MIRA INFORM REPORT

 

 

Report Date :

26.04.2013

 

IDENTIFICATION DETAILS

 

Name :

SHREE DURGA SYNTAX PRIVATE LIMITED

 

 

Registered Office :

Block No. 129 and 175, Plot No. Z and E, Village: Jolwa, Taluka: Palsana, Surat-394305, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

10.02.2003

 

 

Com. Reg. No.:

04-041979

 

 

Capital Investment / Paid-up Capital :

Rs. 208.808 millions

 

 

CIN No.:

[Company Identification No.]

U17119GJ2003PTC041979

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTS06723D

 

 

PAN No.:

[Permanent Account No.]

AABCD8894P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Art Silk Fabrics and Knitted Fabrics.

 

 

No. of Employees :

Not Available

 

 

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 1600000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

The company can be considered for normal business dealings at usual trade terms and condition.

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Fund Based Cash Credit : BB+

Rating Explanation

Having moderate risk of default regarding timely servicing of financial obligation.

Date

April, 2013

 

 

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 :

Block No. 129 and 175, Plot No. Z and E, Village: Jolwa, Taluka: Palsana, Surat-394305, Gujarat, India

Tel. No.:

91-2622-274477 / 274478

Fax No.:

91-2622-274479

E-Mail :

dlgupta1@yahoo.com

shreedurgasyntex@gmail.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Bachhraj Begani

Designation :

Director

Address :

6-A, Sai Ashish Society, University Road, Surat- 395001, Gujarat, India

Date of Birth/Age :

05.04.1958

Date of Appointment :

01.11.2012

DIN No. :

00255382

 

 

Name :

Mr. Pawankumar Begani

Designation :

Director

Address :

6-A, Sai Ashish Society, University Road, Surat- 395001, Gujarat, India

Date of Birth/Age :

19.02.1981

Date of Appointment :

01.11.2012

DIN No. :

00269687

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Pawan Begani

 

713880

Pankaj Begani

 

92600

Rashmi Begani

 

71650

Bachhraj Begani

 

4744400

Manju Dyeing and Printing Mills Private Limited, India

 

807600

Begani Dyeing Mills Private Limited, India

 

873750

Rashmi Poly Fab Private Limited, India

 

6379800

Rashmi Sarees Private Limited, India

 

2470550

Pawan Syntex Private Limited, India

 

4195600

Seema Syntex Private Limited, India

 

421300

Pankaj Fashions Private Limited, India

 

2525500

Manjudevi Begani

 

162850

Bachhraj Begani

Re: Bachhraj Begani (HUF)

 

76300

Seema Begani

 

5000

Total

 

23540780

 

 

Allottee as on 04.02.2013

 

Names of Shareholders

 

No. of Shares

Bachhraj Begani

 

38750

Begani Dyeing Mills Private Limited, India

 

50000

Manjudevi Begani

 

65000

Pawankumar Begani

 

1766000

Rashmi Polyfab Private Limited, India

 

2000000

Total

 

3919750

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Bodies corporate

75.08

Directors or relatives of Directors

24.92

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Art Silk Fabrics and Knitted Fabrics.

 

 

Products :

Item Code No. (ITC Code)

Product Description

540710

Art Silk Fabrics

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of India, Mid Corporate Group, Commercial Branch, Paramsiddhi Complex, Ellisbridge, Ahmedabad - 380006, Gujarat, India

 

·         Canara Bank, First Floor Trade House, Athugar Street, Nanpura, Surat – 395001, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Term loans from banks

86.155

86.365

Loans repayable on demand from banks

171.365

149.345

Total

257.520

235.710

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shah Kailash and Associates

Chartered Accountant

Address :

524-525, Royal Trading Tower, Near Ratan Cinema, Salabatpura, Surat – 395003, Gujarat, India

Tel. No.:

91-261-23344

Mobile No.:

91-9824150365

Fax No.:

91-261-2352647

E-Mail :

Shah_kailash@yahoo.com

PAN NO. :

AARFS9519F

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Pankaj Fashions Private Limited

CIN No.: U52321GJ2003PTC042964

 

·         Rashmi Polyfab Private Limited

CIN No.: U17119GJ2002PTC040789

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26000000

Equity Shares

Rs.10/- each

Rs. 260.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20580780

Equity Shares

Rs.10/- each

Rs. 205.808 Millions

 

 

 

 

 

 

After 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

35000000

Equity Shares

Rs.10/- each

Rs. 350.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

27460530

Equity Shares

Rs.10/- each

Rs. 274.605 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

205.808

201.372

100.686

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

193.779

83.622

117.681

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

399.587

284.994

218.367

LOAN FUNDS

 

 

 

1] Secured Loans

257.520

235.710

206.731

2] Unsecured Loans

30.745

23.728

0.000

TOTAL BORROWING

288.265

259.438

206.731

DEFERRED TAX LIABILITIES

8.054

9.217

8.440

 

 

 

 

TOTAL

695.906

553.649

433.538

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

283.106

308.692

295.225

Capital work-in-progress

92.634

0.000

0.000

 

 

 

 

INVESTMENT

11.082

11.183

11.183

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

156.498

127.090

71.039

 

Sundry Debtors

92.378

106.478

90.660

 

Cash & Bank Balances

87.271

6.762

1.655

 

Other Current Assets

12.686

1.122

0.000

 

Loans & Advances

209.795

133.358

44.476

Total Current Assets

558.628

374.810

207.830

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

99.724

20.745

42.528

 

Other Current Liabilities

93.436

69.904

2.233

 

Provisions

56.384

50.387

36.143

Total Current Liabilities

249.544

141.036

80.904

Net Current Assets

309.084

233.774

126.926

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.204

 

 

 

 

TOTAL

695.906

553.649

433.538

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1456.969

1135.079

1090.364

 

 

Other Income

9.838

2.389

2.260

 

 

TOTAL                                     (A)

1466.807

1137.468

1092.624

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumption

1302.760

(Including Financial expenses)

984.877

(Including Financial expenses)

599.648

 

 

Manufacturing Expenses

243.290

 

 

General, Administrative and Selling Expenses

87.472

 

 

Preliminary Expenses written off

0.102

 

 

Increase / Decrease in stock

(6.470)

 

 

TOTAL                                     (B)

924.042

 

 

 

 

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

168.582

 

 

 

Less

FINANCIAL EXPENSES                         (D)

20.099

 

 

 

 

 

 

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

164.047

152.591

148.483

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

43.928

42.586

43.734

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)           

120.119

110.005

104.749

 

 

 

 

 

Less

TAX                                                                  (H)

38.157

37.491

34.431

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

81.962

72.514

70.318

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

10.091

5.048

1.446

 

 

Tax on Dividend

1.637

0.838

0.240

 

BALANCE CARRIED TO THE B/S

70.234

66.628

68.632

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.98

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.60

6.38

6.44

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.24

9.69

9.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.27

16.09

20.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.39

0.48

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.72

0.91

0.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.24

2.66

2.57

 

 

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

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

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

Yes

 

 

PERFORMANCE DURING THE YEAR AND FUTURE OUTLOOK:

 

During the year, the company has achieved commendable turnover of Rs. 1456.969 millions with almost 28% increase as against turnover of previous year. The company has earned healthy net profit of Rs. 81.962 millions during the year. The company has posted impressive results during the year with top line growth with corresponding yields and earnings, reflecting the robustness of the corporate strategy adopted by the management of creating multiple drivers of growth. The strong management bandwidth, sustainable business strategy and ability to respond to the evolving market dynamics along with intensive marketing strategy adopted by the management were responsible for the satisfactory performance of the company.

 

 

FUTURE PLANS AND PROSPECTIVE:

 

The company is committed to its development and growth and the company has initiated various plans and ideas for the materialization of the same. The textile industry, being competitive now days, much more efforts are required to sustain in the market and the company has made requisite deliberations for maintenance of its position and market capture in this industry. Further better planning, strategy making, efficient management directed to proper efforts will result into prosperousness and progressiveness for the company.

 

 

UNSECURED LOAN

 

Particulars

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

Loans and advances from related parties

30.225

20.225

Loans repayable on demand from banks

0.520

3.503

Total

30.745

23.728

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U17119GJ2003PTC041979

Name of the company

SHREE DURGA SYNTEX PRIVATE LIMITED

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

Block No. 129 and 175, Plot No. Z and E, Village: Jolwa, Taluka: Palsana, Surat-394305, Gujarat, India

Email : dlgupta1@yahoo.com

This form is for

Creation of charge

Type of charge

Book debts

Movable property (not being pledge)

Others (Stocks)

Particular of charge holder

State Bank of India, Mid Corporate Group, Commercial Branch, Paramsiddhi Complex, Ellisbridge, Ahmedabad - 380006, Gujarat, India

Email: sbi.06926@sbi.co.in

Nature of instrument creating charge

Agreement of Hypothecation of Goods and Assets.

Date of instrument Creating the charge

09.03.2013

Amount secured by the charge

Rs. 250.000 millions

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

Rate of Interest

Base Rate + 2.30% p.a.

 

Terms of Repayment

Repayable on demand.

 

Margin

Raw Materials: 25%

Stock in progress/ Finished Goods: 25%

Book Debts/ Receivables: 40% (cover period of 90 days)

Letter of Credit: 20%

Bank Guarantee: 20%

 

Extent and Operation of the charge

The charge will operate as first and exclusive charge and shall be continuing security towards the total Cash credit facilities of Rs. 25.00 Crore (sub- limits NFB-LC Rs. 200.000 millions and NFB-BG Rs. 25.000 millions) together with Interest, penal Interest and any other charges thereof.

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

Pari- passu 1st Charge (Hypothecation) over the entire current assets including raw materials, Stock in progress, finished goods, receivables and other current assets of the company.

 

Pari- Passu 1st Charge (Hypothecation and EM)  over the entire fixed assets (existing and proposed) of the company with other lenders including mortgage of assets situated at :

 

(i)Old R.S.No.120/2, Block No.129 Paiki, Plot No.Z admeasuring 18335 Sq. Meters, Village- Jolva, Ta- Plasana, Dist- Surat

 

(ii)Old R.S.No.120/1, Block No.175 Paiki, Plot No.E admeasuring 10893 Sq. Meters, Village- Jolva, Ta- Plasana, Dist- Surat

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Factory building

·         Plant and equipment

·         Factory equipments

·         Furniture and fixtures

·         Vehicles

·         Motor vehicles

·         Office equipment


 

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]         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.54.17

UK Pound

1

Rs.82.99

Euro

1

Rs.70.62

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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

 

 

 

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.