MIRA
INFORM REPORT
|
Report Date : |
05.05.2011 |
IDENTIFICATION DETAILS
|
Name : |
P R CORPORATION |
|
|
|
|
Registered Office : |
302, Capri House, Behind Express Hotel, Alkapuri, Vadodara – 390 007, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2011 |
|
|
|
|
Year of Establishment : |
1997 |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business : |
Trader of Fertilizers and Merchant Exporters of Quality Minerals and Chemicals.
|
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 16000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established proprietory concern having satisfactory track.
Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct and as per commitments. The concern 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. Nipul Rawal |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9825062818 |
|
Date : |
04.05.2011 |
LOCATIONS
|
Registered Office : |
302, Capri House, Behind Express Hotel, Alkapuri, Vadodara – 390 007, |
|
Tel. No.: |
91-265-2324778 |
|
Mobile No.: |
91-9825062818 (Mr. Nipul Rawal) |
|
Fax No.: |
91-265-2324779 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1200 Sq. ft. |
|
Location : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mr. Nipul Rawal |
|
Designation : |
Proprietor |
|
Age : |
43 Years |
|
Qualification : |
B. Com |
BUSINESS DETAILS
|
Line of Business : |
Trader of Fertilizers and Merchant Exporters of Quality Minerals and
Chemicals. |
|
|
|
|
Imports : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit (30 days, 60 days,
90 days) |
|
|
|
|
Purchasing : |
L/C, Cash, Credit (30 days, 60
days, 90 days) |
GENERAL INFORMATION
|
Customers : |
|
|
|
|
|
No. of Employees : |
20 |
|
|
|
|
Bankers : |
· Citi
Bank, · HSBC
Bank, |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
H Thakur and Company Chartered Accountants |
|
Address : |
|
|
|
|
|
Associates/Subsidiaries : |
P.R. Corporation
Private Limited Address: 302, Capri
House, Behind Express Hotel, Alkapuri, Vadodara – 390 007, Line of
Business: Starting from April 2010 |
CAPITAL STRUCTURE
|
Capital Investment : |
|
|
Owned : |
Rs.5.000 millions (Approximately) |
|
Borrowed : |
-- |
|
Total : |
Rs.5.000 millions (Approximately) |
FINANCIAL DATA
[all figures are
in Rupees Millions]
|
Particulars |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Sales Turnover (Approximately) |
70.000 |
55.000 |
52.500 |
Expected Sales (2011-12): Rs.100.000 millions
The above information has been parted by Mr. Nipul Rawal (Proprietor)
Note : Sole Proprietory and Partnership concerns are exempted
from filing their financials with the Government Authorities or Registry
Records.
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2008 |
31.03.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Proprietor’s Capital |
|
4.180 |
2.538 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
4.180 |
2.538 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
2.568 |
2.522 |
|
|
2] Unsecured Loans |
|
2.859 |
0.000 |
|
|
TOTAL BORROWING |
|
5.427 |
2.522 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
9.607 |
5.060 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
4.702 |
3.316 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
3.654 |
0.000 |
|
|
Sundry Debtors |
|
2.271 |
1.080 |
|
|
Cash & Bank Balances |
|
1.000 |
0.070 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
6.208 |
1.230 |
|
Total
Current Assets |
|
13.133 |
2.380 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
8.228 |
0.636 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
8.228 |
0.636 |
|
|
Net Current Assets |
|
4.905 |
1.744 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
9.607 |
5.060 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2008 |
31.03.2007 |
|
|
Sales Turnover |
|
87.783 |
15.950 |
|
|
Other Income |
|
0.001 |
0.000 |
|
|
Total Income |
|
87.784 |
15.950 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
2.651 |
0.563 |
|
|
Provision for Taxation |
|
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
2.651 |
0.563 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Administrative Expenses |
|
0.001 |
0.017 |
|
|
Salaries, Wages, Bonus, etc. |
|
0.493 |
0.186 |
|
|
Interest |
|
0.410 |
0.201 |
|
|
Insurance Expenses |
|
0.017 |
0.015 |
|
|
Depreciation & Amortization |
|
0.194 |
0.123 |
|
|
Other Expenditure |
|
4.671 |
0.700 |
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2008 |
31.03.2007 |
|
PAT / Total Income |
(%) |
|
3.02 |
0.22 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
3.02 |
0.22 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
14.86 |
9.88 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.63 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
3.26 |
1.24 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.59 |
3.74 |
LOCAL AGENCY FURTHER INFORMATION
Notes:
There exists a sister concern company named P.R. Corporation Private
Limited incorporated in 2008.
|
Name of Company : |
P.R. CORPORATION PRIVATE
Limited |
|
|
|
|
Registered Office : |
301, Capri House, Behind Express Hotel, Alkapuri, Vadodara – 390 007, |
|
|
|
|
Date of Incorporation : |
12.09.2008 |
|
|
|
|
Com. Reg. No.: |
04-55039 |
|
|
|
|
CIN No.: |
U51909GJ2008PTC055039 |
|
|
|
|
Legal Form : |
Private Limited Liability Company
|
|
|
|
|
Line of Business : |
Subject is a Merchant Exporters of Quality Minerals,
Chemicals like Bentonite, Swelling Clay, etc for the Agricultural industry. |
DIRECTORS
|
Name : |
Mr. Nipul Rawal |
|
Designation : |
Managing Director |
|
Address : |
801-A, Arihant Super Market, Near Lalbaug, Manjalpur, Vadodara – 390
011, |
|
Date of Birth/Age : |
20.09.1966 |
|
Qualification : |
B. Com |
|
Date of Appointment : |
12.09.2008 |
|
|
|
|
Name : |
Mrs. Falguni Rawal |
|
Designation : |
Director |
|
Address : |
801-A, Arihant Super Market, Near Lalbaug, Manjalpur, Vadodara – 390
011, |
|
Date of Birth/Age : |
16.08.1967 |
|
Qualification : |
B. Com, Masters in Performing Art |
|
Date of Appointment : |
12.09.2008 |
|
|
|
|
Name : |
Mr. Babu Nandubhai Rawal |
|
Designation : |
Director |
|
Address : |
5, Swaroop Tenament, Manjalpur, Vadodara – 390 011, |
|
Date of Birth/Age : |
08.04.1943 |
|
Date of Appointment : |
18.02.2009 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
As on 30.09.2009
|
Names of Shareholders |
|
No. of Shares |
|
Falguni Rawal |
|
5000 |
|
Nipul Rawal |
|
5000 |
|
Total |
|
10000 |
As on 30.09.2009
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
5000000 |
Equity Shares |
Rs.10/- each |
Rs.50.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000 |
Equity Shares |
Rs.10/- each |
Rs.0.100
million |
|
|
|
|
|
ABRIDGED BALANCE SHEET
(P.R. CORPORATION PRIVATE Limited)
|
SOURCES OF FUNDS |
|
|
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
0.100 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
0.000 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
0.100 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
0.000 |
|
|
2] Unsecured Loans |
|
|
3.183 |
|
|
TOTAL BORROWING |
|
|
3.183 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
3.283 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
0.000 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
0.000 |
|
|
Sundry Debtors |
|
|
0.000 |
|
|
Cash & Bank Balances |
|
|
0.217 |
|
|
Other Current Assets |
|
|
0.025 |
|
|
Loans & Advances |
|
|
2.214 |
|
Total
Current Assets |
|
|
2.456 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
|
0.000 |
|
|
Provisions |
|
|
0.016 |
|
Total
Current Liabilities |
|
|
0.016 |
|
|
Net Current Assets |
|
|
2.440 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.843 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
3.283 |
|
KEY RATIOS
|
PARTICULARS |
|
|
|
31.03.2009 |
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
|
31.99 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
|
153.50 |
TRADE References:
- Deepak Fertilizer and Petro Chemicals Limited, Pune
- Krishi
Rasayan Export Private Limited,
- National
Establishment for Agricultural and Industrial Sulfer –
- Tradeline
LLC,
- Chambal Fertilizers and Chemical Limited
- Cormandal Fertilizer
- Sulpher
Mill, Andheri, Mumbai,
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.44.59 |
|
|
1 |
Rs.73.42 |
|
Euro |
1 |
Rs.66.04 |
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 |
YES |
|
--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.