MIRA INFORM REPORT

 

 

Report Date :

29.09.2012

 

IDENTIFICATION DETAILS

 

Name :

DAXAL COSMETICS PRIVATE LIMITED

 

 

Registered Office :

347, Mahagujarat Industrial Estate, Sarkhej Bavala Road, N. H. NO. 8A, Village Moraiya, Taluka Sanand, Ahmedabad-382213, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

29.07.2002

 

 

Com. Reg. No.:

04-041026

 

 

Capital Investment / Paid-up Capital :

Rs.2.700 millions

 

 

CIN No.:

[Company Identification No.]

U24246GJPTC041026

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMD01449A

AHMD01511G

 

 

PAN No.:

[Permanent Account No.]

AABCD5269L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Cosmetics and Toiletries Products.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 55000

 

 

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.

 

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.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Naresh Patel

Designation :

Export Manager

Contact No.:

91-2717-329809

Date :

24.09.2012

 

 

LOCATIONS

 

Registered Office/ Factory :

347, Mahagujarat Industrial Estate, Sarkhej Bavala Road, N. H. NO. 8A, Village Moraiya, Taluka Sanand, Ahmedabad-382213, Gujarat, India

Tel. No.:

91-2717-329809

Fax No.:

91-2717-250305

E-Mail :

csdoshiac@gmail.com

info@daxalcosmetics.com

Website :

www.daxalcosmetics.com

Area :

35000 sq.ft

Location :

Owned

 

 

 DIRECTORS

 

As on 30.09.2011 

 

Name :

Mr. Prashant Hasmukhbhai Desai

Designation :

Managing director

Address :

101, Soham Terrace, Behind Sunrise park, Ahmedabad- 380054, Gujarat, India

Date of Birth/Age :

01.01.1969

Qualification :

BE Mechanical

Date of Appointment :

01.07.2003

DIN No.:

00063360

 

 

Name :

Mr. Devanshi Prashantkumar Desai

Designation :

Director

Address :

101, Soham Terrace, Behind Sunrise park, Ahmedabad- 380 054, Gujarat, India

Date of Birth/Age :

18.02.1972

Qualification :

B.Com

Date of Appointment :

29.07.2002

DIN No.:

00078410

 

 

Name :

Ms. Savitaben Hasmukhbhai Desai

Designation :

Director

Address :

101, Soham Terrace, Behind Sunrise park, Ahmedabad- 380 054, Gujarat, India

Date of Birth/Age :

11.06.1948

Date of Appointment :

03.12.2007

DIN No.:

01846783

 

 

KEY EXECUTIVES

 

Name :

Mr. Naresh Patel

Designation :

Export Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011 

 

Names of Shareholders

 

No. of Shares

Desai Savitaben Hasmukhbahi

 

18000

Devanshi P. Desai Jt. 1 Prashant Hasmukhbahi Desai

 

81000

Desai H.Savitaben Jt. Prashant Desai – INDI.

 

9000

Prashant H. Patel – HUF JT. Prashant H.Desai – INDI

 

81000

Prashant H. Patel –INDI JT. Devanshi P. Desai

 

81000

Total

 

270000

 

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 :

Manufacturer and Exporter of Cosmetics and Toiletries Products.

 

 

Products :

Item Code No. (ITC CODE)

Product Description

33061020

Toothpaste

33051090

Shampoo

33049910

Beauty Cream

 

 

Exports :

 

Products :

cosmetics and Toiletries Products

Countries :

·         Uganda

·         Kenya

·         Singapore

·         Malaysia

·         Dubai

Terms :

 

Selling :

Cash

 

 

Purchasing :

Cash

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers

 

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

Punjab National Bank, Sola Road, Ahmedabad-380061, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. in Millions)

1.Term Loan from Punjab National Bank

1.347

0.000

2.Working Capital Finance from Punjab National Bank

9.897

10.140

3.Vehicle Loan from Bank

0.464

0.865

Total

11.708

11.005

Note:

 

1 and 2 – First charge by way of Hypothecation of Inventories and Book-Debts both present and future and by way of Equitable Mortgate of Factory Land and Building at Plot No.347, Mahagujarat Industrial Estate, Sarkhej- Bavla Road, N.H. No BA, Moriaya, Taluka Sanad, Ahmedabad and Hypothecation of all Movable fixed assets of the company including movable Machinery.

The above is further secured by the Personal/ Corporate Guarantee of Directors of the company.

 

3 – Secured by way of Hypothecation of Vehicle under the scheme of the Bank

 

Unsecured Loan

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. in Millions)

Devashi P.Desai

0.702

0.432

Prashant H. Desai

0.323

0.542

Savitaben H. Desai

1.410

1.232

Total

2.435

2.206

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nautam R. Vaki and Company

Chartered Accountants

Address :

16, New Ashish Flats, Opposite Shefali Centre,  Near Paldi Charrasta, Ellisbridge, Ahmedabad- 380006, Gujarat, India

PAN No.:

AAFFN3048L

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

270000

Equity Shares

Rs.10/- each

Rs.2.700 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

270000

Equity Shares

Rs.10/- each

Rs.2.700 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

2.700

2.700

2.700

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

11.108

8.611

7.651

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

13.808

11.311

10.351

LOAN FUNDS

 

 

 

1] Secured Loans

11.708

11.005

7.064

2] Unsecured Loans

2.435

2.206

7.653

TOTAL BORROWING

14.143

13.211

14.717

DEFERRED TAX LIABILITIES

1.280

1.280

1.280

 

 

 

 

TOTAL

29.231

25.802

26.348

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

15.113

12.453

13.610

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

25.280
15.490

7.294

 

Sundry Debtors

3.869
8.678

7.180

 

Cash & Bank Balances

0.421
0.059

0.039

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

4.226
4.255

3.321

Total Current Assets

33.796
28.482

17.834

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

19.678
15.133

5.096

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

19.678
15.133

5.096

Net Current Assets

14.118
13.349

12.738

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

29.231

25.802

26.348

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Sales Turnover

50.802

34.369

44.214

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

50.802

34.369

44.214

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

45.588

30.108

32.807

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

45.588

30.108

32.807

 

 

 

 

 

Less

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

5.124

4.261

11.407

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.687

1.837

2.016

 

 

 

 

 

 

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

3.437

2.424

9.391

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.941

0.856

0.839

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

2.496

1.568

8.552

 

 

 

 

 

Less

TAX                                                                  (I)

0.000

0.607

2.187

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

2.496

0.961

6.365

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

16.453

15.736

34.020

 

TOTAL EARNINGS

16.453

15.736

34.020

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

0.050

0.103

0.023

 

TOTAL IMPORTS

0.050

0.103

0.023

 

 

 

 

 

 

Earnings Per Share (Rs.)

9.25

3.56

23.57

 

Particulars

 

 

 

31.03.2012

Sales Turnover (Approximately)

 

 

70.000

 

 

 

 

 

Expected Sales (2012-2013 ) : Rs.100.000 Millions

 

The above information has been parted by Mr. Naresh Patel (Export Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

4.913

2.80

14.40

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.10
3.83

27.19

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18
0.14

0.83

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.45
2.51

1.91

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.72
1.88

3.50

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

Note - The Registered address of the company has been shifted from 205, Milestone Nr Drive in Cinema, Opposite Door Darshan Tower, Drive in Road, Thaltej, Ahmedabad – 380 052, Gujarat, India to present address w.e.f 12.12.2007

 

OPERATION:

 

During the year, Sales and other income increased from Rs.34.369 Millions to Rs.50.802 Millions whereas after depreciation, and provisions for taxation, the company earned Net profit for the year to the tune of Rs. 2.496 Millions. The directors are optimist of achieving better results in the next year.

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

 

Corporate identity number of the company

U24246GJ2002PTC041026

Name of the company

DAXAL COSMETICS PRIVATE LIMITED

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

347, Mahagujarat Industrial Estate, Sarkhej Bavala Road, N. H. NO. 8A, Village Moraiya, Taluka Sanand, Ahmedabad-382213, Gujarat, India

Email: csdoshiac@gmail.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

80007070

Type of charge

Immovable property

Particular of charge holder

Punjab National Bank, Sola Road, Ahmedabad-380061, Gujarat, India

Email: bo3937@pnb.co.in

Nature of instrument creating charge

Supplemental Memorundam Of Deposit Of Title Deeds

Date of instrument Creating the charge

03.04.2012

Amount secured by the charge

Rs.21.400 Millions

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

Rate of Interest

BR + 4.00%  i.e. 14.75% presently.

 

Margin

25% for CC (H) and

40% for CC (Book Debts)

 

Extent and Operation of the charge

The charge operates in favour of the  banks  to secure  for repayment of all monies includung interest costs, charges and expenses due, becoming due and payble by the comapny to the banks in respect of enhanced facility of rs 21.400 millions together with the interest thereon and all costs and charges.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

All that piece or parcel of freehold land situate lying and being at survey no.427 Paiki, Admeasuring About 3227.75 sq. mtrs ( 3860 sq yards ) of Village Moraiya , Taluka Sanand , DIST. Ahmedabad,

 

(Sub Plot No.44, Village Account Book No , 1068, Village Moraiya) or Thereabouts Together With Buildings Thereon.

Date of instrument modifying the charge

26.11.2010

Particulars of the present modification

By the present modification bank has granted additional cash credit facility of Rs. 10.000 millions and thereby overall credit limit enhanced from Rs. 11.400 millions to Rs 21.400 Millions through supplemental memorundam of deposit of title deeds dated 3rd April, 2012.

 

Fixed Assets

 

v      Land

v      Factory Building

v      Plant and Machinery

v      Electrical Installation

v      Furniture and Fixtures

v      Computers

v      Office Equipment

v      Air Condition Machine

v      Vehicals


 

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 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.52.70

UK Pound

1

Rs.85.71

Euro

1

Rs.68.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

SBA

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

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

6

--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

 

43

 

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.