MIRA INFORM REPORT

 

 

Report Date :

04.12.2013

 

IDENTIFICATION DETAILS

 

Name :

AKLAVYA INDUSTRIES PRIVATE LIMITED (w.e.f. 28.02.2007)

 

 

Formerly Known As :

SHEETAL DYEING AND PRINTING MILLS PRIVATE LIMITED

 

 

Registered Office :

Plot No.2429, Road No.24, Opposite Parle Bottling Plant, GIDC Sachin, Surat – 394230, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.01.1998

 

 

Com. Reg. No.:

04-033526

 

 

Capital Investment / Paid-up Capital :

Rs.16.000 Millions

 

 

CIN No.:

[Company Identification No.]

U17110GJ1998PTC033526

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTA03042E

 

 

PAN No.:

[Permanent Account No.]

AAGCS6274F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Dyeing and Printing of grey polyester fabrics.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 210000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Profit and loss statement of the company for the year 2013 is not available with us.

 

There appears huge external borrowing recorded by the company during 2013.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing with some caution.

 

NOTES :

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

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: Suspended

Date

01.04.2013

 

Rating Agency Name

CRISIL

Rating

Short term rating: Suspended

Date

01.04.2013

 

Reason: The suspension of ratings is on account of non-cooperation by the company with crisil.

 

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 DECLINED BY

 

Name :

Mr. Dinesh Agarwal

Designation :

Chief Executive Officer

Contact No.:

91-9328348021

Date :

02.12.2013

 

 

LOCATIONS

 

Registered Office :

Plot No.2429, Road No.24, Opposite Parle Bottling Plant, GIDC Sachin, Surat – 394230, Gujarat, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

mcafiling@yahoo.co.in

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Kamal R Bhutra

Designation :

Managing director

Address :

A/210, 2nd Floor, India Textile Market, Ring Road, Surat – 395002, Gujarat, India

Date of Birth/Age :

12.11.1976

Date of Appointment :

21.01.2007

DIN No.:

00026579

 

 

Name :

Mr. Abhishek Hariprakash Kanodia

Designation :

Managing director

Address :

8-B, Ravi Chhaya Apartments, Opposite Lourds Convent School, Athwalines, Surat – 395001, Gujarat, India

Date of Birth/Age :

28.02.1984

Date of Appointment :

01.05.2007

DIN No.:

01192309

 

 

KEY EXECUTIVES

 

Name :

Mr. Dinesh Agarwal

Designation :

Chief Executive Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Kamal Bhutra

 

137750

Jugalkishore Bhutra

 

139750

Hariprakash Kanodia

 

120000

Abhishek Kanodia

 

100000

Sarita Kanodia

 

100000

Anurag Kanodia

 

80000

Arvind Kanodia

 

35000

Mukta Kanodia

 

45000

Radha Kishan Kanodia

 

30000

Savitridevi Kanodia

 

50000

Ramratan Bhutra

 

122500

Raj Capital And Finance Limited, India

 

400000

Vaibhav Kanodia

 

25000

Arvind Kanodia

 

20000

Sarojdevi Kanodia

 

50000

Prerna Kanodia

 

20000

Sonia Kanodia

 

20000

Pavankumar Kanodia

 

10000

Pavankumar Kanodia Huf

 

20000

Kanodia Fabrics Private Limited, India

 

75000

Total

 

1600000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

29.69

Directors or relatives of Directors

70.31

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Dyeing and Printing of grey polyester fabrics.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, India

·         Syndicate Bank, Salbatpura Main Road, Salbatpura, Surat - 395002, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loan

From banks

37.120

57.605

Short-term borrowings

 

 

HDFC bank Limited

63.069

51.899

Total

100.189

109.504

NOTE:

 

13.50% HDFC Bank Term Loan –Building

3.071

4.939

13.50% HDFC Bank Term Loan MIC-1

20.976

33.734

13.50% HDFC Bank Term Loan MIC-2

8.095

12.011

13.50% HDFC Bank Term Loan MIC-3

4.422

5.817

 

Term Loan from HDFC Bank Limited, Textile Market Branch, Surat is secured by way of hypothecation charge on Company's Plant and Machineries( both present and future), All the credit facilities is further secured by Equitable mortgage on factory land and building situated at

Plot No 2426 Sachin GIDC, Surat.

 

Term Loan from HDFC Bank Limited, Textile Market Branch, Surat is secured by way of hypothecation charge on Company's Stock and Book Debts, All the credit facilities is further secured by Equitable mortgage on factory land and building situated at Plot No 2426 Sachin GIDC, Surat

 

 

1-2 Years

2-3 Years

3-4 Years

 Beyond 4 Years

Maturity Pattern of Term Loans

22.092

13.966

1.072

0.000

 

 

 

 

 

Vehicle Loans

 

 

 

 

ICICI Bank Limited

 

0.302

 

0.569

ICICI Bank Limited

 

0.255

 

0.536

 

 

0.557

 

1.105

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

S. K. Kabra and Company

Chartered Accountants

Address :

1006, Rathi Palace, Kamela Darwaja,  Ring Road, Surat – 395002, Gujarat, India

Tel. No.:

91-261-2320131/3109696

E-Mail :

cakabra@gmail.com

PAN N Income-tax PAN of auditor or auditor's firm :

AAJFS6674D

 

 

Enterprise controlled by Key Management Personnel and their Relatives (EKMP):

·         Vanshika Creation

·         Shresth Creation

·         Raj Capital and Finance Private Limited

·         Pratham lnfra Projects Private Limited

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1750000

Equity Shares

Rs.10/- each

Rs. 17.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1600000

Equity Shares

Rs.10/- each

Rs. 16.000 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

16.000

16.000

16.000

(b) Reserves & Surplus

36.675

34.113

32.484

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

52.675

50.113

48.484

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

37.120

57.605

66.449

(b) Deferred tax liabilities (Net)

2.030

0.931

0.202

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

39.150

58.536

66.651

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

125.069

110.399

109.571

(b) Trade payables

27.946

20.823

14.866

(c) Other current liabilities

21.161

24.796

21.136

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

174.176

156.018

145.573

 

 

 

 

TOTAL

271.001

264.667

260.708

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

155.928

170.020

177.091

(ii) Intangible Assets

0.216

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.297

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.625

1.625

1.620

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

10.399

9.417

14.567

(e) Other Non-current assets

6.656

3.107

2.871

Total Non-Current Assets

174.824

184.169

196.446

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.926

10.634

21.923

(c) Trade receivables

60.717

56.073

35.669

(d) Cash and cash equivalents

0.891

4.882

0.178

(e) Short-term loans and advances

1.576

0.534

1.008

(f) Other current assets

15.067

8.375

5.484

Total Current Assets

96.177

80.498

64.262

 

 

 

 

TOTAL

271.001

264.667

260.708

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

303.451

278.522

240.998

 

 

Other Income

0.723

0.482

0.362

 

 

TOTAL                                    

304.174

279.004

241.360

 

 

 

 

 

 

EXPENSES

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

18.243

16.668

14.344

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

14.547

14.310

13.275

 

 

 

 

 

 

EXCEPTIONAL ITEMS

0.035

0.000

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX

3.660

2.358

1.069

 

 

 

 

 

 

CURRENT TAX

0.697

0.450

0.198

 

 

 

 

 

 

DEFERRED TAX LIABILITY/(ASSETS)

1.099

0.729

0.321

 

 

 

 

 

 

MAT CREDIT ENTITLEMENTS

(0.697)

(0.450)

(0.198)

 

 

 

 

 

 

PROFIT AFTER TAX

2.561

1.629

0.748

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.113

0.484

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

4.674

2.113

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Coal

3.671

0.000

NA

 

TOTAL IMPORTS

3.671

0.000

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.60

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.84

0.58

0.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.21

0.85

0.44

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.36

0.90

0.41

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.05

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.46

3.70

3.93

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.54

0.52

0.44

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

(Rs. In Millions)

Current maturities of long-term debt

19.918

17.487

14.510

 

 

 

 

Total

19.918

17.487

14.510

 

 

 

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

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

 

YEAR IN RETROSPECT AND FUTURE OUTLOOK:

 

During the year, the Company has recorded turnover of Rs.303.451 Millions as against Rs.278.522 Millions of previous year. The Company has earned satisfactory net profit of Rs.2.561 Millions during the year. The company has recorded satisfactory growth, looking to the depressing global economic scenario and steep downward graph of textile industry. The strong management bandwidth, sustainable business strategy, commitment towards quality production, improving operating efficiencies and cost control were responsible for the satisfactory performance of the company. The directors are taking all necessary steps to further fuel up the performance of the Company.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Loans and Advances form related parties

12.500

4.00

Loans and Advances form other parties

49.500

54.500

Total

62.000

58.500

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10227831

23/09/2011 *

134,900,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W , MUMBAI, MAHARASHTRA - 400013, INDIA

B22018915

 

* Date of charge modification

 

CONTINGENT LIABILITIES (As on 31.03.2013):

 

Other money for which the company is contingent liable:  contingent liability towards EPCG License for Rs.8.521 Millions

 

FIXED ASSETS

 

TANGIBLE ASSETS

 

·         Land

·         Factory Building

·         Furniture

·         Plant and Machine

·         Computer

·         Electrification

·         Tempo

·         Motor Car

·         Motor Cycle

·         Office Equip

·         Attendance Mach

·         Capital WIP

 

INTANGIBLE ASSETS

 

·         Software

 


 

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.62.34

UK Pound

1

Rs.102.06

Euro

1

Rs.84.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.