MIRA INFORM REPORT

 

 

Report Date :

13.12.2013

 

IDENTIFICATION DETAILS

 

Name :

UDYOGI INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

294, B.B. Ganguly Street, Kolkata – 700012, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.12.1994

 

 

Com. Reg. No.:

21-066329

 

 

Capital Investment / Paid-up Capital :

Rs.10.579 Millions

 

 

CIN No.:

[Company Identification No.]

U70109WB1994PTC066329

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Personal Protective Equipment.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 567000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company appears to be low.

 

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

 

The company can be considered for business dealings 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.

 

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

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.

 

 

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/ Factory :

294, B B Ganguly Street, 2nd Floor, Kolkata – 700012, West Bengal, India

Tel. No.:

91-33-22251470/ 71/ 72

Fax No.:

91-33-22251486/ 22379768

E-Mail :

udyogi@vsnl.com

mohta@vsnl.com

corp@udyogi.net

Website :

http://www.udyogisafety.com

 

 

Branch Office :

·       Kolkata

·       Mumbai

·       Chennai

·       Delhi

·       Ahmedabad

·       Jamnagar

·       Bhubaneswar

·       Rayagada

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mrs. Nisha Bagri

Designation :

Director

Address :

44 S. N. Roy Road, Kolkata – 700038, West Bengal, India

Date of Birth/Age :

18.02.1966

Date of Appointment :

13.12.2004

DIN No. :

01140246

 

 

Name :

Mr. Sudhir Kumar Mundhra

Designation :

Director

Address :

44 S. N. Roy Road, Kolkata – 700038, West Bengal, India

Date of Birth/Age :

18.08.1970

Date of Appointment :

25.04.2005

DIN No. :

01140551

 

 

Name :

Mr. Natwar Bagri

Designation :

Director

Address :

44 S. N. Roy Road, Kolkata – 700038, West Bengal, India

Date of Birth/Age :

03.03.1974

Date of Appointment :

15.12.2000

DIN No. :

01140715

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Manohar Bagri

185000

Natwar Bagri

125000

Nisha Bagri

60020

Mundhra Kumar Giriraj

67500

Mundhra Kumar Sudhir

100000

Pankaj Baid

7500

Companion Trade and Finance Private Limited, India

42500

Udyogi Plastics Private Limited, India 

292072

Sudhir Kumar Mundhra

23889

Wellman Mercantiles Private Limited, India

130500

Nisha Bagri

23889

 

 

Total

1057870

 


As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

44.00

Directors or relatives of Directors

55.00

Other top fifty shareholders

1.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Personal Protective Equipment.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loan from financial instituation

3.800

0.684

Vehicle loan from a body corporate

0.501

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital loans from a scheduled bank

 

 

Cash credit

3.876

3.917

Packing Credit

4.342

0.000

 

 

 

Total

12.519

4.601

 

NOTE:

 

a)       The term loan is secured by first equitable mortage of the immovable properties of the factory and by the way of hypothecation charge on all the existing and proposed plant and machinery and mice. Fixed assets for the proposed expansion / modermisation project, present and future of the factory.

 

b)       The term loan is additionally secured by the unconditional guarantee of Mr. Sudhir Kumar Mundhra, Mr. Natwar Bagri and Mrs. Nisha Bagri, the diredtor of the company.

 

c)       The vehicle loan is acecured by hypothecation of vehicle.

 

Banking Relations :

--

 

 

Financial Instituation :

West Bengal Financial Corporation

 

 

Auditors :

 

Name :

ARSK and Associates

Chartered Accountants

Address :

22, R. N. Mukherjee Road, Third Floor, Kolkata – 700001, West Bengal, India

Tel. No. :

91-33-40063380

Fax No. :

91-33-40063385

E-Mail :

info@ars.in

 

 

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

Ř       Companion Trade and Finance Private Limited

Ř       Udyogi Plastic Private Limited

Ř       Wellman Mercantile Private Limited

Ř       Udyogi Moulders Private Limited

Ř       Udyogi Safety Appliance Private Limited

Ř       MBS Exports Private Limited

Ř       Udyogi Industries

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1058000

Equity Shares

Rs.10/- each

Rs.10.580 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1057870

Equity Shares

Rs.10/- each

Rs.10.579 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

10.579

10.579

10.579

(b) Reserves & Surplus

131.150

128.978

128.223

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.0000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

141.729

139.557

138.802

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.301

0.684

1.368

(b) Deferred tax liabilities (Net)

0.744

0.740

0.459

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.174

0.109

0.000

Total Non-current Liabilities (3)

5.219

1.533

1.827

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

45.725

44.137

59.565

(b) Trade payables

26.475

50.943

21.523

(c) Other current liabilities

12.573

1.836

2.717

(d) Short-term provisions

0.332

0.052

0.275

Total Current Liabilities (4)

85.105

96.968

84.080

 

 

 

 

TOTAL

232.053

238.058

224.709

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

61.058

56.129

43.916

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.747

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

44.140

63.840

99.540

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

6.318

8.383

3.921

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

111.516

128.352

148.124

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.443

43.334

22.102

(c) Trade receivables

90.139

47.039

37.830

(d) Cash and cash equivalents

2.943

9.050

5.700

(e) Short-term loans and advances

11.904

9.513

10.831

(f) Other current assets

0.108

0.770

0.122

Total Current Assets

120.537

109.706

76.585

 

 

 

 

TOTAL

232.053

238.058

224.709

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

SALES

 

 

 

 

 

Income

334.166

236.314

192.710

 

 

Other Income

1.259

0.982

0.749

 

 

TOTAL                                     (A)

335.425

237.296

193.459

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

195.261

143.280

91.899

 

 

Purchase of stock-in-trade

27.278

50.724

66.096

 

 

Changes in inventories of finished goods and stock-in-trade

20.515

(12.300)

(11.698)

 

 

Employee benefit expenses

7.197

9.030

5.058

 

 

Export Incentives

0.000

0.000

(1.257)

 

 

Other expenses

69.943

37.012

33.864

 

 

TOTAL                                     (B)

320.194

227.746

183.962

 

 

 

 

 

 

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

15.231

9.550

9.497

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.135

3.130

3.208

 

 

 

 

 

 

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

10.096

6.420

6.289

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.754

5.034

4.607

 

 

 

 

 

 

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

3.342

1.386

1.682

 

 

 

 

 

Less

TAX                                                                  (H)

1.170

0.545

0.680

 

 

 

 

 

 

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

2.172

0.841

1.002

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

92.376

64.157

58.756

 

TOTAL EARNINGS

92.376

64.157

58.756

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

63.192

39.838

NA

 

 

Stock-in-trade

0.000

11.330

NA

 

TOTAL IMPORTS

63.192

51.168

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.05

0.79

0.95

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

PAT / Total Income

(%)

0.65

0.35

0.52

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.00

0.59

0.87

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.78

0.79

1.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.01

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.35

0.32

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.132

0.91

 

 

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

Yes

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

No

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

From related parties

29.269

31.481

From others

8.238

8.739

Total

37.507

40.220

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10325821

02/11/2012 *

20,000,000.00

HDFC BANK LIMITED

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

B61455457

2

80042441

04/02/2008 *

7,500,000.00

WEST BENGAL FINANCIAL CORPORATION

12A, N. S. ROAD, 3RD & 4TH FLOOR, KOLKATA, West Bengal - 700001, INDIA

A33834805

3

90248905

02/11/2012 *

30,500,000.00

West Bengal Financial Corporation

12A, N.S. ROAD,3RD & 4TH FLOOR, KOLKATA, West Bengal - 700001, INDIA

B61513404

 

* Date of charge modification

 

 

FIXED ASSETS

 

·       land

·       Building

·       Plant and Machinery

·       Furniture and Fixture

·       Office Equipment

·       Electrical Installations

·       Laboratory Equipment

·       Motor Car

·       Mould and Dies

·       Plant and Machinery

·       Water Installation

·       Computers

 


 

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.61.62

UK Pound

1

Rs.100.83

Euro

1

Rs.84.98

 

 

INFORMATION DETAILS

 

Report Prepared by :

ANK

 


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

33

 

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.