Business information report

1. Summary Information

 

 

Country

India

Company Name

SWABS INDIA PRIVATE LIMTIED

Principal Name 1

Mr. Mohana Gupta Madupalli

Status

Moderate

Principal Name 2

Mr. Malleswari Madupalli

 

 

Registration #

18-019221

Street Address

A-18, Madras Export, Processing zone, Tambaram, Madras-600045, Tamilnadu

Established Date

28.05.1990

SIC Code

--

Telephone#

91-44-22628385

Business Style 1

Manufacturer

Fax #

91-44-22628388

Business Style 2

Exporter

Homepage

swabsindia@vsnl.com

Product Name 1

Cottonswabs

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 30,000,000/-

Product Name 3

--

Shareholders

Foreign holdings – 32.13%

Directors or relatives of Directors – 67.87%

Banking

Axis Bank

Public Limited Corp.

No

Business Period

22 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ca (18)

Related Company

Relation

Country

Company Name

CEO

Other Related Liability

India

Gupta Swabs Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2011

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

5,496,000

Current Liabilities

10,099,000

Inventories

9,964,000

Long-term Liabilities

59,830,000

Fixed Assets

33,359,000

Other Liabilities

268,000

Deferred Assets

0,000

Total Liabilities

70,197,000

Invest& other Assets

0,000

Retained Earnings

1,278,000

 

 

Net Worth

(21,378,000)

Total Assets

48,819,000

Total Liab. & Equity

48,819,000

 Total Assets

(Previous Year)

56,584,000

 

 

P/L Statement as of

31.03.2011

(Unit: Indian Rs.)

Sales

7,955,000

Net Profit / (Loss)

(14,460,000)

Sales(Previous yr)

12,281,000

Net Profit/ (Loss) (Prev.yr)

(9,184,000)

 


MIRA INFORM REPORT

 

 

Report Date :

30.03.2012

 

IDENTIFICATION DETAILS

 

Name :

SWABS INDIA PRIVATE LIMITED (w.e.f. 20.12.1996)

 

 

Formerly Known As :

SALWOO VASAVI SWABS PRIVATE LIMITED

 

 

Registered Office :

A-18, Madras Export Processing Zone, Tambaram, Madras-600045, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

28.05.1990

 

 

Com. Reg. No.:

18-019221

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U36999TN1990PTC019221

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES06360E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Supplier of cotton buds, automatic packaging machine, coding marking machine products exporting of cotton buds

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (18)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company is under pressure. There appears huge accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a secured 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)

India

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 :

A-18, Madras Export, Processing zone, Tambaram, Madras-600045, Tamilnadu, India

Tel. No.:

91-44-22628385 / 22628082

Fax No.:

91-44-22628388

E-Mail :

swabsindia@vsnl.com

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Krishna Kishore Madupalli

Designation :

Director

Address :

279, Sydenhams Road, Chennai-600112, Tamilnadu, India

Date of Birth/Age :

05.03.1972

Date of Appointment :

14.04.1991

DIN No.:

00308218

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U36999TN1990PTC019221

SWABS INDIA PRIVATE LIMITED

Director

14-04-91

14-04-91

Active

NO

2

U25209TN1994PTC028038

KRISH POLYMERS PRIVATE LIMITED

Director

11-07-94

11-07-94

Amalgamated

NO

3

U17111TN1996PLC034076

GUPTA SWABS LIMITED

Director

04-01-96

04-01-96

Active

NO

4

U36993TN2001PTC048029

GUPTA HAIR PRODUCTS PRIVATE LIMITED

Managing director

13-11-01

13-11-01

Active

NO

5

U45201TN2004PTC052997

M.M.G.HOLDINGS PRIVATE LIMITED

Managing director

19-04-04

19-04-04

Active

NO

6

U74999TN2005PTC057562

INDO HAIR PRODUCTS PRIVATE LIMITED

Managing director

21-09-05

21-09-05

Active

NO

 

 

Name :

Mr. Mohana Gupta Madupalli

Designation :

Managing Director

Address :

279, Sydenhams Road, Chennai-600112, Tamilnadu, India

Date of Birth/Age :

31.10.1945

Date of Appointment :

14.04.1991

DIN No.:

00308262

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U36999TN1990PTC019221

SWABS INDIA PRIVATE LIMITED

Managing director

14-04-91

14-04-91

Active

NO

2

U25209TN1994PTC028038

KRISH POLYMERS PRIVATE LIMITED

Managing director

11-07-94

11-07-94

Amalgamated

NO

3

U17111TN1996PLC034076

GUPTA SWABS LIMITED

Managing director

04-01-96

04-01-96

Active

NO

4

U36993TN2001PTC048029

GUPTA HAIR PRODUCTS PRIVATE LIMITED

Managing director

13-11-01

13-11-01

Active

NO

5

U45201TN2004PTC052997

M.M.G.HOLDINGS PRIVATE LIMITED

Managing director

19-04-04

19-04-04

Active

NO

6

U74999TN2005PTC057562

INDO HAIR PRODUCTS PRIVATE LIMITED

Managing director

21-09-05

21-09-05

Active

NO

 

 

Name :

Mr. Malleswari Madupalli

Designation :

Director

Address :

279, Sydenhams Road, Chennai-600112, Tamilnadu, India

Date of Birth/Age :

07.07.1953

Date of Appointment :

25.08.1994

DIN No.:

00341682

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U25209TN1994PTC028038

KRISH POLYMERS PRIVATE LIMITED

Director

11-07-94

11-07-94

Amalgamated

NO

2

U36999TN1990PTC019221

SWABS INDIA PRIVATE LIMITED

Director

25-08-94

25-08-94

Active

NO

3

U17111TN1996PLC034076

GUPTA SWABS LIMITED

Director

04-01-96

04-01-96

Active

NO

4

U36993TN2001PTC048029

GUPTA HAIR PRODUCTS PRIVATE LIMITED

Director

13-11-01

13-11-01

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

No. of Shares

Mohana Gupta Madupalli

310322

Krishna Kishore Madupalli

15923

Malleswari Madupalli

560525

Sara International Limited, Hong Kong

963853

Vijaykumar M

1149377

Total

3000000

 

AS ON 03.02.2012

 

Names of Shareholders

No. of Shares

Mohana Gupta Madupalli

150000

Krishna Kishore Madupalli

300

Malleswari Madupalli

524700

Vijaykumar M

825000

Total

1500000

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

32.13

Directors or relatives of Directors

67.87

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of cotton buds, automatic packaging machine, coding marking machine products exporting of cotton buds

 

 

Products :

ITC CODE

PRODUCTS

560121.00

Cottonswabs

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

31.03.2011

 

 

 

Licensed Capacity

Nos. In Lacs

78000

 

 

 

Installed Capacity

Nos. In Lacs

31000/63000*

 

Note : *If factory runs on 2 shift basis.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Axis Bank, MID Corporate Branch, 3rd Floor, No.328, Thambu Chetty Street, Chennai-600001, Tamilnadu, India 

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Working Capital Loan

(Secured by hypothecation of inventory)

3.705

6.469

Advance Against Foreign Bills

(Secured against receivables)

0.795

0.618

Term Loan

(Secured by hypothecation of cars)

6.332

9.517

Hire Purchase Loans

(Secured by hypothecation of cars)

0.000

0.413

Buyers Credit

(Comfort Letter from UCO Bank)

1.097

0.00

(All the above loans are personally Guaranteed by the MD and Joint MD of the company)

 

 

Total

11.929

17.017

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

From Directors

2.943

2.943

From Share Holders

10.185

11.468

From Group Firms

34.203

25.106

From Others

0.570

0.000

 

 

 

Total

47.901

39.517

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B Purshottam and Company

Chartered Accountant

Address :

23/A, North Boag Road, T. Nagar, Chennai-600017, Tamilnadu, India

Tel. No.:

91-44-28152515 / 42013486

Fax No.:

91-44-42013485

E-Mail :

bpcchennai@gmail.com

Pan No.:

AADFB9589N

 

 

Enterprise where significant influence exists :

·         Gupta Swabs Limited

·         Gupta Enterprises

·         Lavanya Enterprises

·         Lavanya Exports

·         Krish Polymers Private Limited

 

 

Entities exercising significant influence :

Sara International Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Millions

 

 

 

 

 

 

AS ON 30.09.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4750000

Equity Shares

Rs.10/- each

Rs. 47.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4500000

Equity Shares

Rs.10/- each

Rs. 45.000 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

30.000

30.000

30.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1.278

1.278

1.278

4] (Accumulated Losses)

(52.656)

(38.196)

(29.012)

NETWORTH

(21.378)

(6.918)

2.266

LOAN FUNDS

 

 

 

1] Secured Loans

11.929

17.017

16.423

2] Unsecured Loans

47.901

39.517

36.551

TOTAL BORROWING

59.830

56.534

52.974

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

38.452

49.616

55.240

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

33.359

35.790

37.885

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

9.964

14.762

17.531

 

Sundry Debtors

0.864

0.886

0.068

 

Cash & Bank Balances

0.442

0.616

0.216

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

4.190

4.530

5.998

Total Current Assets

15.460

20.794

23.813

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.816

1.196

0.512

 

Other Current Liabilities

9.283

5.514

5.545

 

Provisions

0.268

0.258

0.401

Total Current Liabilities

10.367

6.968

6.458

Net Current Assets

5.093

13.826

17.355

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

38.452

49.616

55.240

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

7.955

12.281

3.136

 

 

Other Income

0.282

1.707

0.168

 

 

TOTAL                                    

8.237

13.988

3.304

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

23.172

22.327

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

23.172

22.327

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

(9.184)

(19.023)

 

 

 

 

 

Less

TAX                                                                 

NA

0.000

(4.093)

 

 

 

 

 

 

PROFIT AFTER TAX

(14.460)

(9.184)

(14.930)

 

 

 

 

 

 

EXPORT VALUE

2.574

10.142

2.114

 

 

 

 

 

 

Earnings Per Share (Rs.)

(4.82)

(3.06)

(4.98)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

(175.55)

(65.66)

(451.88)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

(74.78)

(606.60)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

(16.23)

(30.83)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

1.33

(8.39)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(3.28)

(9.18)

26.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.49

2.98

3.69

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

PERFORMANCE

 

During the Financial Year the Company has exported 4 Nos. of 40' HC I 20' HC containers with an export turnover of Rs. 2.847 Millions. They could not make expected exports due to the economic conditions prevailing in USA and EU Countries. To keep the operations going the company focused to establish its presence in the local market, during the year they recorded a sale of Rs. 5.108 Millions. They are continuing their efforts to improve their share in the domestic market.

 

 

FIXED ASSETS

 

·         Building

·         Furniture and Fixtures

·         Computer

·         Vehicles

·         Office Equipment

·         Tools and Equipments

·         Workshop Machinery

·         Factory Equipments

·         Plant and Machinery

 


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. 51.14

UK Pound

1

Rs. 81.41

Euro

1

Rs. 68.22

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--CREDIT LINES

1~10

1

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

18

 

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.