MIRA INFORM REPORT

 

 

Report Date :

15.03.2011

 

IDENTIFICATION DETAILS

 

Name :

CHAMAN LAL SETIA EXPORTS LIMITED

 

 

Registered Office :

Meeran Kot Road, P O Central Jail,  Ajnala Road, Amritsar- 143002, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

21.09.1994

 

 

Com. Reg. No.:

16-015083

 

 

CIN No.:

[Company Identification No.]

L51909PB1994PLC015083

 

 

Legal Form :

Public Limited Liability Company The company Shares are Listed on Stock Exchange.

 

 

Line of Business :

Manufacture and Exporter of Maharani Basmati Rica.

 

 

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 1270500

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a company having satisfactory track. Trade relations are fair. Business is active. Payments are reported to be usually correct and as pre commitments.

 

The company can be considered 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)

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

 

Name :

Mr. Rajeev Setia

Designation :

Executive Director

Contact No.:

91-9818828261

Date :

12.03.2011

 

 

LOCATIONS

 

Registered Office :

Meeran Kot Road, P O Central Jail,  Ajnala Road, Amritsar- 143002, Punjab

Tel. No.:

91-183-2590318

Mobile No.:

91-9818828261 (Mr. Rajeev Setia)

Fax No.:

91-183-2590453/2291067

E-Mail :

maharanirice@airtail.in

Website :

www.maharanirice.com

Location :

Owned

 

 

Factory:

  • Kaithal Road, Karnal
  • Mukhmelpur, Alipur, Delhi, India

Location :

Owned

 

 

Corporate Office :

408 – Krishna Apra Business Square, Netaji Subash Place, Pitampure, Delhi – 1100034, India

Tel. No.:

91-11-47041410

Location :

Owned

 

 

DIRECTORS

 

As on 31.03.2010

 

Name :

Mr. Chaman Lal Setia

Designation :

Chairman Cum Managing Director

 

 

Name :

Mr. Vijay Setia

Designation :

Whole Time Director

 

 

Name :

Mr. Rajeev Setia

Designation :

Whole Time Director

 

 

Name :

Mr. Inder Dev Kukkar

Designation :

Director

 

 

Name :

Mr. Sukarn Setia

Designation :

Whole Time Director

 

 

Name :

Mr. Ankit Setia

Designation :

Whole Time Director

 

 

Name :

Mr. Naresh Suneja

Designation :

Director

 

 

Name :

Mr. Parmod Kumar

Designation :

Director

 

 

Name :

Mr. Amit Malhotra

Designation :

Director

 

 

Name :

Mr. Raghav Peshawaria

Designation :

Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.12.2010

 

Names of Shareholders

No. of Shares

Percentage of Holding

(A) Shareholding of promoter and Promoter Group

 

 

1) Indian

 

 

a) Individuals / Hindu Undivided Family

6,929,401

72.95

Any Other (Specify)

156,800

1.65

Director of Promoters

156.800

1.65

Sub Total

7,086,201

74.60

2) Foreign

 

 

Total shareholding of Promoter and Promoter Group

7,086,201

74.60

 

 

 

(B) Public Shareholdings

 

 

1) Institutions

 

 

 

 

 

2) Non – Institution

 

 

a) Bodies corporate

484.970

5.11

 

 

 

b) Individuals

 

 

i. Individual Shareholders holding nominal share capital upto Rs.0.100 Million

1,256,215

13.23

ii. Individual Shareholders holding nominal share capital in excess Rs.0.100 Million

563,808

5.94

 

 

 

c) Any other

 

 

i) Clearing Member

1,769

0.02

ii) Non Resident Indians

6,632

0.07

iii) Trusts

14,519

0.15

iv) Hindu Undivided Families

84,186

0.89

 

 

 

Total

2,412,099

25.40

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture and Exporter of Maharani Basmati Rica.

 

PRODUCTION STATUS AS ON 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Opening Stock

 

14MT

14MT

324995

 

 

 

 

 

 

 

GENERAL INFORMATION

 

Bankers :

Punjab National Bank, International Banking Branch, 46, The Mall, Amritsar, India

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

 

 

 

Cash Credit

10.596

0.000

Term Loan

20.083

21.545

Packing Credit

187.761

178.629

Foreign Bill Discounting

53.807

48.504

From Bank against hypothecation of goods including raw materials, goods in process, finished goods and book debts (all

Present and future)

 

(II) From Bank against Hypothecation of Machinery Purchased in name of Company The above loans are also personally

garanteed Three Directors by namely Sh. Chaman Lai Setia, Vijay Setia, Rajeev Setia

 

 

 

 

 

Total

272.247

248.678

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

 

 

 

Loan From Director

130.634

122.427

 

 

 

Total

130.634

122.427

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Rajesh Kapoor and Company

Chartered Accountant

Address :

140 Green Avenue, Amritsar, India

 

 

Associates/Subsidiaries :

---

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

12000000

Equity Shares

Rs.10/- each

Rs. 120.000Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

9498300

Equity Shares

Rs.10/- each

Rs. 94.983Millions

Less:

Calls in Arrears

 

Rs. 1.025 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

93.958

93.815

93.809

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

223.670

171.015

170.176

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

317.628

264.830

263.985

LOAN FUNDS

 

 

 

1] Secured Loans

272.248

248.679

374.969

2] Unsecured Loans

130.634

122.427

117.913

TOTAL BORROWING

402.882

371.106

492.882

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

720.510

635.936

756.867

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

112.372

108.110

66.960

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.693

3.529

0.693

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

373.494

345.465

521.898

 

Sundry Debtors

227.334

156.548

174.994

 

Cash & Bank Balances

76.611

79.780

44.835

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

56.108

41.975

32.843

Total Current Assets

733.547

623.768

774.570

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

28.694

33.380

32.564

 

Other Current Liabilities

7.540

3.269

4.086

 

Provisions

89.868

62.839

48.723

Total Current Liabilities

126.102

99.488

85.373

Net Current Assets

607.445

524.280

689.197

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.017

0.017

 

 

 

 

TOTAL

720.510

635.936

756.867

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales and Other Income

1865.860

1544.942

1214.826

 

 

TOTAL                                     (A)

1865.860

1544.942

1214.826

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase (Decrease) in Stock of work

20.427

98.836

(51.148)

 

 

Manufacturing Expenses

1569.504

1183.310

1071.265

 

 

Personal Expenses

17.921

16.628

12.088

 

 

Administrative Expenses

14.008

17.698

14.782

 

 

Selling and Distribution

96.933

130.008

63.324

 

 

TOTAL                                     (B)

1718.793

1446.480

1110.311

 

 

 

 

 

Less

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

147.067

98.462

104.515

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

27.922

31.320

33.521

 

 

 

 

 

 

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

119.145

67.142

70.994

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.691

17.034

9.839

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

102.454

50.108

61.155

 

 

 

 

 

Less

TAX                                                                  (I)

32.481

16.000

11.030

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

69.973

34.108

50.125

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

33.961

36.548

7.615

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

6.997

3.410

5.012

 

 

Proposed Dividend

17.392

16.297

10.651

 

BALANCE CARRIED TO THE B/S

79.190

33.961

36.548

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.83

NA

NA

 

QUARTERLY / SUMMARISED RESULTS

 

PARTICULARS

 

30.06.2010

30.09.2010

31.12.2010

Type

1st Quarter

2nd Quarter

3rd Quarter

 Sales Turnover

346.76

426.66

496.84

 Total Expenditure

327.76

408.78

464.42

 PBIDT (Excl OI)

19.00

17.88

32.42

 Other Income

0.06

0.97

0.70

 Operating Profit

19.06

18.85

33.12

 Interest

4.50

0.25

5.72

 Exceptional Items

0.00

0.00

0.00

 PBDT

14.56

18.60

27.40

 Depreciation

3.78

3.18

3.25

 Profit Before Tax

10.77

15.42

24.15

 Tax

3.63

5.27

7.46

 Reported PAT

7.14

10.15

16.69

Extraordinary Items       

0.00

0.00

0.00

Prior Period Expenses

0.00

0.00

0.00

Other Adjustments

0.00

0.00

0.00

Net Profit

7.14

10.15

16.69

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

3.75

2.20

4.12

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.49

3.24

5.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.96

8.03

7.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.18

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.39

0.37

0.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.81

6.26

9.07

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Fixed Assets:

 

  • Land and Building
  • Plant and Machinery
  • Accessories
  • Wooden crates
  • Car
  • Furniture

 

Company’s Profile:

 

The Company during the year registered a handsome growth both in Sales as well as Profit

 

During the year the Sales of Company increased at a higher pace in spite of the adverse factors i.e. fall in the value of dollar & cut throat competition in the market. This was the result of the efforts put in by management viz attractive packing, branding & standardization of quality of rice, creating of new markets domestic as well as overseas, removal of export duty by the Govt. and increase in the prices of rice worldwide. The handsome increase in profit can be attributed to the innovative ideas of management to produce better quality product which led to better realization of Prices, Increase in prices of Rice specially in the export market as a resultant to food grain shortage world wide.

 

Economic Environment & Rice Industry:-

 

The Indian Economy is one of the fastest growing economies and is the 12th largest in terms of the Market Exchange rate at $1242 billion .In terms of Purchasing Power parity (PPP) .the Indian Economy ranks the fourth largest in the World. India is the seventh largest in Area having 3287240 sq Km and Second largest in Population with 1.2 billion in numbers. It has been one of the best performers in the world economy in recent years. India economy has been one of the stars of Global Economics in recent years growing 9.2% in 2007 & 9% in 2008 Although the world witnessed a dark recession during 2007-2009 Still Indian Economy managed to register a growth at the rate of 5.35% in 2009 largely due to Outsourcing.

 

The service Sector .backed by IT revolution, remained the biggest contributor to the National GDP, with a contribution of 58.4%. The Industry sector contributed 24.1% and the agriculture sector contributed 17.5% To the GDP Still Agriculture Sector is a major component of the Indian economy, as over 66 % of the Indian population earns its livelihood from this sector.

 

After several years of rapid growth Inflation continuous to pose a threat at around 10.7% in 2009, in addition to the increasing population, lower per capita income and Unemployment.

 

Outlook-Global Rice Industry:-

India is the Second largest Rice Producing country of the World

 

Throughout history rice has been one of man's most important foods. Today, this unique grain helps sustain two-thirds of the worlds population. Today, agriculture is the backbone of India's economy, providing direct employment to about 66% of working people in the country. It forms the basis of many premier industries of India, including the textile, jute, and sugar industries. Agriculture contributes about! 7.5%toGDP; about 25% of India's exports are agricultural products.

 

The major rice growing area in India are West Bengal, Uttar Pradesh, Madhya Pradesh, Orissa, Bihar, Andhra Pradesh, Assam, Tamil Nadu, Punjab, Maharashtra, Kannataka, Haryana, Gujarat, Kerala, Jammu- Kashmir, Tripura, Meghalaya, Manipur, Rajasthan, Nagaland, Arunanchal Pradesh, Himachal Pradesh, Mirozam, Goa, Pondicherry, Sikkim, A & N Island and D & N Haveli.

 

The Production of rice in the year 2009-10 (July-June ) fell to 89.13 Million Tonnes from its previous year which was 99.18 million tones due to Drought mainly. According the Agricultural Ministry the Rice Production could reach at 100 Million tones in the year 2010-11 mainly due to good and steady rainy season continuing as such. The land under paddy sowing has also increased by 1.200 Millions hectares over its previous year.

 

The monsoon in 2009 was 10 to 40 percent below normal in most of the country impacting food production and leading to sky rocketing of good grains prices. In 2010 it is going to be normal monsoon as per meteorological department which will have p o s i t i ve affect on the economy.

 

The export of basmati rice of our country is expected to cross 3 millions M.T. inspite of subsidy with draw of Saudi. Set back to exports in Iran and Dubai financial crisis. Basmati rice export contract during the first 9 months of the fiscal year has crossed 2.300 Millions

M.T. Showing 43.75% growth over the same period last year

 

So the Company has considerable scope of growth if capture even little share of the pie.

 

FINANCIAL PERFORMANCE:

 

During the year the Sales of Company increased at a higher pace in spite of the adverse factors i.e. fall in the value of dollar and cut throat competition in the market. This was the result of the efforts put in by management viz attraction packing, branding and standardization of quality of rice, creating of new markets domestic as well as overseas, removal of export duty by the Govt. and increase in the prices of rice worldwide . The handsome increase in profit can be attributed to the innovative Ideas of management to produce better quality product which led to better realization of Prices, Increase in prices of Rice specially in the export market as a resultant to food grain shortage world wide The Sales of the Company increased from Rs. 1529.191 Millions in 2008-09 to Rs. 1856.673 Millions in 2009-10 registering a growth of 21 % The Profit of the company increased from Rs. 50.108 Millions to Rs. 102.454 Millions in the same period showing a rise of 104 % mainly attributable to increase in the prices of Rice worldwide and removal of export duty by the Govt. The EPS of the company increased from Rs 3.67 to Rs .7.53 during the same period

 

INDUSTRIAL RELATIONS & HUMAN RESOURCE MANAGEMENT:

 

Like any high performance organization, your company firmly believes that success of the company comes from good Human Resources. Employees are considered as important assets and key to its success. HRD always strives for sourcing and developing high caliber employees, providing them relevant training for enhancement of their competence and facilitating their assessment process through an effective performance Management System (PMS).

 

Training and development initiatives aim at bridging the gap between existing skills and desired skills of the employees in line with organisational needs. Extensive training inputs aim at building up competence amid commitment to employees through understanding and utilizing new technology, hands on job training, inter functional knowledge, furtherance of safety awareness and training in behavioural area etc.

 

During the year company has incurred Rs.0.629 Millions on the training of its employees and Rs 5.254 Millions on staff welfare & other provisions for the benefit of employees.

 

Employee relation continued to be satisfactory. The number of persons directly employed by the company was above 200 as on 31st March 2010.

 

The company continued with the existing welfare schemes for the benefits of its employees. The Provident Fund, Bonus, Promotion, Gratuity and other fringe benefits were bestowed upon all the confirm employees of the company to motivate them for attaining the ultimate goals of the company. In addition to these benefits Group Insurance, Medical Insurance and Retrenchment Compensation were also assured for the employees of the company.

 


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 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.45.15

UK Pound

1

Rs.72.58

Euro

1

Rs.62.95

 

 

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

6

--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

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

NO

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

-

 

 

 

 

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.