MIRA INFORM REPORT

 

 

Report Date :

25.02.2013

 

IDENTIFICATION DETAILS

 

Name :

 ZOPAR EXPORTS PRIVATE LIMITED

 

 

Registered Office :

306, Classique Mansion, 6th Cross, Hal IInd Stage, Bangalore-560008, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

03.10.2000

 

 

Com. Reg. No.:

08-027892

 

 

Capital Investment / Paid-up Capital :

Rs. 0.179 Million

 

 

CIN No.:

[Company Identification No.]

U74999KA2000PTC027892

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in Trading of Flowers.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (37)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 54000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

--

 

 

Comments :

Subject is an established company having a moderate track record.

 

The management of the company has failed to file its financials with the government department since 2010.

 

As per the financials of 2010, the company is found to be performing well.

 

The status of the company appears to be active as per registrar of companies.

 

In absence of latest financials, the payment terms are unknown.

 

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 – 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

SME2 

Rating Explanation

High credit quality and very low credit risk.

Date

28.01.2013

 

 

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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. P. Mallikarjun Kumar

Designation :

General Manager

Contact No.:

91-9945234314

Date :

23.02.2013

 

 

LOCATIONS

 

Registered Office :

306, Classique Mansion, 6th Cross, Hal IInd Stage, Bangalore-560008, Karnataka, India

Tel. No.:

91-80-25216203 / 30612661

Mobile No.:

91-9945234314 (Mr. P. Mallikarjun Kumar)

Fax No.:

Not Available

E-Mail :

zoparexpo@yahoo.co.in

leivang@vsnl.net

 

 

Corporate Office :

Arbuthnot Road, Nongrimmaw, Laitumkhrah, Shillong-793001, Meghalaya, India

Tel. No.:

91-364-2537178

Fax No.:

91-364-2537178

 

 

Branch Office :

House No. 190, Ulubari, G.S. Road, Guwahati-781007, Assam, India

Fax No.:

91-361-2363019

 

 

DIRECTORS

 

As on 29.09.2010

 

Name :

Mr. Rajesh Prasad

Designation :

Managing director

Address :

306, Classique Mansion, 19th Main, 2nd Stage, Bangalore-560008, Karnataka, India

Date of Birth/Age :

08.01.1962

Date of Appointment :

16.10.2000

DIN No.:

00454691

 

 

Name :

Leivang Lianzami

Designation :

Whole-time director

Address :

Ellvee Haven Arbuthnot Road, Nongrimmaw, Laithukhrah, Shillong-793011, Meghalaya, India

Date of Birth/Age :

13.04.1935

Date of Appointment :

16.10.2000

DIN No.:

01103050

 

 

KEY EXECUTIVES

 

Name :

Mr. P. Mallikarjun Kumar

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2010

 

Names of Shareholders

 

No. of Shares

Rajesh Prasad

 

17750

Leivang Lianzami

 

100

Total

 

17850

 

 

List of Allottees as on 31.03.2012

 

Names of Allottees

 

No. of Shares

Leivang Lianzami

 

125000

Total

 

125000

 

 

List of Allottees as on 05.03.2011

 

Names of Allottees

 

No. of Shares

Rajesh Prasad

 

1322549

Lianzami

 

7451

Total

 

1330000

 

 

List of Allottees as on 17.03.2011

 

Names of Allottees

 

No. of Shares

Lianzami

 

160000

Total

 

160000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in Trading of Flowers.

 

 

Products / Services :

·         Cut Flower Trading

·         Construction of Green Houses

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         State Bank of India, D.G.A.R. Branch (code-07338), Laitumkhrah, Arbhuthnot Road, Shillong - 793011, Meghalaya, India

 

 

Facilities :

Secured Loan

31.03.2010

(Rs. in Millions)

31.03.2009

(Rs. in Millions)

SBI Vehicle Loan

0.478

0.000

407 Loan A/c

0.771

1.104

Total

1.249

1.104

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M S Reddy and Associates

Chartered Accountants

Address :

#726, 3rd Main, 3rd Cross, D Block, Rajaji Nagar, 2nd Stage, Bangalore- 560010, Karnataka, India

Tel. No.:

91-80-23422430 / 23523004

E-Mail :

msreddyassociates@gmail.com

PAN No.:

AAHFM8516E

 

 

CAPITAL STRUCTURE

 

After 29.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1632850

Equity Shares

Rs.10/- each

Rs. 16.329 Millions

 

 

 

 

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.10/- each

Rs. 0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17850

Equity Shares

Rs.10/- each

Rs. 0.179 Million

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.179

0.179

0.179

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

13.419

10.176

6.541

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

13.598

10.355

6.720

LOAN FUNDS

 

 

 

1] Secured Loans

1.249

1.104

0.369

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

1.249

1.104

0.369

DEFERRED TAX LIABILITIES

0.777

0.267

0.116

 

 

 

 

TOTAL

15.624

11.726

7.205

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

25.365

11.536

5.505

Capital work-in-progress

22.333

33.798

20.672

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1.541

3.491

7.387

 

Sundry Debtors

23.213

44.842

28.306

 

Cash & Bank Balances

3.759

1.729

7.266

 

Other Current Assets

4.774

3.775

3.447

 

Loans & Advances

36.611

12.214

7.900

Total Current Assets

69.898

66.051

54.306

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

91.023

75.707

44.842

 

Other Current Liabilities

7.738

22.603

26.300

 

Provisions

3.211

1.349

2.136

Total Current Liabilities

101.972

99.659

73.278

Net Current Assets

(32.074)

(33.608)

(18.972)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

15.624

11.726

7.205

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

137.218

129.917

106.194

 

 

Other Income

 

NA

NA

 

 

TOTAL                                    

137.218

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

126.454

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

126.454

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.764

8.906

6.014

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

5.147

2.982

0.780

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

5.617

5.924

5.233

 

 

 

 

 

Less

TAX                                                                 

2.374

2.290

1.870

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3.243

3.634

3.363

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.000

0.235

0.061

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

181.68

203.60

188.39

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.36

NA

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

4.54

4.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.90

7.64

8.75

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.57

0.78

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.09

0.11

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.69

0.66

0.74

 

 

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

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

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

No

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

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U74999KA2000PTC027892

Name of the company

ZOPAR EXPORTS PRIVATE LIMITED

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

306, Classique Mansion, 6th Cross, Hal, IInd Stage, Bangalore-560008, Karnataka, India

Email : zoparexpo@yahoo.co.in

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10296713

Type of charge

·         Any interest in immovable property

·         Book debts

·         Movable property (not being pledge)

·         Floating charge

Particular of charge holder

State Bank of India, D.G.A.R. Branch (code-07338), Laitumkhrah , Arbhuthnot Road, Shillong - 793011, Meghalaya, India

Email : sbi.07338@sbi.co.in

Nature of instrument creating charge

Board Resolution dtd. 24.09.2012

Letter Of arrangement (SME 1) dtd. 24.09.2012

Supplemental agreement Of Loan-Cum-Hypothecation ( SME 4) dtd. 24.09.2012

Link Letter dtd. 24.09.2012

Omnibus Counter Guarantee Dtd. 24.09.2012

N.O.C. by EXIM Bank dtd. 13.06.2011

Letter of Confirmation of Extention of Equitable Mortgage by Deposit of Title deeds (SME 8)

Date of instrument Creating the charge

24.09.2012

Amount secured by the charge

Rs. 22.300 millions

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

Rate of Interest

3.75% Above Base Rate ( BR)

 

Terms of Repayment

On Demand ( Cash Credit)

36 month for Term loan ( Vehicle)

 

Margin

F.G.-25%

Receivable ( Cover 60 days)-40%

B.G.-25%

 

Extent and Operation of the charge

a) Hypothecation of Current assets as primary security

b) Secondary Charge over Land and 3 stories building located at Kolkata

c) Mortgage by Deposit of title deeds of Lease Land measuring 6.17 Hectare with green house structure

d) Hypothecation of Vehicles Purchased from Bank ( SBI)  Finance

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

Hypothecation charge over the entire stocks of raw materials, Stocks in Process and finished Goods. Book debts and all other Current assets both Present and future of the Company.

 

Hypothecation of Vehicle Purchased out of Bank Finance.

 

Equitable mortgage over Lease holds rights of Land measuring 6.17 hectare under Agri Settlement Certificate No. 401005/09/32 of 2006 dtd. 2.09.2006 belonging to Smt. Lalfakzuali Leivang, with green house structures at Viapuanpho , Mamit , Mizoram

 

Second Charge over land and 3 Storied Building Located at 3/3 jessore Road , Motilal Colony , P.O. Rajbari , Kolkata in the name of M/s Zopar exports Private Limited ( already charged to Exim Bank)

Date of instrument modifying the charge

22.06.2011

Particulars of the present modification

Overall Limit reduced from Rs. 24.000 millions to Rs. 22.300 millions for as follows.

Renewal of Cash Credit Limit Rs. 16.500 millions

Reduction of B.G. Limit from Rs. 7.500 millions to Rs. 4.500 millions

New Term loan for purchase of  Three Vehicle Rs. 1.300 millions

 

 

FIXED ASSETS

 

·         Computer and Printer

·         Office Equipment

·         Furniture and Fixture

·         Plant and Machinery

·         Vehicles


 

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.54.43

UK Pound

1

Rs.83.20

Euro

1

Rs.71.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

37

 

 

 

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.