MIRA
INFORM REPORT
|
Report Date : |
26.04.2012 |
IDENTIFICATION DETAILS
|
Name : |
MUDRIKA LABELS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
18/20, Nirman Industrial Estate, Linking Road, Chincholi, Malad
(West), Mumbai-400064, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
24.01.1997 |
|
|
|
|
Com. Reg. No.: |
11-105389 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.4.361
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U22219MH1997PTC105389 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM22475F MUMM15946A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCM5217D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter and Supplier of Labels, Stickers, Mono Cartons,
Catalogs, Corrugated Boxes, etc. |
|
|
|
|
No. of Employees
: |
65 [In Office 8, In Branch 7 and In Factory 50] [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 360000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track records.
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 : |
Ms. Poonam Vaishnav |
|
Designation : |
Management Representative |
|
Contact No.: |
91-9049992288 |
|
Date : |
26.04.2012 |
LOCATIONS
|
Registered Office : |
18/20, Nirman Industrial Estate, Linking Road, Chincholi, Malad
(West), Mumbai-400064, |
|
Tel. No.: |
91-22-66784500/28810454/66784503 |
|
Mobile No.: |
91-9820025200 [Mr. Manish Rajnikant Desai] 91-9049992288 [Ms. Poonam Vaishnav] |
|
Fax No.: |
91-22-66784503 |
|
E-Mail : |
|
|
|
|
|
Factory : |
Real Building No. 6, Gala No. 9 and 10, Prime Industrial Complex, |
|
Tel No.: |
91-250-3290220 |
|
|
|
|
Branch Office : |
Building No. 10-B, Near Blue Chip Industrial Estate, Survey No. 80,
Hissa No. 1 and 2, |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Vipul Rajnikant Desai |
|
Designation : |
Director |
|
Address : |
45, Radhika Niwas, |
|
Date of Birth/Age : |
14.10.1965 |
|
Qualification : |
Environmental Engineer |
|
Date of Appointment : |
24.01.1997 |
|
Din No.: |
00063616 |
|
|
|
|
Name : |
Mr. Manish Rajnikant Desai |
|
Designation : |
Director |
|
Address : |
45, Radhika Niwas, |
|
Date of Birth/Age : |
11.08.1968 |
|
Qualification : |
B. Com |
|
Date of Appointment : |
24.01.1997 |
|
Din No.: |
00063631 |
|
|
|
|
Name : |
Mr. Sandeep Manubhai Kadakia |
|
Designation : |
Director |
|
Address : |
1201, |
|
Qualification : |
BSC |
|
Date of Appointment : |
24.01.1997 |
|
Din No.: |
00193587 |
KEY EXECUTIVES
|
Name : |
Ms. Poonam Vaishnav |
|
Designation : |
Management Representative |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Vipul Rajnikant Desai |
|
8780 |
|
Manish Rajnikant Desai |
|
8780 |
|
Sandeep Manubhai Kadakia |
|
8780 |
|
Keyal Electronics Private Limited, |
|
7250 |
|
Suraj Dealers Private Limited, |
|
6000 |
|
Vipul Rajnikant Desai HUF |
|
10 |
|
Rajnikant Desai |
|
10 |
|
White Up Commodities Private Limited, |
|
4000 |
|
|
|
|
|
Total |
|
43610 |
As on 30.09.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Bodies
corporate |
|
39.56 |
|
Directors
or relatives of directors |
|
60.44 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Supplier of Labels, Stickers, Mono Cartons,
Catalogs, Corrugated Boxes, etc. |
PRODUCTION STATUS [AS ON 31.03.2011]
|
Particulars |
Unit |
Actual
Production |
|
Stickers and Labels |
Pcs |
27159775 |
GENERAL INFORMATION
|
No. of Employees : |
65 [In Office 8, In Branch 7 and In Factory 50] [Approximately] |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
The Saraswat Co-Operative Bank Limited, Malad (West) Branch, Malad,
Mumbai-400064, |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Bharat P. Shah and Company Chartered Accountants |
|
Address : |
159/4, Smruti, Jawahar Nagar, Road No. 2, Goregaon (West),
Mumbai-400062, |
|
Tel. No.: |
91-22-28767488/28737904 91-22-28732862 [Residential] |
|
Mobile No.: |
91-9892166440 |
|
Pan No.: |
AAFPS4384J |
|
|
|
|
Related Parties
: |
·
Venus Arts ·
Multivision Packaging ·
V-Tech ·
Online Labels ·
Mudra Arts ·
Mudra Arts ( |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
75000 |
Equity Shares |
Rs.100/- each |
Rs.7.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
43610 |
Equity Shares |
Rs.100/- each |
Rs.4.361
Millions |
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 |
4.361 |
3.961 |
3.961 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
85.750 |
66.498 |
58.087 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
90.111 |
70.459 |
62.048 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
14.838 |
21.483 |
10.053 |
|
|
2] Unsecured Loans |
5.683 |
3.159 |
2.851 |
|
|
TOTAL BORROWING |
20.521 |
24.642 |
12.904 |
|
|
DEFERRED TAX LIABILITIES |
2.719 |
2.917 |
2.076 |
|
|
|
|
|
|
|
|
TOTAL |
113.351 |
98.018 |
77.028 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
53.839 |
60.489 |
40.553 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
6.607 |
7.107 |
0.057 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
11.678
|
9.466 |
5.128 |
|
|
Sundry Debtors |
56.210
|
40.661 |
36.723 |
|
|
Cash & Bank Balances |
28.665
|
20.838 |
15.108 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
26.112
|
13.212 |
9.938 |
|
Total
Current Assets |
122.665
|
84.177 |
66.897 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
59.968
|
50.073 |
29.247 |
|
|
Other Current Liabilities |
4.094
|
0.063 |
1.232 |
|
|
Provisions |
5.698
|
3.619 |
0.000 |
|
Total
Current Liabilities |
69.760
|
53.755 |
30.479 |
|
|
Net Current Assets |
52.905
|
30.422 |
36.418 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
113.351 |
98.018 |
77.028 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
210.168 |
182.857 |
133.217 |
|
|
|
Other Income |
1.989 |
1.792 |
0.789 |
|
|
|
TOTAL (A) |
212.157 |
184.649 |
134.006 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Raw Material Consumed |
142.775 |
121.697 |
85.804 |
|
|
|
Manufacturing and Other Expenses |
23.408 |
21.081 |
17.504 |
|
|
|
Selling and Administrative Expenses |
25.820 |
21.135 |
15.641 |
|
|
|
TOTAL (B) |
192.003 |
163.913 |
118.949 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
20.154 |
20.736 |
15.057 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
3.000 |
2.236 |
1.329 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
17.154 |
18.500 |
13.728 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
8.542 |
6.655 |
5.274 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
8.612 |
11.845 |
8.454 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
2.659 |
3.434 |
3.134 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
5.953 |
8.411 |
5.320 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
40.329 |
31.918 |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
46.282 |
40.329 |
5.320 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
9.160 |
2.278 |
NA |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
17.601 |
0.000 |
|
|
|
|
Components and Spare Parts |
0.000 |
0.000 |
NA |
|
|
|
Capital Goods |
2.977 |
22.052 |
|
|
|
TOTAL IMPORTS |
20.578 |
22.052 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
136 |
212 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
2.81
|
4.55 |
3.97 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.10
|
6.47 |
6.35 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.88
|
8.19 |
7.87 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.10
|
0.17 |
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.00
|
1.11 |
0.70 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.76
|
1.57 |
2.19 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY CREDITORS:
|
Particulars |
31.03.2011 (Rs. in millions) |
31.03.2010 (Rs. in millions) |
31.03.2009 (Rs. in millions) |
|
Sundry Creditors |
59.968
|
50.073 |
29.247 |
PARTIAL DETAILS OF
SUNDRY CREDITORS:
|
Particulars |
31.03.2011 (Rs. in millions) |
31.03.2010 (Rs. in millions) |
31.03.2009 (Rs. in millions) |
|
Bostik India
Private Limited |
1.429
|
|
|
|
Cham Paper Group |
1.607
|
|
|
|
Dunafin Ket |
3.318
|
|
|
|
Jesons Industries
Limited |
1.559
|
|
|
|
Multi-Vision
Packaging |
3.671
|
NA |
NA |
|
Priya Polymers
Private Limited |
2.937
|
|
|
|
Shambhulal A Shah
and Company |
6.773
|
|
|
|
UPM-Kymmene India
Private Limited |
8.947
|
|
|
|
Xebbekk Engineering
|
7.210
|
|
|
|
Shree Shakti
Polyfilms Private Limited |
3.161
|
NA |
NA |
|
Check List by
Info Agents |
Available in
Report (Yes / No) |
|
1) Year of Establishment |
Yes |
|
2) Locality of the firm |
Yes |
|
3) Constitutions of the firm |
Yes |
|
4) Premises details |
No |
|
5) Type of Business |
Yes |
|
6) Line of Business |
Yes |
|
7) Promoter’s background |
Yes |
|
8) No. of employees |
No |
|
9) Name of person contacted |
Yes |
|
10) Designation of contact person |
Yes |
|
11) Turnover of firm for last three years |
Yes |
|
12) Profitability for last three years |
Yes |
|
13) Reasons for variation <> 20% |
-- |
|
14) Estimation for coming financial year |
No |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
No |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
No |
|
20) Export / Import details (if applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter involved in |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
Yes |
|
25) Conduct of the banking account |
-- |
|
26) Buyer visit details |
-- |
|
27) Financials, if provided |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
BANKERS CHARGES
REPORT AS PER REGISTRY
|
This form is for |
Creation of
charge |
|
Corporate
identity number of the company |
U22219MH1997PTC105389 |
|
Name of the
company |
MUDRIKA LABELS
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
18/20, Nirman Industrial Estate, Linking Road, Chincholi, Malad
(West), Mumbai-400064, Maharashtra, India |
|
Type of charge |
Movable Property
[Not being pledge] |
|
Particular of
charge holder |
The Saraswat Co-Operative Bank Limited, Malad (West) Branch, Malad,
Mumbai-400064, Maharashtra, India |
|
Email |
|
|
Nature of
description of the instrument creating or modifying the charge |
Agreement of
Hypothecation of Movable Property |
|
Date of
instrument Creating the charge |
31.05.2011 |
|
Amount secured by
the charge |
Rs.10.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest 12.5% p.a. or at such
rate as maybe determined by the bank from time to time Terms of
Repayment On demand or by
30 May 2016 if the same is not demanded earlier Margin 25% Extent and
Operation of the charge This is term loan
facility |
|
Short particulars
of the property charged |
Hypothecation
of plant and machinery tangible movable property (both present and
future) belonging to the borrowers and lying and being at the borrowers place
of business at Unit No 15/21, Nirman
INdustrial Estate, Chincholi Bunder Link Rd, Malad West, Mumbai 64 or
wherever else the same may be. |
FIXED ASSETS:
·
Electric Installation
·
Office Equipments
·
Furniture and Fixtures
·
Motor Car
·
Computers
·
Plant and Machinery
·
Land
·
Fax Machine
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.52.49 |
|
|
1 |
Rs.84.65 |
|
Euro |
1 |
Rs.69.25 |
INFORMATION DETAILS
|
Information
Gathered by : |
SBA |
|
|
|
|
Report Prepared
by : |
TPT |
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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--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.