MIRA
INFORM REPORT
|
Report Date : |
31.05.2011 |
IDENTIFICATION DETAILS
|
Name : |
GANASHAKTI PRINTERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
33, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
22.12.1952 |
|
|
|
|
Com. Reg. No.: |
21 - 020770 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.191 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U22121WB1952PTC020770 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
CALG02099G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Printing and |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (52) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 249000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an old and well established company having fine track
record. Financial position of the company is good. Trade relations are fair.
Business is active. Payments are reported to be regular and as per
commitments. The company can be considered good for normal 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 – June 30, 2010
|
Country Name |
Previous Rating (01.04.2010) |
Current Rating (30.06.2010) |
|
|
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 : |
33, |
|
Tel. No.: |
91-33-21135775/ 22442258/ 22444442 |
|
E-Mail : |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Narayan Datta |
|
Designation : |
Director |
|
Address : |
Block – L/ X Flat No.1, Old Dog Race Cource, LIG Housing Estate,
Kolkata - 700038, West Bengal, |
|
Date of Birth/Age : |
15.06.1944 |
|
Date of Appointment : |
27.08.2001 |
|
DIN No.: |
01037171 |
|
|
|
|
Name : |
Mr. Taj Mohammad |
|
Designation : |
Director |
|
Address : |
41/2, Lakshmi Narayan, |
|
Date of Birth/Age : |
21.11.1951 |
|
Date of Appointment : |
27.08.2001 |
|
DIN No.: |
00896322 |
|
|
|
|
Name : |
Mr. Biman Basu |
|
Designation : |
Director |
|
Address : |
171/ 2B, |
|
Date of Birth/Age : |
01.07.1940 |
|
Date of Appointment : |
31.03.2006 |
|
DIN No.: |
00368619 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Narayan Datta |
|
100 |
|
Taj Mohammad |
|
30 |
|
Biman Basu |
|
220 |
As on 30.09.2010
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
20.00 |
|
Other top fifty shareholders |
80.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Printing and |
|
|
|
PRODUCTION STATUS (As on 31.03.2010)
(No. in 1,000)
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Booklets, Pamplets, Bulletin |
Nos. |
NA |
NA |
12390.398 |
|
Books and Covers |
Nos. |
NA |
NA |
42683.142 |
|
News Paper |
Nos. |
NA |
NA |
58984.765 |
|
Journal and Periodicals |
Nos. |
NA |
NA |
9159.769 |
|
Receipts, Coupons, Envelopes, Cards, Posters and Handbills |
Nos. |
NA |
NA |
16184.414 |
GENERAL INFORMATION
|
Bankers : |
Central Bank of |
|||||||||
|
|
|
|||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Manik Lal Sarkar Chartered Accountant |
|
Address : |
D P Sen and Company., 22, Aushutosh Chowdhury Avenue, 2nd
Floor, Flat No. 22, Kolkata – 700019, West Bengal, India |
|
PAN.: |
AACFD2962L |
CAPITAL STRUCTURE
As on 30.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2500 |
Equity Shares |
Rs.100/- each |
Rs. 0.250 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1910 |
Equity Shares |
Rs.100/-
each |
Rs. 0.191
Million |
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 |
0.191 |
0.191 |
0.191 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
62.224 |
56.515 |
50.730 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
62.415 |
56.706 |
50.921 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
10.338 |
11.762 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
10.338 |
11.762 |
|
|
DEFERRED TAX LIABILITIES |
0.280 |
0.183 |
0.417 |
|
|
|
|
|
|
|
|
TOTAL |
62.695 |
67.227 |
63.100 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
22.880 |
26.748 |
27.468 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.322
|
16.729 |
4.738 |
|
|
Sundry Debtors |
7.307
|
14.898 |
11.216 |
|
|
Cash & Bank Balances |
44.229
|
33.437 |
40.746 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
19.050
|
28.113 |
20.320 |
|
Total
Current Assets |
71.908
|
93.177 |
77.020 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
3.953
|
19.459 |
10.451 |
|
|
Other Current Liabilities |
6.274
|
7.334 |
8.052 |
|
|
Provisions |
21.866
|
25.905 |
22.885 |
|
Total
Current Liabilities |
32.093
|
52.698 |
41.388 |
|
|
Net Current Assets |
39.815
|
40.479 |
35.632 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
62.695 |
67.227 |
63.100 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
63.283 |
70.420 |
58.139 |
|
|
|
Interest received on Fixed deposit |
2.684 |
2.698 |
2.118 |
|
|
|
Profit on |
0.000 |
0.000 |
0.322 |
|
|
|
TOTAL (A) |
65.967 |
73.118 |
60.579 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Work – in – Progress |
15.354 |
2.990 |
0.000 |
|
|
|
Consumption of stores and Materials |
13.883 |
29.102 |
19.658 |
|
|
|
Factory Expenses |
10.601 |
15.746 |
15.556 |
|
|
|
Payments to and Provisions for Employees |
10.393 |
9.542 |
9.610 |
|
|
|
Other Expenses |
1.522 |
2.254 |
1.117 |
|
|
|
TOTAL
(B) |
51.753 |
59.634 |
45.941 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
14.214 |
13.484 |
14.638 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.818 |
0.771 |
0.170 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
13.396 |
12.713 |
14.468 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
3.893 |
4.323 |
2.137 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
9.503 |
8.390 |
12.331 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
3.794 |
2.606 |
4.178 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
5.709 |
5.784 |
8.153 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
3.719 |
2.935 |
4.782 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
5.000 |
5.000 |
10.000 |
|
|
BALANCE CARRIED
TO THE B/S |
4.428 |
3.719 |
2.935 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
2989 |
2871 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
8.65
|
7.91 |
13.46 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
15.02
|
11.91 |
21.21 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.02
|
7.00 |
11.80 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15
|
0.15 |
0.19 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.51
|
1.11 |
1.04 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.24
|
1.77 |
1.86 |
LOCAL AGENCY FURTHER INFORMATION
Operations:
During the year under consideration, total printing charges and other
incomes of the company was Rs. 65.967 Millions as against 57.764 Millions in
2008-09 registering an increase of 14.20%. However, despite a higher income
from the operations the profit after depreciation and tax was Rs.5.713 Millions
during the year (last year Rs. 5.784 Millions) which is marginally lower by
1.22% compared to previous year’s performance. This may be explained by
significant increase in the input costs.
Future Outlook:
With effective steps being initiated to control the cost of inputs
coupled with efforts to improve the revenue earnings, the directors are hopeful
to post a better operating results during the current year barring unforeseen
circumstances.
Fixed Assets:
- Building
- Plant and
Machinery
- Printing and
Allied Machine
- Electric
Installation
- Air condition
- Air
conditioning Plant
- Motor
Vehicles
- Gas
Installation
- Computer system
- Furniture
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 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.45.10 |
|
|
1 |
Rs.74.27 |
|
Euro |
1 |
Rs.64.35 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
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 |
6 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
7 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
52 |
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.