MIRA INFORM REPORT

 

 

Report Date :

24.04.2013

 

IDENTIFICATION DETAILS

 

Name :

SONARA SANITARY WARES PRIVATE LIMITED

 

 

Registered Office :

8-A, National Highway, Taluka Morbi, Nava Jambudia, Morbi-363642, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

21.01.1999

 

 

Com. Reg. No.:

04-035314

 

 

Capital Investment / Paid-up Capital :

Rs.2.208 Millions

 

 

CIN No.:

[Company Identification No.]

U24220GJ1999PTC035314

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Sanitary Wares Tiles.

 

 

No. of Employees :

20 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 7000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appear some accumulated losses recorded by the company. The external borrowing appears to be huge.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow.

 

The company can be considered for normal business dealings with great caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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. Chetankumar Shivlalbhai Patel

Designation :

Director

Contact No.:

91-9825672160

Date :

23.04.2013

 

 

LOCATIONS

 

Registered Office/ Factory :

8-A, National Highway, Taluka Morbi, Nava Jambudia, Morbi-363642, Gujarat, India

Tel. No.:

91-2822-283566

Mobile No.:

91-9825672160 [Mr. Chetankumar Shivlalbhai Patel]

Fax No.:

91-2822-283566

E-Mail :

info@sonarasanitarywares.com

sonarasanitary@yahoo.co.in

Website :

http://www.sonarasanitarywares.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Shivlal Mohanbhai Patel

Designation :

Director

Address :

302, Kamdhenu Apartment, Somnath Society, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

30.03.1945

Date of Appointment :

21.01.1999

Din No.:

00052742

 

 

Name :

Mr. Ashokkumar Amarshibhai Patel

Designation :

Director

Address :

Block No. 402, Kamdhenu Apartment, Somnath Society, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

02.06.1970

Date of Appointment :

21.01.1999

Din No.:

00052739

 

 

Name :

Mr. Nareshkumar Jadavjibhai Patel

Designation :

Director

Address :

Block No. 3, Gopal Society, Mahendranagar Road, Morbi-363641, District Rajkot, Gujarat, India

Date of Birth/Age :

01.02.1959

Date of Appointment :

12.05.2000

Din No.:

00052743

 

 

Name :

Mr. Sunilkumar Amarshibhai Patel

Designation :

Director

Address :

Block No. 402, Kamdhenu Apartment, Somnath Society, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

27.11.1976

Date of Appointment :

01.07.2010

Din No.:

03129218

 

 

Name :

Mr. Chetankumar Shivlalbhai Patel

Designation :

Director

Address :

Block No. 302, Kamdhenu Apartment, Somnath Society, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

11.04.1975

Date of Appointment :

01.07.2010

Din No.:

03129194

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

Shivlal Mohanbhai Patel

 

15200

Ashokkumar Amarshibhai Patel

 

20100

Nareshkumar Jadavjibhai Patel

 

20000

Hasumatiben Nareshbhai Patel

 

5000

Jadavjibhai Jivrajbhai Patel

 

22400

Gitaben Ashokkumar Patel

 

12500

Chetankumar Shivlalbhai Patel

 

27600

Manekben Shivlalbhai Patel

 

10000

Amarshibhai Mohanlal Patel

 

15000

Pushpaben Ramniklal Patel

 

2500

Ramniklal Chakubhai Patel

 

2500

Bhavnaben C. Patel

 

9000

Rekhaben S. Patel

 

15000

Sunilkumar A. Patel

 

14000

Tusar Shivlalbhai Patel

 

23000

Dimpal Tusarbhai Patel

 

5000

Hemlattaben Amarshibhai Patel

 

2000

 

 

 

TOTAL

 

220800

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Sanitary Wares Tiles.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Abref Private Limited

·         Jay Chamunda Traders

·         Kumar Ceramic - Patna

·         N.R. Trading, Kolkata

·         Tile Centre

·         Royal Tiles

·         Marble Empire - Ongloe

·         Balji Stones

·         S.K. Enterprises

·         Bharat Sanitary and Wares

 

 

Customers :

Wholesalers and Retailers

 

·         Royal Ceramics Tiles

·         Shivshakti Ceramics

·         P.G. Ceramic – Navsari

·         Ashish Trading Company

·         Hariom Ceramics - Mumbai

·         Rajasthan Sanitary House

·         New Sarada Trading

·         Navkar Enterprises  - Alwar

·         Riya Sanitary Ware – Mankad

·         Gulab Chand Kochar

 

 

No. of Employees :

20 [Approximately] 

 

 

Bankers :

Rajkot Nagrik Sahakari Bank Limited, Government Hospital Road, Morbi-363641, Gujarat, India

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

RNSB CC A/C

[Against hypothecation of stock]

5.482

5.489

RNSB Limited Kiln Loan A.C

[Against equitable mortgage of Kiln]

0.000

0.001

HDFC (Accent) Loan

0.000

0.168

HDFC (Swift) Loan

0.000

0.029

TOTAL

5.482

5.687

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R.K. Doshi and Company

Chartered Accountants

Address :

Aditya Centre, 2nd Floor, Opposite Phulchhab Chowk, Rajkot-360001, Gujarat, India

PAN No:

AAIFR8841C

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

220800

Equity Shares

Rs.10/- each

Rs.2.208 Millions

 

 


 

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

2.208

2.208

2.208

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(0.449)

(0.677)

(1.200)

NETWORTH

1.759

1.531

1.008

LOAN FUNDS

 

 

 

1] Secured Loans

5.482

5.687

6.032

2] Unsecured Loans

9.844

6.912

5.689

TOTAL BORROWING

15.326

12.599

11.721

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

17.085

14.130

12.729

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6.904

6.455

5.933

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

4.725

2.719

2.802

 

Sundry Debtors

7.458

7.009

4.374

 

Cash & Bank Balances

0.434

0.391

0.619

 

Other Current Assets

0.090

0.045

0.000

 

Loans & Advances

2.184

2.754

2.643

Total Current Assets

14.891

12.918

10.438

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

4.125

3.158

2.394

 

Other Current Liabilities

0.258

1.945

1.137

 

Provisions

0.327

0.140

0.111

Total Current Liabilities

4.710

5.243

3.642

Net Current Assets

10.181

7.675

6.796

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

17.085

14.130

12.729

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

31.457

30.401

23.192

 

 

Other Income

0.239

0.199

0.190

 

 

TOTAL                                    

31.696

30.600

23.382

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

0.985

0.963

0.936

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

0.162

0.606

0.192

 

 

 

 

 

 

TAX                                                     

0.030

(0.029)

(0.008)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

0.227

0.524

0.201

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.03

2.37

0.90

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.72

1.71

0.85

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.51

1.99

0.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.74

3.70

1.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.40

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

8.71

8.23

11.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.16

2.46

2.87

 


 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2012

[Rs. in millions]

31.03.2011

[Rs. in millions]

31.03.2010

[Rs. in millions]

Sundry Creditors

4.125

3.158

2.394

 

 

PARTIAL DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2012

[Rs. in millions]

31.03.2011

[Rs. in millions]

31.03.2010

[Rs. in millions]

GSPC Gas Company Limited

0.682

0.473

NA

Vikas Ceramic Deogarh

0.200

0.022

 

Bharat Sanitary and Hardware Store

0.247

0.314

 

Jay Chamunda Trader

0.400

0.400

NA

Kumar Ceramic, Patna

0.55

0.000

 

N.R. Trading, Kolkata

0.055

0.000

 

Ranjana Traders, Allahabad

0.691

0.000

NA

 

 

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

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

31]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

From Directors

4.485

3.437

From Shareholders

5.359

3.475

TOTAL

9.844

6.912

 

 

COMPANY PERFORMANCE:

 

During the year 2011-12, the company reported a profit after tax of Rs.0.227 million as against Rs.0.524 million for the previous year. the operating revenue is Rs.31.457 millions as against the previous year revenue of Rs.30.401 millions.

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

This form is for

Modification of charge

Charge identification number of the modified 

90106430

Corporate identity number of the company

U24220GJ1999PTC035314

Name of the company

SONARA SANITARY WARES PRIVATE LIMITED

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

8-A, National Highway, Taluka Morbi, Nava Jambudia, Morbi-363642, Gujarat, India

Type of charge

Book Debts

Movable Property [not being pledge]

Particular of charge holder

Rajkot Nagrik Sahakari Bank Limited, Government Hospital Road, Morbi-363641, Gujarat, India

Email: loandept@rnsbindia.comb

Nature of description of the instrument creating or modifying the charge

Hypothecation Agreement.

Date of instrument Creating the charge

22.05.2012

Amount secured by the charge

Rs.11.661 Millions

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

Rate of Interest

As per Bank Sanction

 

Terms of Repayment

CC :On demand

 

Margin

As per Bank Rules

 

Extent and Operation of the charge

First Charge of Rajkot Nagarik Sahakari Bank Limited

Short particulars of the property charged

Hypothecation of all stock of Raw Material, Finished goods, Stock in process, Movable PM, Book-Debts, Receivables, Claims, Bills, Crafts, Vehicles, Contracts.

Particulars of the present modification 

The Bank has enhanced the Cash Credit facilities to Rs. 10.000 Millions, by making total aggregating limit of Rs. 11.661 Millions upon movable properties of the Company as below.

CC    :  10.000 Millions

BG    :    1.661 Millions

_________________

Total :  11.661 Millions

 

 

FIXED ASSETS:

 

·         Factory Land

·         Plant and Machinery

·         Electrical Installation

·         Factory Building

·         Freeze A/C

·         Computer

·         Swift Car A/C

·         Trade Mark A/C

 

 

 


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.54.30

UK Pound

1

Rs.82.88

Euro

1

Rs.70.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.