%20PRIVATE%20LIMITED%20-%20136243%2029-Mar-2011_files/image002.jpg){kind=small}
MIRA
INFORM REPORT
|
Report Date : |
29.03.2011 |
IDENTIFICATION DETAILS
|
Name : |
H AND H EXPORTS ( |
|
|
|
|
Registered
Office : |
901, Shapath-1, opposite Rajpath Club, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
07.07.2006 |
|
|
|
|
Com. Reg. No.: |
048651 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U05190GJ2006PTC048651 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMH02293E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCH7178N |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader and Exporter of Dyes and Intermediates |
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 31052 |
|
|
|
|
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.
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. Viral Mistry |
|
Designation : |
Accountant |
|
Date : |
19.03.2011 |
LOCATIONS
|
Registered Office : |
901, Shapath-1, opposite Rajpath Club, |
|
Tel. No.: |
91-79-26872538 |
|
Fax No.: |
91-79-40035319 |
|
E-Mail : |
|
|
Area : |
1450sq.fts |
|
Location : |
Owned |
|
|
|
|
Warehouse : |
GIDC, Vatva |
|
Location : |
Rented |
DIRECTORS
AS ON 30.09.2010
|
Name : |
Mr. Vasudevbhai Manilal Shah |
|
Designation : |
Director |
|
Address : |
111, |
|
Date of Birth/Age : |
20.08.1939 |
|
Qualification : |
12th Pass |
|
Date of Appointment : |
07.07.2006 |
|
|
|
|
Name : |
Mr. Hemina Deepak Shah |
|
Designation : |
Director |
|
Address : |
111, |
|
Date of Birth/Age : |
21.09.1965 |
|
Qualification : |
B.com |
|
Date of Appointment : |
07.07.2006 |
KEY EXECUTIVES
|
Name : |
Mr. Viral Mistry |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Vasudevbhai Manilal Shah |
|
5000 |
|
Hemina Deepak Shah |
|
5000 |
|
Total |
|
10000 |
AS ON 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader and Exporter of Dyes and Intermediates |
|
|
|
|
Exports : |
|
|
Products : |
Dyes and Intermediate |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Material and Parts |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C |
|
|
|
|
Purchasing : |
L/C |
GENERAL INFORMATION
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
12 (In office) |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
K.J. PATEL & ASSOCIATES Chartered Accountant |
|
Address : |
4, Himmatlal Park, Opposite Azad Municipal Garden, Off Ring Road,
Satelliate, Ahmedabad – 380015, Gujarat, India |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity Shares |
Rs.10/- each |
Rs.1.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000 |
Equity Shares |
Rs.10/- each |
Rs.0.100
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
Expected Sales (2010-2011) : Rs.30.000 Millions
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.100 |
0.100 |
0.100 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
7.663 |
2.786 |
1.111 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
7.763 |
2.886 |
1.211 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
3.787 |
2.205 |
0.000 |
|
|
2] Unsecured Loans |
14.806 |
13.925 |
20.117 |
|
|
TOTAL BORROWING |
18.593 |
16.130 |
20.117 |
|
|
DEFERRED TAX LIABILITIES |
0.488 |
0.195 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
26.844 |
19.211 |
21.328 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
5.600 |
3.968 |
0.778 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.045 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.736
|
0.000 |
0.000 |
|
|
Sundry Debtors |
8.831
|
6.195 |
8.056 |
|
|
Cash & Bank Balances |
0.490
|
0.322 |
0.279 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
17.732
|
14.457 |
18.614 |
|
Total
Current Assets |
28.789
|
20.974 |
26.949 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
3.293
|
3.860 |
4.519 |
|
|
Other Current Liabilities |
1.137
|
0.374 |
1.135 |
|
|
Provisions |
3.117
|
1.501 |
0.796 |
|
Total
Current Liabilities |
7.547
|
5.735 |
6.450 |
|
|
Net Current Assets |
21.242
|
15.239 |
20.499 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.002 |
0.004 |
0.006 |
|
|
|
|
|
|
|
|
TOTAL |
26.844 |
19.211 |
21.328 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
25.633 |
16.302 |
44.205 |
|
|
|
Other Income |
0.523 |
0.375 |
|
|
|
|
TOTAL (A) |
26.156 |
16.677 |
44.205 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases |
9.899 |
7.713 |
|
|
|
|
Personal Expenses |
4.561 |
2.559 |
|
|
|
|
Direct Expenses |
0.346 |
0.462 |
|
|
|
|
Administrative Expenses |
2.153 |
1.482 |
NA |
|
|
|
Selling and Distribution Expenses |
2.033 |
1.430 |
|
|
|
|
Preliminary Expenses w/off |
0.002 |
0.002 |
|
|
|
|
Increased / (Decreased) In Stock |
(1.736) |
0.000 |
|
|
|
|
TOTAL (B) |
17.258 |
13.648 |
NA |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
8.898 |
3.029 |
NA |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.287 |
0.101 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
8.611 |
2.928 |
NA |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
1.416 |
0.305 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
7.195 |
2.623 |
1.108 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
2.318 |
0.948 |
0.431 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
4.877 |
1.675 |
0.677 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
2.786 |
1.111 |
0.434 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
7.663 |
2.786 |
1.111 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
487.69 |
167.56 |
-- |
|
%20PRIVATE%20LIMITED%20-%20136243%2029-Mar-2011_files/image003.gif){kind=small}
%20PRIVATE%20LIMITED%20-%20136243%2029-Mar-2011_files/image004.gif){kind=small}
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
18.65
|
10.04 |
1.53 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
28.07
|
16.09 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
20.92
|
10.51 |
3.99 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.93
|
0.91 |
0.91 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.37
|
7.58 |
21.93 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.81
|
3.66 |
4.18 |
LOCAL AGENCY FURTHER INFORMATION
Note:
The registered office address of the company has been shifted from 111,
Form 8:
|
Corporate
identity number of the company |
U05190GJ2006PTC048651 |
|
Name of the
company |
H AND H EXPORTS ( |
|
Address of the
registered office or of the principal place of business in |
901, Sapath - 1
Complex, Opp. Rajpath Club, S. G. Highway, Ahmedabad – 380015, Gujarat, India |
|
This form is for |
Creation of
charge |
|
Type of charge |
Others |
|
Particular of
charge holder |
UNION BANK OF |
|
Nature of
instrument creating charge |
Hypothecation of
vehicles Agreement (SD - 10) |
|
Date of
instrument Creating the charge |
27/02/2010 |
|
Amount secured by
the charge |
Rs.1.000 Million |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest BPLR + 0.75% i.e
12.50% Terms of
Repayment Amount Repayable
in 60 equal monthly installment. Margin 20% Extent and
Operation of the charge Charge operate as
first charge on company's vehicles more particularly described in Sr. No. 15
of Form 8, to secure vehicle term loan of Rs.1.000 Million. |
|
Short particulars
of the property charged |
Truck LPT2516/48
Chassis No. MAT469103A1A01337 Engine No. 697TC58AZY100854 |
Trade References:
- Taniya,
- Fesicol and
Company,
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.44.78 |
|
|
1 |
Rs.71.63 |
|
Euro |
1 |
Rs.62.96 |
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 |
6 |
|
--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 |
NO |
|
--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.