MIRA
INFORM REPORT
|
Report Date : |
15.03.2011 |
IDENTIFICATION DETAILS
|
Name : |
PRIME INTERNATIONAL INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
723/2, M B T Road Cross Ranipet, Vellore-632401, Tamilnadu |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
19.08.2004 |
|
|
|
|
Com. Reg. No.: |
18-054022 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U19129TN2004PTC054022 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
CHEP06822E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Finished Leathers. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (49) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 370000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. Trade
relations are reported 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 |
LOCATIONS
|
Registered Office : |
723/2, M B T Road Cross Ranipet, Vellore-632401, |
|
Tel. No.: |
91-4172-274016/17 |
|
Fax No.: |
91-4172-272433 |
|
E-Mail : |
|
|
|
|
|
Corporate Office: |
9, |
|
Tel. No.: |
91-44-22313332 |
|
Fax No.: |
91-44-22313331 |
|
E-Mail : |
|
|
|
|
|
Factory: |
29, SIDCO Industrial Estate, Ranipet-632403, |
|
Tel. No.: |
91-4172-247275 |
DIRECTORS
As on 22.09.2010
|
Name : |
Mr. Srinivasan Krishnamoorthy |
|
Designation : |
Director |
|
Address : |
New No. 105, Old No. 51, Sathya Dev Avenue, MRC Nagar, R.A. Puram,
Chennai-600028, Tamilnadu, India |
|
Date of Birth/Age : |
16.12.1968 |
|
Date of Appointment : |
19.08.2004 |
|
Din No.: |
00219637 |
|
|
|
|
Name : |
Mr. Paolo Balducci |
|
Designation : |
Director |
|
Address : |
Castelfranco Di Sotto (PI), Alessandro Volta 8, Italy-56022 |
|
Date of Birth/Age : |
22.07.1960 |
|
Date of Appointment : |
19.08.2004 |
|
Din No.: |
01712278 |
|
|
|
|
Name : |
Mr. Nandkumar Ganapathi |
|
Designation : |
Director |
|
Address : |
20/1, |
|
Date of Birth/Age : |
29.07.1957 |
|
Date of Appointment : |
19.08.2004 |
|
Din No.: |
00202094 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 22.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Srinivasan Krishnamoorthy |
|
625000 |
|
Nandkumar Ganapathi |
|
625000 |
|
Iris SRL, |
|
1000000 |
|
Alfeia SPA, Francesca |
|
250000 |
|
|
|
|
|
Total |
|
2500000 |
As on 22.09.2010
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
50.00 |
|
Directors
or relatives of directors |
|
50.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Finished Leathers. |
GENERAL INFORMATION
|
Bankers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
Note:
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Murali Associates Chartered Accountant |
|
Address : |
New No. 39, 1st |
|
|
|
|
Associates/Subsidiaries : |
SPG Pentawash Chemical Private Limited |
CAPITAL STRUCTURE
As on 22.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2500000 |
Equity Shares |
Rs.10/- each |
Rs.25.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2500000 |
Equity Shares |
Rs.10/- each |
Rs.25.000 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 |
25.000 |
25.000 |
25.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
69.864 |
56.815 |
41.130 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
94.864 |
81.815 |
66.130 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
78.952 |
66.785 |
71.556 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
12.650 |
|
|
TOTAL BORROWING |
78.952 |
66.785 |
84.206 |
|
|
DEFERRED TAX LIABILITIES |
2.695 |
2.934 |
2.479 |
|
|
|
|
|
|
|
|
TOTAL |
176.511 |
151.534 |
152.815 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
77.850 |
79.863 |
79.207 |
|
|
Capital work-in-progress |
4.050 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
1.500 |
1.500 |
0.400 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
135.701
|
101.548 |
119.431 |
|
|
Sundry Debtors |
66.385
|
48.336 |
81.594 |
|
|
Cash & Bank Balances |
33.994
|
3.610 |
12.775 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
29.068
|
34.013 |
27.503 |
|
Total
Current Assets |
265.148
|
187.507 |
241.303 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
158.025
|
111.155 |
|
|
|
Other Current Liabilities |
10.113
|
2.123 |
163.415 |
|
|
Provisions |
3.899
|
4.058 |
4.740 |
|
Total
Current Liabilities |
172.037
|
117.336 |
168.155 |
|
|
Net Current Assets |
93.110
|
70.171 |
73.148 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.060 |
|
|
|
|
|
|
|
|
TOTAL |
176.511 |
151.534 |
152.815 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
709.210 |
736.802 |
|
|
|
|
Other Income |
29.906 |
48.340 |
|
|
|
|
TOTAL |
739.116 |
785.142 |
575.315 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
677.419 |
760.711 |
565.532 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
677.419 |
760.711 |
565.532 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
61.697 |
24.431 |
9.783 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
21.355 |
9.507 |
3.762 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
40.342 |
14.924 |
6.021 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
614.653 |
679.213 |
478.344 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
16.14 |
5.69 |
2.01 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
5.46
|
1.90 |
1.05 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
8.70
|
3.32 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
17.99
|
9.14 |
3.05 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.65
|
0.30 |
0.15 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.65
|
2.25 |
3.82 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.54
|
1.60 |
1.44 |
LOCAL AGENCY FURTHER INFORMATION
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
10064084 |
|
Corporate identity
number of the company |
U19129TN2004PTC054022 |
|
Name of the
company |
PRIME
INTERNATIONAL INDIA PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
723/2, M B T Road Cross Ranipet, Vellore-632401, |
|
Type of charge |
Immovable
Property Movable Property
(not being pledge) |
|
Particular of
charge holder |
ICICI Bank Limited, 3rd to 6th Floor,
International Infotech Park, Tower No. 5, Vashi Railway Station Complex,
Vashi, Navi Mumbai-400703, Maharashtra, India |
|
Email |
|
|
Nature of
description of the instrument creating or modifying the charge |
Declaration dated
2nd September 2010 |
|
Date of
instrument Creating the charge |
02.09.2010 |
|
Amount secured by
the charge |
Rs.207.100
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest As on Date IBASE
is 7.5%, 6months Term Premium Is -0.2% and Spread Is 3.7% Terms of
Repayment As Per The
Agreement Margin Uniform margin of
25% against all components of inventory Extent and
Operation of the charge exclusive charge
on all movable and immovable assets of the company as provided in the
agreement |
|
Date of latest
modification prior to the present modification |
27.11.2007 |
|
Particulars of
the present modification |
Present limit 161.700
million enhanced to 207.100 million for which the modification is now filed |
Fixed Assets:
- Land
- Hooking Sheds
- Plant and Machinery
- Wind Mill
- Electrical Accessories and Fittings
- Furniture and Fittings
- Office Interior
- Vehicles
- Office Equipments
- Computer Software
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.45.15 |
|
|
1 |
Rs.72.59 |
|
Euro |
1 |
Rs.62.95 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
49 |
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.