MIRA INFORM REPORT

 

 

Report Date :

07.09.2011

 

IDENTIFICATION DETAILS

 

Name :

CEDAR DÉCOR PRIVATE LIMITED

 

 

Registered Office :

401, The Chambers, Hanuman Road, Vile Parle (East), Mumbai – 400057, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

02.12.2004

 

 

Com. Reg. No.:

11-149787

 

 

Capital Investment / Paid-up Capital :

Rs.37.500 Millions

 

 

CIN No.:

[Company Identification No.]

u20200mh2004ptc149787

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Mumc12905E

 

 

Legal Form :

Private Limited Liability Company 

 

 

Line of Business :

Manufacturer and Exporter of Plywood and Laminates.

 

 

No. of Employees :

300 (Approximately)

 

 

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 512000

 

 

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.

 

INFORMATION PARTED BY

 

Name :

Mr. Sushil

Designation :

Accounts Manger

Contact No.:

91–22–26269000

Date :

03.09.2011

 

 

LOCATIONS

 

Registered / Administrative Office :

401, The Chambers, Hanuman Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Tel. No.:

91–22–26269000 / 26871295 / 98 / 1758 / 26122754/ 22069701/ 26117801

Fax No.:

91–22–26112261 / 26269000 / 26871761

E-Mail :

info@durian.in

sushil@durian.in

pbajaj_co@yahoo.co.uk

durian@bom3.vsnl.net.in

cedar@cedarindia.com

vikramsinghal@cedarindia.com

mail@cedarindia.com

Websites :

www.cedarindia.com

Location :

Owned

 

 

Branch Office :

F-2, Sapath – I, Near Cargo Motors, SG highway, Ahmedabad – 380 015, Gujarat

Tel. No.:

91-79-26871298 / 1295 / 1758

Fax No.:

91-79-26871761

Area :

2500 sq ft

Location :

Rented

 

 

Factory :

65 / P, Ankhol Patia, Behind Asian Tubes, Kadi Road, Taluka Kadi, District Mehsana – 380 015, Gujarat, India 

Tel. No.:

91-2764-233151

Fax No.:

91-2764-232151

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Pawan Kumar Dokania

Designation :

Director    

Address :

92A, Varsova Layout, 7th Cross, Kagadaspura Main Road, C.V. Roman Nagar, Bangalore – 560 092, Karnataka, India

Date of Appointment :

30.03.2005

DIN :

00027195

 

 

Name :

Mr. Ashok Kumar Dokania

Designation :

Director    

Address :

A / 29, Laxman Apartment, Azad Lane, S.V. Road, Andheri (West), Mumbai – 400 058, Maharashtra, India

Date of Appointment :

02.12.2004

DIN :

00027283

 

 

Name :

Mr. Prem Kumar Dokania

Designation :

Director    

Address :

10/ 1, Alipore Park Palace, Kolkata – 700 027, West Bengal, India

Date of Appointment :

30.03.2005

DIN :

00061474

 

 

Name :

Mr. Bijay Kumar Laxminarayan Dokania

Designation :

Director    

Address :

21, Basant Bahar, Opposite Sterling Club, Bopal, Ahmedabad, Gujarat, India

Date of Appointment :

31.01.2005

DIN :

00028331

 

 

Name :

Mr. Vishal Dokania

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Sushil

Designation :

Accounts Manger

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

 

No. of Shares

 

Sajjan Kumar dokania

 

349500

Ashok Kumar Dokania

 

500

Bijay Kumar Dokania

 

672000

Suman Dokania

 

330000

Saurav  Suman Finvest Private Limited, Bangalore

 

400000

Kusum Dokania

 

187500

Pankaj Dokania

 

170000

Pawankumar Dokania

 

180000

Durian Industries Limited, Mumbai

 

257500

Amita Dokania

 

235000

Priyanka Dokania

 

30000

Vishal Kumar Dokania

 

500

Swati Agarwal (NRI)

 

187500

Asha Devi (NRI)

 

750000

Total

 

3750000

 

AS ON 30.09.2010

 

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]

 

25.00

Bodies corporate

 

17.53

Directors or relatives of directors

 

57.47

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Plywood and Laminates.

 

 

Exports :

 

Products :

  • Plywood and Laminates

Countries :

  • Singapore

 

 

Imports :

 

Products :

  • Raw Materials

Countries :

  • Korea
  • China
  • Taiwan

 

 

Terms :

 

Selling :

Credit 

 

 

Purchasing :

L/C, Credit

 

 

PRODUCTION STATUS As on 31.03.2010

 

Decorative Laminates

Unit

 

 

 

 

Licensed Capacity

Psc.

1920000

Installed Capacity

Psc.

1920000

Actual Production

Psc.

1625011

 

 

 

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers

 

 

No. of Employees :

300 (Approximately)

 

 

Bankers :

Ř       State Bank of India, SME Backbay Reclamation Branch, Raheja Chambers, Nariman point, Mumbai – 400 021, Maharashtra, India

Ř       ICICI Bank limited

 

 

Facilities :

 

SECURED LOAN

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Term Loan from State Bank of India

77.717

73.249

Cash Credit from State Bank of India

118.662

75.956

Hypothecation of Vehicles with ICICI Bank limited

3.378

3.925

Total

199.757

153.130

 

Notes:

1. Term Loan is secured by Mortgage of Factory Building, plant and Machineries and personally guaranteed by all the Director of the company.

 

2. Cash Credit is secured by hypothecation of raw materials, work in process, finished goods book debts and personally guaranteed by the Director and second charge on all the assets of the company.

 

 

UNSECURED LOAN

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

From Shareholders and directors 

7.396

6.675

From Bodies corporate

15.910

11.730

Total

23.306

18.405

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. Bajaj and Company

Chartered Accountants 

Address :

286, Princess Street, Bhatia Mansion, 2nd Floor, Mumbai – 400 002, Maharashtra, India

Tel. No.:

91-22-22069701

Tele Fax No.:

91-22-22007781

E-Mail :

pbajaj_co@yahoo.co.uk

capbajaj@yahoo.co.in

 

 

Associates/Subsidiaries :

Durian Industries Limited

Address: 22, Abhishek, Church Road, Vile Parle (West), Mumbai – 400 056, Maharashtra

Activity: Manufacturer and Exporter of Plywood and Laminates.

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4,000,000

Equity Shares 

Rs.10/- each

Rs.40.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,750,000

Equity Shares 

Rs.10/- each

Rs.37.500 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

37.500

37.500

30.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

90.748

62.085

30.717

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

128.248

99.585

60.717

LOAN FUNDS

 

 

 

1] Secured Loans

199.757

153.130

105.863

2] Unsecured Loans

23.306

18.405

32.725

TOTAL BORROWING

223.063

171.535

138.588

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

351.311

271.120

199.305

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

144.875

128.864

86.550

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

114.365

67.906

55.985

 

Sundry Debtors

93.472

93.082

79.207

 

Cash & Bank Balances

15.365

10.330

4.094

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

28.645

22.698

18.596

Total Current Assets

251.847

194.016

157.882

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

43.254

49.828

42.046

 

Other Current Liabilities

2.359

1.772

3.625

 

Provisions

0.000

0.533

0.000

Total Current Liabilities

45.613

52.133

45.671

Net Current Assets

206.234

141.883

112.211

 

 

 

 

MISCELLANEOUS EXPENSES

0.202

0.373

0.544

 

 

 

 

TOTAL

351.311

271.120

199.305

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales

472.419

327.434

396.137

 

 

Other Income

2.718

2.064

2.495

 

 

TOTAL                                     (A)

475.137

329.498

398.632

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Materials Consumed 

336.543

230.623

331.782

 

 

Manufacturing Expenses

51.094

24.685

15.198

 

 

Increase/(Decrease) in Finished Goods

(12.758)

(3.719)

3.332

 

 

Selling and Distribution Expenses

20.001

15.816

12.117

 

 

Payment to Employees

11.956

8.153

6.016

 

 

TOTAL                                     (B)

406.836

275.558

368.445

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

68.301

53.940

30.187

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

26.033

18.942

16.050

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

42.268

34.998

14.137

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.314

4.305

4.076

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

34.954

30.693

10.061

 

 

 

 

 

Less

TAX                                                                  (H)

6.291

3.825

1.116

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

28.663

26.868

8.945

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

50.085

23.217

14.271

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

78.748

50.085

23.216

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

8.546

5.637

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.64

7.16

--

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

6.03

8.15

2.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.40

9.37

2.54

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.81

9.51

4.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.31

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.09

2.25

3.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.52

3.72

3.46

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors:

 

Particulars

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

31.03.2008

(Rs. in millions)

Sundry Creditors:

- For Capital Goods

 

0.445

 

2.038

 

0.264

- For Goods

39.530

42.191

34.085

- For Expenses

3.279

5.599

7.697

Total

43.254

49.828

42.046

 

Contingent Liabilities :

 

Contingent Liabilities not provided for the in the account in respect of

 

Particulars

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

Letters of credit

33.005

26.853

Outstanding Bank Guarantee

0.970

0.970

 

FORM 8

 

Corporate identity number of the company

u20200mh2004ptc149787

Name of the company

CEDAR DECOR PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

22, Abhishek, Church Road, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

This form is for

Modification of charge

Type of charge

·         Immovable Property

Particular of charge holder

State Bank of India, State Bank of India, SME Backbay Reclamation Branch, Raheja Chambers, Nariman point, Mumbai – 400 021, Maharashtra, India

E-mail: sbi.01593@sbi.co.in

Nature of instrument creating charge

Memorandum of deposit for creation of further charge

Date of instrument Creating the charge

15.05.2009

Amount secured by the charge

Rs.255.600 millions

Brief of the principal terms an conditions and extent and operation of the charge

Extent and Operation of the charge

First charge

Short particulars of the property charged (Including location of the property)

NA Land bearing Survey No. 65 (Part), admeasuring 12542 Sq.Mtrs in Village Abkhol, Taluka Kadi, district Mahesana, Gujarat, together with all buildings structures, erections and fixed plant and machineries thereon, belonging to the company.

Particulars of the present modification

Equitable mortgage created on 26.09.2005 on immovable properties of the company and guarantors as described in above to further secure the credit facilities of Rs.110.000 millions and extended on 17.07.2006 and 16.05.2008 to further secure the enhanced credit limits of Rs.237.800 millions, again extended to secure the additional credit limits of Rs.17.800 millions. Hence, the total amount of charge secured by these immovable properties stands enhanced from Rs.237.800 millions to Rs.255.600 millions

 

FORM – 8

 

Corporate identity number of the company

u20200mh2004ptc149787

Name of the company

CEDAR DECOR PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

22, Abhishek, Church Road, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

This form is for

Modification of charge

Type of charge

Immovable property

Particular of charge holder

State Bank of India

Nature of instrument creating charge

Memorandum of Deposit for Creation of Further Charges (Form C-10)

Date of instrument Creating the charge

17.08.2010

Amount secured by the charge

Rs.371.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Extent and operation of the charge

First Charge

Short particulars of the property charged (Including location of the property)

Land bearing Survey No.65(part), admeasuring 12, 542, sq. meters, situated in Village Ankhol, Taluka Kadi, Dist. Mehsana, Gujarat, belonging to the Company.

Shop No. 23, admn. 29.45 sq. meters (carpet) in Abhishek (Extn) at Junction of Vallabhbhai Road and Church Road, Vile Parle (West), Mumbai 400056, owned by Shri Sajjankumar Dokania.

Date of instrument modifying the charge

29/04/2010

Particulars of the present modification

Equitable mortgage created on 26/09/2005 on immovable properties of the Company and guarantors as described in Column 15 above to further secure the credit facilities of Rs.110.000 Millions and extended on 17/07/2006, 16/05/2008 & 15/05/2009 to further secure the enhanced credit limits of Rs.255.600 Millions, again extended to secure the additional credit limits of Rs.115.400 Millions. Hence, total amount of charge secured by these immovable properties stands enhanced from Rs.255.600 Millions to Rs.371.000 Millions

 

Fixed assets:

 

·         Land

·         Factory Building

·         Office Building

·         Electrical Installation

·         Computer

·         Vehicles (four wheeler)

·         Office Equipment

·         Furniture and Fixtures

·         Plant and Machineries

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

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.46.12

UK Pound

1

Rs.74.18

Euro

1

Rs.64.87

 

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

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

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

 

-

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.