S/o. Mr. Raniasaniy Gounder,

No.222, Thamarai Street, Periyakulathupalayam, Vengarnedu, Inam Karur Village, Karur Taluk and District

 

 

Location of the property

§            S.F. No.

§            Near

§            Village and Panchayat

§            Taluk and District

 

47/E1

Karur to Vangal Main Road

Manmangalam

Karur

 

 

Total area of the land

23.50 Cents

 

 

Boundary Details

North

South

East

West

 

Krishnamoorthy’s Land

Panchayat Road

Palanisamy’s Land.

N-S Pathway.

 

 

Is the property situated in residential commercial / mixed

Dry Land.

 

 

Classification of location high/ middle poor class.

Middle Class.

 

 

Proximity to civic amenities like schools. hospitals, markets and Offices

Near by.

 

 

Means of Proximity

By Means of Panchayat Road

 

 

Is the property owners occupied or tenanted

Owner’s occupied. (Dry land )

 

 

Land rate adopted in this valuation

Rs.1,00,000 / Cent.(or) 250/ Sq.ft.

 

 

Details about the Land:

 

The above said Dry lands are located near the Karur to Vangal road, and near the Vallalar Higher Secondary School, Petrol Bunk, Muthu Nagar. It is surrounded Dry lands. All basic amenities are available in near by the land. So it has good potential value.

 

S.R.O. Rate per cent

Rs.3036/-

 

 

Market Rate/Cent

Rs.1,00,000/-to 1,10,000/-

(or)

Rs.250/- to 300/- Sq. ft

 

 

Fair market rate/Cent

Rs.1,00,000/-

 

 

Forced sale value of the land / Cent

Rs.70% of F.M.V

(70/100) x 1,00,000/-

 

Rs.70,000/-

 

AREA CALCULATION:

 

LAND VALUE:

 

Value Based on

 

Area of Land per cent

Rate/ Cent Rs.

Value of Site

(Rs. in Millions)

 

 

 

 

Fair Market value

23.50

1,00,000/-

2.350

 

 

 

 

Guide Line Value

23.50

3,036/-

0.071

 

 

 

 

Forced sale Value

23.50

70,000/-

1.645

 

 

a) Value of the Dry land based on Fair market value

 

Rs.2.350 Millions

 

 

b) Value of the Dry land based on Guide line value

 

Rs.0.071 Million

 

 

c) Value of the Dry land based on Forced sale value

 

Rs.1.645 Millions

 

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

 

DETAILS OF SALES AND PURCHASE

 

MONTH

PURCHASES

 

SALES

 

 

 

April – 2010

0.441

0.639

May – 2010

0.034

0.415

Jun – 2010

0.703

0.548

July – 2010

0.197

0.444

August – 2010

0.580

0.514

September – 2010

0.551

0.501

October – 2010

0.505

0.807

 

 

 

TOTAL

 

3.011

3.868

 

 

 

 


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.45.13

UK Pound

1

Rs.71.05

Euro

1

Rs.59.10

 

 

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.