MIRA
INFORM REPORT
|
Report Date : |
12.07.2011 |
IDENTIFICATION DETAILS
|
Name : |
SIDMARK SALES ENTERPRISE PRIVATE LIMITED |
|
|
|
|
Registered Office : |
5, Atur House, 87, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation : |
02.08.2005 |
|
|
|
|
Com. Reg. No.: |
11-155089 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.1.125
millions |
|
|
|
|
CIN No.: [Company
Identification No.] |
U61909mh2005ptc155089 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMS49360D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Importer of Laminated Papers and Edge Band |
|
|
|
|
No. of Employees
: |
20 in Office (Approximately) |
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 451000 |
|
|
|
|
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.
INFORMATION PARTED BY
|
Name : |
Mr. Shankar Narayan |
|
Designation : |
Account Manager |
|
Contact No.: |
91-9224410244 |
|
Date : |
11.07.2011 |
LOCATIONS
|
Registered Office : |
5, Atur House, 87, |
|
Tel. No.: |
91-22-24975445 to 48 / 50 |
|
Mobile No: |
91-9224410244 (Mr. Shankar Narayan) |
|
Fax No.: |
91-22-24975451 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
2500 Sq. ft. |
|
Location : |
Owned |
|
|
|
|
Factory : |
A 25/26, |
DIRECTORS
As on 29.09.2010
|
Name : |
Mr. Siddharth Sudesh Kumar Sabharwal |
|
Designation : |
Director |
|
Address : |
A-3, Alpa Apartment, 1st Floor, |
|
Date of Birth : |
25.07.1978 |
|
Qualification : |
B. Com |
|
Date of Appointment : |
02.08.2005 |
|
DIN No.: |
00518713 |
|
|
|
|
Name : |
Mr. Uday Achyuth Kamath |
|
Designation : |
Director |
|
Address : |
602, Palms, 6th Floor, Jamnalal Bajaj Marg, Deonar Baug,
Mumbai – 400 088, |
|
Date of Birth : |
04.06.1964 |
|
Qualification : |
B.Com |
|
Date of Appointment : |
02.08.2005 |
|
DIN No.: |
00518671 |
|
|
|
|
Name : |
Mr. Dhiraj Ramji Someshwar |
|
Designation : |
Director |
|
Address : |
A-5/3, Runuwal Nagar, Kolbad, Thane (West), Thane – 400 601, |
|
Date of Birth : |
25.11.1957 |
|
Qualification : |
Chartered Accountant |
|
Date of Appointment : |
23.08.2005 |
|
DIN No.: |
00518808 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Nyana S. Sabharwal |
|
170 |
|
Siddharth Sabharwal |
|
6580 |
|
Uday Kamath |
|
4500 |
|
Total
|
|
11250 |
As on 29.09.2010
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Importer of Laminated Papers and Edge Band |
|
|
|
|
Agencies Held : |
|
|
|
|
|
Imports : |
|
|
Products : |
Laminated Papers and Edge Band |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Credit [90 Days] |
|
|
|
|
Purchasing : |
Credit [90 Days] |
GENERAL INFORMATION
|
Customers : |
|
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
20 in Office (Approximately) |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
Corporation Bank, Chembur Branch Axis Bank Limited, |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Pravin Jayanti and Associates Chartered Accountants |
|
Address : |
404, |
CAPITAL STRUCTURE
As on 29.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15,000 |
Equity Share |
Rs.100/- each |
Rs.1.500 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11,250 |
Equity Share |
Rs.100/- each |
Rs.1.125 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 |
1.125 |
1.125 |
1.125 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
111.721 |
80.595 |
50.449 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
112.846 |
81.720 |
51.574 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
12.659 |
11.529 |
|
|
TOTAL BORROWING |
0.000 |
12.659 |
11.529 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
112.846 |
94.379 |
63.103 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
6.284 |
1.743 |
1.963 |
|
|
Capital work-in-progress |
0.000
|
0.000
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
20.459
|
0.000
|
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000
|
0.000
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
99.685
|
88.657
|
91.215 |
|
|
Sundry Debtors |
95.635
|
59.982
|
84.466 |
|
|
Cash & Bank Balances |
23.632
|
12.712
|
14.146 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
23.238
|
51.669
|
33.833 |
|
Total
Current Assets |
242.190
|
213.020
|
223.660 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
139.787
|
75.487
|
133.535 |
|
|
Other Current Liabilities |
0.000
|
0.000
|
0.000 |
|
|
Provisions |
16.300
|
44.907
|
29.005 |
|
Total
Current Liabilities |
156.087
|
120.394
|
162.540 |
|
|
Net Current Assets |
86.103
|
92.626
|
61.120 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.010 |
0.020 |
|
|
|
|
|
|
|
|
TOTAL |
112.846 |
94.379 |
63.103 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
317.745 |
209.553 |
213.696 |
|
|
|
Other Income |
NA |
39.548 |
37.640 |
|
|
|
TOTAL (A) |
NA |
249.101 |
251.336 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Sales |
-- |
156.788 |
161.053 |
|
|
|
Administrative and Operative Expenses |
-- |
44.322 |
45.625 |
|
|
|
TOTAL (B) |
NA |
201.110 |
206.678 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
NA |
47.991 |
44.657 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
1.660 |
2.069 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
49.138 |
46.331 |
42.588 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
1.366 |
0.286 |
0.269 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
47.772 |
46.045 |
42.319 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
16.647 |
15.899 |
14.635 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
31.125 |
30.146 |
27.684 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
20.594 |
27.948 |
0.264 |
|
|
|
|
|
|
|
|
|
|
APPROPRIATIONS |
|
|
|
|
|
|
Transfer to General
Reserve |
0.000 |
37.500 |
0.000 |
|
|
|
BALANCE CARRIED
TO THE B/S |
51.720 |
20.594 |
27.948 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
Commission |
44.074 |
39.536 |
37.640 |
|
|
|
TOTAL EARNINGS |
44.074 |
39.536 |
37.640 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
Import Goods |
219.977 |
111.859 |
138.122 |
|
|
|
Traveling Expenses |
0.140 |
0.166 |
0.213 |
|
|
|
TOTAL IMPORTS |
220.117 |
112.025 |
138.335 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
2797.59 |
2679.65 |
-- |
|
|
Particulars |
|
|
31.03.2011 |
|
|
|
|
|
|
Sales Turnover [Approximately] |
|
|
370.000 |
|
|
|
|
|
Expected Sales (2011-2012) : Expected 15% increase in 2011-12
The above information has been parted by Mr. Shankar Narayan [Account Manager]
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
NA |
12.10 |
11.02 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
15.03 |
21.97 |
19.80 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
19.23 |
21.44 |
18.76 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.42 |
0.56 |
0.82 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.38 |
1.63 |
3.38 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.55 |
1.78 |
1.38 |
LOCAL AGENCY FURTHER INFORMATION
Trade References :
- Shirdi Industries Limited – Uttarkhand
- Green Ply Industries Limited – Uttarkhand
Details of Sundry Creditors:
|
Particulars |
31.03.2010 (Rs. in millions) |
31.03.2009 (Rs. in millions) |
31.03.2008 (Rs. in millions) |
|
Sundry Creditors |
|
|
|
|
Sundry Creditors
for Goods |
81.702 |
28.518 |
92.144 |
|
Sundry Creditors
for Expenses |
58.085 |
46.969 |
41.391 |
|
Total |
139.787
|
75.487
|
133.535 |
WORKING RESULT:
During the year,
the company has achieved a sales of Rs.317.700 millions as compared to sales of
Rs.209.500 millions during the previous year which shows an increase by
Rs.44.500 millions at gross level and at net level, the profit has increased
from Rs.46.000 millions to Rs.47.700 millions which shows an increase by 1.700
millions mainly due to increase in Gross Margin and Commission income.
FUTURE OUTLOOK:
Looking at the
current Market potential, the directors are optimist of increasing turnover and
Commission and are determined to control the cost to the maximum extent
possible and confident of concluding the year with good result.
FIXED ASSETS
·
Air Conditioner
·
Computer
·
Furniture
·
Mobile Phone
·
Office Equipment
·
Fax
·
Chembur Flat
·
Motor Car
·
Water Filter
·
Television
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.44.37 |
|
|
1 |
Rs.70.83 |
|
Euro |
1 |
Rs.62.95 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
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 |
NO |
|
--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 |
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.