MIRA INFORM REPORT

 

 

Report Date :

16.04.2013

 

IDENTIFICATION DETAILS

 

Name :

SARAF FINTRADE PRIVATE LIMITED

 

 

Registered Office :

Saraswati Nilaya No.747/42, 5th Main Road, 4th Cross, Vijayanagar, Bangalore – 560040, Karnataka, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

24.05.1999

 

 

Com. Reg. No.:

08-025249

 

 

Capital Investment / Paid-up Capital :

Rs.11.000 Millions

 

 

CIN No.:

[Company Identification No.]

U67120KA1999PTC025249

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRS11389A

 

 

PAN No.:

[Permanent Account No.]

AAFCS6577E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is engaged in the trading of various types of Granules, LLDPE, Adhesive Tape, HDPE, LLDPE Lamination, Non Woven Fabric, etc.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 90000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Even though the company was incorporated in the year 1999, the company started its core business operation from the year 2011. The company is having moderate track record. The performance capability of the company is moderate due to low profitability.

 

However, the company has achieved better growth in the turnover during 2012. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company be can be considered for business dealings with slight caution.

 

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.

 

 

LOCATIONS

 

Registered Office :

Saraswati Nilaya No.747/42, 5th Main Road, 4th Cross, Vijayanagar, Bangalore – 560040, Karnataka

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

pippl.peenya@gmail.com

binay@shyam-group.com

shyamplastics@yahoo.com

 

 

DIRECTORS

 

As on: 27.08.2012

 

Name :

Mr. Arun Kumar Khetan

Designation :

Director

Address :

37/12 -1, Archana Complex 4TH Cross, Lai Bagh Road Bangalore – 560027, Karnataka, India

Date of Appointment :

11.10.2010

DIN No.:

00186335

 

 

Name :

Mrs. Munni Devi Saraf

Designation :

Director

Address :

No. 747/42, Saraswati Nilaya, 5th Main, 4th Cross, Vijaya Nagar, Bangalore 560 040, Karnataka, India

Date of Birth/Age :

15.11.1960

PAN No.:

ANPPS6174B

Date of Appointment :

26.10.2010

DIN No.:

03296873

 

 

Name :

Mr. Krishan Kadmawala

Designation :

Director

Address :

A-91, Nandanvan-1, Nr.Chandan Party Plot, Jodhapur Satellite, Ahmedabad, Guiarat-380015, India

PAN No.:

AQFPK7389H

Date of Appointment :

05.08.2012

DIN No.:

03558831

 

 

MAJOR SHAREHOLDERS

 

As on: 27.08.2012

 

Names of Shareholders

 

No. of Shares

Arun Kumar Khetan

 

200

Santosh Saraf

 

13800

Murli Manohar Saraf

 

7900

Saraswati Devi Saraf

 

3100

Murli Manohar Saraf (HUF)

 

10000

Rajesh Bihari Sharma

 

15000

Dilip Kumar Vaid

 

2000

Munni Devi Saraf

 

6000

Rajendra Yadav

 

3000

Binod Singh

 

3000

Rajneesh Khandelwal

 

3000

Anil Singh

 

3000

Panchdev Yadav

 

2000

Basant Verma

 

3000

Praveen Yadav

 

3000

Khogen bhanza

 

3000

Surendra Kumar Agarawal

 

5000

Brijesh Kumar

 

4000

H Umesh Verma

 

4000

Sanjay Kumar Singh

 

4000

Nakul Charan Dwibedi

 

4000

Niraj Kumar Pandy

 

4000

Avinash Kumar Pandy

 

4000

Krishan Kadmawala

 

2250

Total

 

112250

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.08.2012

 

Category

Percentage

Directors or relatives of Directors

39.00

Others

61.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the trading of various types of Granules, LLDPE, Adhesive Tape, HDPE, LLDPE Lamination, Non Woven Fabric, etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of India, Commercial Branch, Rajaji Nagar, Bangalore, Karnataka, India

·         State Bank of Travancore, IFB Branch, Bangalore, Karnataka, India

·         State Bank of India, Ahmedabad, Gujarat, India

·         HDFC Bank, Ahmedabad, Gujarat, India

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.K.Soni and Company

Chartered Accountants

Address :

501-B Parshwa Tower, 5th Floor, Opposite Rajpath Club, Judges Bunglows Sarkhej, Ghandhinagar Highway, Ahmedabad – 380054, Gujarat, India

PAN No.:

AADFV2811R

 

 

Enterprises under significant influence of key management personnel:

·         Tortoise Real Estate Private Limited

·         MMS Trading Private Limited

·         Northstar Vanijya Private Limited

·         Pradeep Industrial Packers Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125000

Equity Shares

Rs.100/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110000

Equity Shares

Rs.10/- each

Rs.11.000 Millions

 

 

 

 

 

 

As on: 27.08.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125000

Equity Shares

Rs.100/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

112250

Equity Shares

Rs.100/- each

Rs.11.225 Millions

 

 

 

 

 

 

Reconciliation of the number of Equity Shares outstanding as at the beginning and at the end of the reporting period is as under:

 

 

Number of shares

Amount ( in Millions

Particulars

As at March 31.2012

As at

March 31. 2012

At the beginning of the period

110,000

11.000

Add: Shares issued during the period

--

--

At the end of the period

110.000

11.000

 

 

Details of Shareholders holding more than 5% of Equity Shares:

 

Name of Shareholders

March 31, 2012

 

No. of shares

% of Holding

 

- Rajesh Bihari Sharma

15,000

13.64%

- Santosh Saraf

13,800

12.55%

- Murii Manohar Saraf (HUF)

10,000

9.09%

- Murli Manohar Saraf

7,900

7.18%

- Munni Devi Saraf

6,000

5.45%

 

 

Rights, preference and restrictions attached to shares

 

The Company has only one class of equity shares having a face value of Rs. 100/- per share. Each holder of equity shares is entitled to one vote per share. The dividend if proposed by the Board of Directors is subject to the approval of the Shareholders of the Company. The dividend so declared will be in proportion to the number of equity shares held by the Shareholders. In the event of liquidation, the Equity Shareholders are eligible to receive the remaining assets of the Company after distribution of all preferential amounts, if any, in proportion to their shareholding.

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

11.000

11.000

11.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

11.591

10.353

9.980

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

22.591

21.353

20.980

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.128

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.128

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

22.591

21.353

21.108

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.329

0.251

0.137

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

4.616

2.975

0.000

DEFERREX TAX ASSETS

0.011

0.012

0.020

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

42.706

8.006

0.000

 

Sundry Debtors

21.861

9.871

0.000

 

Cash & Bank Balances

3.284

28.339

2.906

 

Other Current Assets

0.000

0.225

0.000

 

Loans & Advances

36.058

1.777

18.066

Total Current Assets

103.909

48.218

20.972

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

82.626

29.699

0.015

 

Other Current Liabilities

3.593

0.366

0.000

 

Provisions

0.055

0.038

0.006

Total Current Liabilities

86.274

30.103

0.021

Net Current Assets

17.635

18.115

20.951

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

22.591

21.353

21.108

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

239.124

48.847

0.000

 

 

Other Income

1.558

1.389

0.602

 

 

TOTAL                                     (A)

240.682

50.236

0.602

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Traded

233.467

47.273

0.347

 

 

Employee benefit expenses

1.784

0.752

 

 

 

Other expenses

3.472

0.984

 

 

 

TOTAL                                     (B)

238.723

49.009

0.347

 

 

 

 

 

Less

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

1.959

1.227

0.255

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.080

0.631

0.004

 

 

 

 

 

 

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

1.879

0.596

0.251

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.083

0.055

0.048

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1.796

0.541

0.203

 

 

 

 

 

Less

TAX                                                                  (H)

0.558

0.167

0.063

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.238

0.374

0.140

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.353

0.979

0.839

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.591

1.353

0.979

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Traded Goods

174.714

29.815

0.000

 

TOTAL IMPORTS

174.714

29.815

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.26

3.40

1.27

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.51

0.74

23.26

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.75

1.11

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.72

1.12

0.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.03

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.20

1.60

998.67

 

 

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

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

No

10]

Designation of contact person

No

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

Yes

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

No

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

No

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

 

 

FINANCIAL RESULTS:

 

During the year, the Company achieved turnover and other income of Rs.239.124 Millions as against turnover of Rs. 48.846 Millions achieved during the previous year 2010-11. The Company has earned EBITDA of Rs. 1.879 Millions which is more by three times or less similar to EBITDA for F.Y. 2010-11. The director's expect the Company to show improved performance in the years to come.

 

 

FIXED ASSETS:

 

·         Air Conditioner

·         Computer

·         Printer 

·         Laptop

·         Furniture and Fixtures

·         Weight Machine

·         Tape Slicer Machine

·         Vehicle Motor Bike

·         Office Equipment

·         Car


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 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.54.63

UK Pound

1

Rs.83.70

Euro

1

Rs.71.42

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.