![]()
|
Report Date : |
24.01.2011 |
Note : Given address could not be confirmed.
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered
Office : |
Plot No. 191 F, Sector 4, IMT Manesar, Gurgaon-122050, Haryana. |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
22.05.1990 |
|
|
|
|
Com. Reg. No.: |
11-041175 |
|
|
|
|
CIN No.: [Company Identification
No.] |
L36999HR1990PLC041175 |
|
|
|
|
Legal Form : |
Public Limited Liability Company. The Companies shares are listed to
the Stock Exchange. |
|
|
|
|
Line of Business
: |
The company is engaged in the business of retailing of gift items,
greeting cards, perfumes and stationery items. |
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 3400000 |
|
|
|
|
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. |
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 : |
Mr. Vikas Tak |
|
Designation : |
Secretary |
|
Contact No.: |
91-11-41412222 |
|
Date : |
20.01.2011 |
LOCATIONS
|
Registered Office : |
Plot No. 191 F, Sector 4, IMT Manesar, Gurgaon-122050, |
|
Tel. No.: |
91-11-41412222 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
C-113,
Naraina Industrial Area, Phase – I, |
|
Tel. No.: |
91-11-41410000 |
DIRECTORS
As On : 31.03.2010
|
Name : |
Mr. Anil Moolchandani |
|
Designation : |
Chairman and Managing Director |
|
|
|
|
Name : |
Mr. Promod Arora |
|
Designation : |
Joint Managing Director |
|
|
|
|
Name : |
Mr. Jagdish Moolchandani |
|
Designation : |
Executive Director |
|
|
|
|
Name : |
Mr. Vijayant Chhabra |
|
Designation : |
Executive Director |
|
|
|
|
Name : |
Mr. Rohinton H. Kanga |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Sunil Bhel |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Arun Singhal |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Ajit Ganpatlal Shah |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mr. Vikas Kumar Tak |
|
Designation : |
Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.12.2010
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
(A) Shareholding
of promoters and Promoter Group |
|
|
|
1. Indian |
|
|
|
Individuals / Hindu Undivided Family |
20859600 |
61.75 |
|
Sub Total (A)
(1) |
20859600 |
61.75 |
|
|
|
|
|
(B) Public
Shareholding |
|
|
|
1. Institutions |
|
|
|
Insurance Companies |
75000 |
0.22 |
|
Foreign Institutional Investors |
2000 |
0.001 |
|
Any Others (Specify) |
500 |
-- |
|
Foreign Financial Institutions |
500 |
-- |
|
Sub Total (B)
(1) |
77500 |
0.23 |
|
|
|
|
|
2. Non
Institutions |
|
|
|
Bodies Corporate |
5031798 |
14.90 |
|
Individuals |
|
|
|
Individual shareholders holding nominal share capital up to Rs. 0.100
million |
5685114 |
16.83 |
|
Individual shareholders holding nominal share capital in excess of Rs.
0.100 million |
1336187 |
3.96 |
|
Any Others
(Specify) |
789801 |
2.34 |
|
Trusts |
12500 |
0.04 |
|
Directors and
their Relatives and Friends |
40875 |
0.12 |
|
Non Resident Indians |
131427 |
0.39 |
|
Clearing Members |
421898 |
1.25 |
|
Hindu Undivided Families |
182501 |
0.54 |
|
Foreign Nationals |
600 |
-- |
|
Sub Total (B)
(2) |
12842900 |
38.02 |
|
Total Public
Shareholding (B) |
12920400 |
38.25 |
|
Total (A) + (B) |
33780000 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The company is engaged in the business of retailing of gift items,
greeting cards, perfumes and stationery items. |
|
|
|
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
Not Divulged by the management. |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
Note : Amount
Repayable within One Year
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Uberoi Sood and Kapoor Chartered Accountant |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
As On : 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000000 |
Equity Shares |
Rs. 10/- each |
Rs.150.000 millions |
|
|
|
|
|
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
6756000 |
Equity Shares |
Rs.10/- each |
Rs.67.560
millions |
|
|
Forfeited Shares |
|
Rs. 0.002
millions |
|
|
Total |
|
Rs.67.562 millions |
Note : out of above
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 |
67.562 |
67.562 |
67.562 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
801.404 |
729.191 |
735.112 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
868.966 |
796.753 |
802.674 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
149.574 |
171.813 |
194.380 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
149.574 |
171.813 |
194.380 |
|
|
DEFERRED TAX LIABILITIES |
61.773 |
59.331 |
55.915 |
|
|
|
|
|
|
|
|
TOTAL |
1080.313 |
1027.897 |
1068.919 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
529.564 |
355.573 |
334.123 |
|
|
Capital work-in-progress |
16.218 |
128.655 |
109.270 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
5.379 |
74.468 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
464.501
|
441.089 |
476.686 |
|
|
Sundry Debtors |
131.115
|
118.113 |
94.789 |
|
|
Cash & Bank Balances |
37.210
|
37.491 |
26.644 |
|
|
Other Current Assets |
97.877
|
92.305 |
88.322 |
|
|
Loans & Advances |
146.632
|
114.811 |
132.627 |
|
Total
Current Assets |
877.335
|
803.809 |
819.068 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
106.360
|
105.324 |
91.486 |
|
|
Other Current Liabilities |
102.671
|
87.653 |
98.606 |
|
|
Provisions |
133.773
|
72.542 |
77.918 |
|
Total
Current Liabilities |
342.804
|
265.519 |
268.010 |
|
|
Net Current Assets |
534.531
|
538.290 |
551.058 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1080.313 |
1027.897 |
1068.919 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
1562.105 |
1387.054 |
1178.958 |
|
|
|
Other Income |
8.209 |
9.410 |
14.886 |
|
|
|
TOTAL (A) |
1570.314 |
1394.464 |
1193.844 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
715.022 |
654.308 |
496.184 |
|
|
|
Administrative Expenses |
529.360 |
474.746 |
403.853 |
|
|
|
Establishment Expenses |
139.377 |
138.448 |
122.264 |
|
|
|
TOTAL (B) |
1383.759 |
1267.502 |
1022.301 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
186.555 |
128.962 |
171.543 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
20.150 |
21.867 |
17.090 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
166.405 |
107.095 |
154.453 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
32.642 |
30.195 |
27.276 |
|
|
|
|
|
|
|
|
|
Less |
Extraordinary
Items |
0.000 |
58.261 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
133.763 |
18.639 |
127.177 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
45.742 |
29.506 |
45.155 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
88.021 |
(10.867) |
82.022 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
10.000 |
0.000 |
70.000 |
|
|
|
Dividend |
13.512 |
0.000 |
0.000 |
|
|
|
Tax on Dividend |
2.296 |
0.000 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
62.213 |
(10.867) |
12.022 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
35.075 |
41.058 |
23.789 |
|
|
TOTAL EARNINGS |
35.075 |
41.058 |
23.789 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
9.335 |
15.635 |
15.771 |
|
|
|
Artwork and Designs |
2.783 |
1.994 |
3.173 |
|
|
|
Capital Goods |
4.379 |
0.381 |
0.000 |
|
|
|
Finished Goods |
283.398 |
193.605 |
143.400 |
|
|
TOTAL IMPORTS |
299.895 |
211.615 |
162.344 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
13.03 |
(1.61) |
12.22 |
|
QUARTERLY /
SUMMARISED RESULTS
|
PARTICULARS |
30.06.2010 |
30.09.2010 |
|
|
1st
Quarter |
2nd
Quarter |
|
Net Sales |
347.100 |
439.470 |
|
Total Expenditure |
320.730 |
380.980 |
|
PBIDT (Excl OI) |
26.370 |
58.490 |
|
Other Income |
0.240 |
3.690 |
|
Operating Profit |
26.610 |
62.180 |
|
Interest |
2.220 |
4.980 |
|
Exceptional Items |
0.000 |
0.000 |
|
PBDT |
24.390 |
57.200 |
|
Depreciation |
10.190 |
11.160 |
|
Profit Before Tax |
14.200 |
46.040 |
|
Tax |
4.540 |
13.320 |
|
Provisions and contingencies |
0.000 |
0.000 |
|
Profit After Tax |
9.660 |
32.720 |
|
Extraordinary Items |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
|
Net Profit |
9.660 |
32.720 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
5.61
|
(0.78) |
6.87 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
8.56
|
1.34 |
10.79 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.51
|
1.61 |
11.03 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15
|
0.02 |
0.16 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.64
|
0.62 |
0.65 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.56
|
3.03 |
3.06 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS
(Rs.
In Millions)
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
Sundry Creditors |
|
|
|
|
Amount due to Micro and Small Enterprises |
0.009 |
0.147 |
0.000 |
|
Amount due to Others |
106.351 |
105.177 |
91.486 |
|
Total |
106.360 |
105.324 |
91.486 |
PERFORMANCE REVIEW
During the year
the Company recorded a turnover of Rs. 1562.105 millions as compared to
Rs.1387.054 millions in the previous financial year, up by 12.62%. The Net
Profit for the same period stands at Rs. 88.021 millions at against Net Loss of
Rs. (10.867) millions.
The sale of
greeting cards during the current year stands at Rs.461.030 millions (in value)
and 30.964 millions Nos. (in volume) as against Rs. 442.972 millions (in value)
and 39.283 millions Nos. (in volume) in the previous year, which is up by
4.08%.
The gifts sale has
increased to Rs. 900.440 millions as compared to Rs. 769.369 millions in the
previous year, which is up by 17.03%.
The turnover of the company has increased due
to the following factors.
- The Turnover of the Gift segment was Rs.
900.440 millions as compared to Rs. 769.369 millions, up by 17.03%.
- The Turnover of the Greeting card segment
was Rs. 461.030 millions as compared to Rs. 442.972 millions, up by 4.08%.
- The stationery sale was Rs. 188.313 millions
as compared to Rs. 158.176 millions in the previous year, up by 19.05%.
The Company owned / managed stores have
significantly contributed towards the growth of turnover and the profits.
MANAGEMENT DISCUSSION & ANALYSIS REPORT
This report
contains statements that the Company’s beliefs, may be considered to be
“Forward Looking Statements’ that describe Their objectives plans or goals. All
these forward looking statements are subject to certain risks and
‘uncertainties, including, but not limited to, government action, local’,
political or economic developments, changes in legislation, technology risks,
risk inherent in the Company’s growth strategy, dependence on certain suppliers
arid other factors that could cause our actual results to differ materially ‘ram
those contemplated by the relevant forward looking statements.
The forward
looking statements included in this report are made only as on the dale of this
report and they undertake no obligation to publicly update these forward
looking statements to reflect subsequent events or circumstances.
INDUSTRY STRUCTURE AND DEVELOPMENT
The business of
Greetings & Gifts is referred to as ’Social Expressions’ Industry’
worldwide. This industry is still unorganized in
Greeting Curds are
more of a fashion than culture in
The Company, which
pioneered the concept in the Indian market, is the leader with more than, 50%
snare of the organized sector.
The emergence of
e-greetings arid SVS has affected the growth of the greeting cards business in
general, However, this segment has the potential to bounce hack in the years to
come.
The Company has
developed into a gifting solution destination for the consumers and has
enhanced its reach with opening of retail outlets in various cities in
This business is
based on sentiments both attire micro and macro level.
OPPORTUNITIES AND THREATS
All growing businesses
thrive on opportunities. The Company’s very existing can be traced back to
discovering and capitalizing on hitherto unexploited opportunities for us to
pursue and we are optimistic that we will be able to achieve greater heights
and set standards for others to follow.
Organized
retailing has already taken its first step in
Their HelpAge and
CRY card divisions are geared up to increase their share in the Corporate Card
Segment. A Huge retail space is being created in
Modern Trade is
another area where they have ventured and are hopeful that the returns will
improve in the years to come. Archies may go for opening at large format stores
by tying up with like-minded retailers with synergetic products.
Overseas markets
offer vast opportunities, which are to be explored. Which they are hopeful that
they will be to shape their future, yet we are alive to the threats that we
face and are geared to over come them. Technological changes like e-greetings,
SMS teat messaging service pose a threat to our greeting raids business. Your
Company nut already initiated various measures to combat these developments.
PRODUCT WISE PERFORMANCE
The Turnover of
the Gift segment was Rs. 900.440 millions during the year under review us
compared to Rs. 769.369 millions, last year up by 17.03%. The Gifts segment
contributed about 57.65% of the total turnover.
The Greeting Cards
sale was Rs. 461.030 millions during the year under review as compared to Rs
442.972 millions during the last year The contribution of greeting curds to the
total business now stands at 29.51%. During the year under review’ the sales of
Greeting Cards increased by 4.08% in value terms.
The Stationery
items sale was Re. 188.313 millions during the year under review as compared to
Rs. 158.176 millions during the Lust Year up by 19.05%. The contribution of
Stationery ferries was about 12.O5% of the total turnover as compared to 11.40%
during the previous year.
OUTLOOK
In spite of growth
in Greeting Cards business it is still under pressure. But the company is
working on various strategies to counter the negative effects. They are quite
confident that Greeting Cards business should show further positive signs in
the coming years.
The turnover of
the Gifts segment has been higher than the Greeting Card segment During the
year under review the Gift segment has shown a growth of t7.03%, The Company ha
a positive outlook in the gift segment and expects a good growth in the future.
The Stationary
segment is also expected to perform well.
The company’s
efforts to open company owned/managed stores will continue in the upcoming
shopping mails and high streets across the country on selective basis.
The main
concentration is on the core business of Greeting Cards, gifts arid retail and
every effort of the Company is aimed at maximizing the profitability of the
company.
The company has
plans to open additional 80 stores is various shopping malls and high streets
across Ire country in phased manner over a period of nest 3 years. The
management expects that the Company will benefit only if opens renal stores in
selective malls and also open shops on high streets with premium locations.
The Company has
plans to expand its business overseas.
FINANCIAL PERFORMANCE WITH RESPECT TO OPERATING
PERFORMANCE
The Company
recorded a turnover of Rs. 156.105 millions tar the financial year 2009-10 as
compared to Rs. 1387.054 millions in the previous year up by 12.62%. The sale
of Gifts was up by 17.03% and Greeting Cards sale was up by around 4.08%.
Invertors as at
31st March 2010 stands at Rs. 464.501 millions as against Rs. 441.089 millions
during previous year.
Debtors as at 31st
March 20 10 stand at Rs. 131.115 millions as against Rs. 118.113 millions
during the previous year.
Cost of
consumption of their main raw material (i.e. paper and paperboard) was Rs. 54.13
per Kg is financial year 2009-10 as against Rs. 51.70 per Kg in the previous
year.
UN-AUDITED
FINANCIAL RESULTS (PROVISIONAL) FOR THE QUARTER ENDED 30TH JUNE,
2010
(Rs. In millions)
|
Particulars |
Half Year Ended 30.06.2010 (unaudited) |
|
(a) Net Sales |
345.060 |
|
(b) Other Operating Income |
2.043 |
|
Total Income |
347.103 |
|
2. Expenditure |
|
|
a. Increase(-) /Decrease(+) in Stock in trade and W.I.P. |
16.280 |
|
b. Consumption of Raw-Materials |
33.692 |
|
c. Purchase of Traded Goods |
79.306 |
|
d. Employees Cost |
50.575 |
|
e. Depreciation |
10.187 |
|
f. Other Expenditure |
90.368 |
|
g. Rent |
50.506 |
|
h. Total |
330.914 |
|
3. Profit(+)/ Loss(-) from Operations before other Income Interest and
Exceptional Item(1-2) |
16.189 |
|
4. Other Income |
0.236 |
|
5. Profit(+)/ Loss(-) before Interest and Exceptional Item |
16.425 |
|
6. Interest |
2.220 |
|
7. Profit(+)/ Loss(-) after Interest but before Exceptional Item (5-6) |
14.205 |
|
8. Exceptional Items |
0.000 |
|
9. Profit(+)/
Loss (-) from ordinary activities
before Tax (7-8) |
14.205 |
|
10. Tax Expenses |
4.545 |
|
11. Net Profit(+)/ Loss (-) from ordinary activities after Tax (9-10) |
9.660 |
|
12. Extraordinary Items (Net of Tax Expense Rs.________) |
0.000 |
|
13. Net Profit (+)/ Loss(-) for the period (11-12) |
9.660 |
|
14. Paid Up Equity Share Capital (Face Value of Rs.10 Per Share) |
67.560 |
|
15. Reserves excluding Revaluation Reserves as per Balance Sheet of
Previous Accounting Year |
|
|
16. Earning per Share (EPS) |
|
|
a) Basic and diluted EPS before extraordinary items for the period,
for the year to date and for the previous year (not annualised) |
1.43* |
|
17. Public Shareholding |
|
|
Number of Shares |
2545000 |
|
% of Share holding |
37.67 |
|
18. Promoters and promoter group Shareholding |
|
|
a) Pledged/Encumbered |
Nil |
|
- Number of shares |
Nil |
|
- Percentage of shares (as a % of the total
shareholding of promoter and promoter
group) |
Nil |
|
- Percentage of shares (as a %
of the total share capital of the
company) |
|
|
b) Non-encumbered |
|
|
- Number of shares |
4211000 |
|
- Percentage of shares (as a % of the total
shareholding of promoter and
promoter group) |
100 |
|
- Percentage of shares (as a %
of the total share capital of the
company) |
62.33 |
Note : * Not annualized
SEGMENT WISE
REVENUE, RESULTS AND CAPITAL EMPLOYED
(Rs. In millions)
|
PARTICULARS |
30.06.2010
UNAUDITED |
|
1. Segment
Revenue (Net Sales) |
|
|
a) Greeting Cards |
87.950 |
|
b) Stationery Items |
38.964 |
|
c) Gifts |
215.946 |
|
d) Others |
2.200 |
|
Net Sales |
345.060 |
|
2. Segment
Results (Profit/Loss) |
|
|
Before Tax an
Interest |
|
|
a) Greeting Cards |
17.550 |
|
b) Stationery Items |
4.029 |
|
c) Gifts |
17.965 |
|
d) Others |
0.104 |
|
Total |
39.648 |
|
Less |
|
|
i) Interest |
2.220 |
|
ii) Deprecation |
10.187 |
|
iii) Other un-allocable expenditure (net of unallowable income) |
13.036 |
|
Total Profit
Before Tax |
14.205 |
|
3. Capital Employed (Segment Assets less Segment Liabilities) |
1137.586 |
Notes :
FIXED ASSETS
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.45.70 |
|
|
1 |
Rs.72.78 |
|
Euro |
1 |
Rs.61.65 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--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.