MIRA
INFORM REPORT
|
Report Date : |
11.11.2011 |
IDENTIFICATION DETAILS
|
Name : |
SHREE MATAJI GRAPHICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
C-510, Panchvati, ll |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
26.05.2000 |
|
|
|
|
Com. Reg. No.: |
11-126769 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 1.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24200MH2000PTC126769 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMS36820A/MUMS34242F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAKC58252B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject act as an advertising agency |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 12000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
some dip in the turnover of the company. However, trade relations are
reported as fair. Business is active payments are reported to be slow but
correct. The company can be considered for small business 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 – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
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 : |
C-510, Panchvati, ll |
|
Tel. No.: |
91-22-28773622/28770806 |
|
Fax No.: |
Not Available |
|
E-Mail : |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Sunil Champalal Chaudhary |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
C-510, Panchvati, ll |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.02.1966 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
26.05.2000 |
|||||||||||||||||||||||||||
|
DIN No.: |
00864164 |
|||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mrs. Vandana Sunil Chaudhary |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
C-510, Panchvati, ll |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.07.1968 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
26.05.2000 |
|||||||||||||||||||||||||||
|
DIN No.: |
00864191 |
|||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Sunil Chaudhary |
|
25000 |
|
Vandana Chaudhari |
|
75000 |
|
TOTAL |
|
100000 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2011
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject act as an advertising agency |
|
|
|
|
Products : |
Imaging Solution and Printing Materials |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Shah and Kasat Chartered Accountant |
|
Address : |
B/19, Deora Estate, Rani Sati Marg, Malad (East), Mumbai – 400097, |
|
Tel. No.: |
91-22-28835624/28770338 |
|
Mobile No.: |
91-9833605561/98333605560 |
|
PAN.: |
AAJFS7472D |
CAPITAL STRUCTURE
As on 31.03.2011
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 |
|
100000 |
Equity Shares |
Rs.10/- each |
Rs. 1.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
1.000 |
1.000 |
1.000 |
|
|
2] Share Application Money |
0.060 |
0.060 |
0.060 |
|
|
3] Reserves & Surplus |
1.975 |
1.427 |
0.867 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.035 |
2.487 |
1.927 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
18.786 |
16.433 |
7.475 |
|
|
2] Unsecured Loans |
0.000 |
1.144 |
7.071 |
|
|
TOTAL BORROWING |
18.786 |
17.577 |
14.546 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
21.821 |
20.064 |
16.473 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
3.603 |
2.979 |
3.037 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
1.424 |
1.224 |
0.624 |
|
|
DEFERREX TAX ASSETS |
0.048 |
0.057 |
0.036 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
3.081
|
6.192 |
5.667 |
|
|
Sundry Debtors |
17.051
|
17.276 |
16.913 |
|
|
Cash & Bank Balances |
1.756
|
0.662 |
0.026 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
25.901
|
24.421 |
15.598 |
|
Total
Current Assets |
47.789
|
48.551 |
38.204 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
30.793
|
32.472 |
25.203 |
|
|
Other Current Liabilities |
0.000
|
0.000 |
0.000 |
|
|
Provisions |
0.250
|
0.275 |
0.225 |
|
Total
Current Liabilities |
31.043
|
32.747 |
25.428 |
|
|
Net Current Assets |
16.746
|
15.804 |
12.776 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
21.821 |
20.064 |
16.473 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
58.319 |
88.111 |
90.523 |
|
|
|
Other Income |
3.791 |
3.374 |
1.290 |
|
|
|
TOTAL (A) |
62.110 |
91.485 |
91.813 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Operative Expenses |
53.754 |
80.811 |
84.289 |
|
|
|
Administrative and Selling
Expenses |
6.385 |
8.612 |
5.608 |
|
|
|
Miscellaneous Expenses |
0.000 |
0.001 |
0.001 |
|
|
|
TOTAL (B) |
60.139 |
89.424 |
89.898 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1.971 |
2.061 |
1.915 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.924 |
0.969 |
0.930 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1.047 |
1.092 |
0.985 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
0.236 |
0.269 |
0.300 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
0.811 |
0.823 |
0.685 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.263 |
0.263 |
0.299 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
0.548 |
0.560 |
0.386 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
5.49 |
5.60 |
3.86 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.88
|
0.62 |
0.43 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.39
|
0.93 |
0.76 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.58
|
1.60 |
1.66 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.27
|
0.33 |
0.36 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
16.42
|
20.23 |
20.74 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.54
|
1.48 |
1.50 |
LOCAL AGENCY FURTHER INFORMATION
FORM 8
|
Corporate identity
number of the company |
U24200MH2000PTC126769 |
|
Name of the
company |
SHREE MATAJI
GRAPHICS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
C-510, Panchvati, ll Email : shahrahulr@rediffmail.com |
|
This form is for |
Creation
of charge |
|
Type of charge |
Book Debts Movable Property
(not being pledge) Others |
|
Particular of
charge holder |
The Bharat
Co-operative Bank Limited, , Dahisar East Branch, Sarita, 1st
Floor, Prabhat Industrial Estate, Opposite Toll Plaza, W.E Highway, Dahisar
(East), Mumbai – 400068, Maharashtra, India Email : emailroc@rediffmail.com |
|
Nature of
instrument creating charge |
Agreement for
hypothecation of tangible movable property Agreement for
creating charge on book debts (Both the above documents
constitute a single charge) |
|
Date of
instrument Creating the charge |
18.10.2011 |
|
Amount secured by
the charge |
Rs. 11.000
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest
: Interest rate and
penal interest rate as agreed between the borrower company and the bank from
bank from time to time Terms of
Repayment : Repayment, as
agreed between the borrower company and the bank from time to time Margin : Margin rate as
agreed between the borrower company and the bank from time to time Extent and
Operation of the charge : At the request of
the borrower company the bank as sanctioned bank guarantee limit of Rs.
11.000 Millions against hypothecation of stocks, book debts and other movable
assets of the company |
|
Short particulars
of the property or asset(s) charged (including complete address and location
of the property) |
Hypothecation of
stocks, book debts, and other movable assets of the company |
FIXED ASSETS
- Computer
- Furniture and
Fixture
- Motor Car
- Scooter
- Air Condition
- Fax Machine
- Gala
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.49.08 |
|
|
1 |
Rs.78.65 |
|
Euro |
1 |
Rs.67.79 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
29 |
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.