MIRA INFORM REPORT

 

 

Report Date :

25.01.2013

 

IDENTIFICATION DETAILS

 

Name :

BRITE GLASS WORKS PRIVATE LIMITED

 

 

Registered Office :

Kailash Chandapur, P O Budhikhamari Mayurbhanj – 757 029, Orissa

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

04.04.1986

 

 

Com. Reg. No.:

15-001655

 

 

Capital Investment / Paid-up Capital :

Rs. 5.800 millions

 

 

CIN No.:

[Company Identification No.]

U26109OR1986PTC001655

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BBNB00733F

 

 

PAN No.:

[Permanent Account No.]

AAACB7213K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Toughened Glass, Insulating Glass and Laminate Glass.

 

 

No. of Employees :

70 (Approximately) [In Office: 12 and In Factory:58]

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 65000

 

 

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 reported as fair. Business is active. Payments are reported to be 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 – 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

 

 

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. Obaid Ahmed

Designation :

Manager

Contact No.:

91-9007322119

Date :

18.01.2013

 

 

LOCATIONS

 

Registered Office / Factory :

Kailash Chandapur, P O Budhikhamari Mayurbhanj – 757 029, Orissa, India

Tel. No.:

91-33-22289706/22285639

91-6792-211096

Fax No.:

91-33-2284146

E-Mail :

sushilkumar2006_sharma@rediffmail.com

briteglass@gmail.com

chowdhury.vimal@rediffmail.com

sn.baheti@idbi.co.in

info@brite-glass.com

Website :

http://www.briteglassworks.com

www.brite-glass.com

Location :

Owned

 

 

Head Office :

Block D, 2nd Floor, 4 Grant Street, Kolkata – 700013, West Bengal, India

Tel. No.:

91-33-22289706/ 22285639

Fax No.:

91-33-22284146

Area :

250 sq.ft

Location :

Owned

 

 

DIRECTORS

 

As on 26.09.2012

 

Name :

Mr. Jawed Shakil

Designation :

Managing Director

Address :

Kailashchandrapur, Mayurbhanj, Orissa – 757 029, India

Date of Birth/Age :

26.03.1949

Qualification :

M.Tech

Date of Appointment :

04.04.1986

DIN :

01214827

 

 

Name :

Ms. Yasmin Shakil

Designation :

Director

Address :

12, Colootola Street, Kolkat – 700 073, West Bengal, India

Date of Birth/Age :

26.05.1954

Qualification :

Graduate

Date of Appointment :

01.04.1997

DIN :

01264482

 

 

Name :

Mr. Azizul Haque

Designation :

Director

Address :

Kailashchandrapur, Mayurbhanj, Orissa – 757 029, India

Date of Birth/Age :

11.05.1947

Qualification :

Under Graduate

Date of Appointment :

04.04.1986

 

 

Name :

 Mr. Suboohi Aziz

Designation :

Director

Address :

64, Colootola Street, Kolkata – 700 073, West Bengal, India

Date of Birth/Age :

11.07.1950

Qualification :

Graduate

Date of Appointment :

01.04.1997

 

 

KEY EXECUTIVES

 

Name :

Mr. Obaid Ahmed

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2012

 

Names of Shareholders

 

No. of Shares

Jawed Shakil

 

13950

Azizul Haque

 

10450

Mebashirul Haque

 

875

Shazya Aziz

 

1125

Noorjahan Shakil

 

1200

Chedilala Nalsaria

 

500

Gayatri Devi Khaitan

 

500

Murarilal Sharma

 

500

Rathin Chakraborty

 

500

G P Lohia

 

500

Yasmin Shakel

 

3820

Fuad Ahmed

 

1490

M Rafiq

 

600

Mudasur Haque

 

1560

Suboohi Aziz

 

4500

Fazlur Rahaman

 

500

Rakshanda  Rahaman

 

400

Waqur Ahmed

 

300

Nadya Aziz

 

250

Q Ahmed

 

300

Muzzaffar Anis

 

700

S Anis

 

1250

G Sohail

 

750

Huma Naz

 

200

Sammi Naz

 

200

Rajaram Singh

 

600

Anupam Vinimoy Private Limited, India

 

1000

Aravali Agencies Private Limited, India

 

1200

Axis Commodity Private Limited, India

 

1000

Padmakshi Vyapaar Private Limited, India

 

400

Sukhsagar Private Limited, India

 

1000

Naitik Commercial Private Limited, India

 

400

Daksh Commodity Private Limited, India

 

1000

Trinity Commodity Private Limited, India

 

1400

Dayanidhi Commercial Limited, India

 

2000

Suruchi Dealers Private Limited, India

 

500

Nadeem Anis Shamsi

 

580

Total

 

58000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2012

 

Category

Percentage

Bodies corporate

17.00

Directors or relatives of Directors

77.65

Other top fifty shareholders

5.35

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Toughened Glass, Insulating Glass and Laminate Glass.

 

 

Products :

·         Insulating Glass

·         Laminated Glass

·         Toughened Glass

·         Tempered Glass

·         Kiln Formed Glasses

·         Heat Resistant Glass

·         Bullet Resistant Glass

·         Architectural Stained Glass

·         Stack Glass

·         Bend Glass

·         Fused Glass

·         Thermal Control Glass

·         Non Reflective Glass

·         All types of Glasses

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • USA
  • Europe

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

70 (Approximately) [In Office: 12 and In Factory:58]

 

 

Bankers :

v  IDBI Bank Limited, SME Group, IDBI House, 44, Shakespeare Sarani, Kolkata-700017, West Bengal, India

Tel. No.: 91-33-22909365 / 22906818

 

v  Bank of India

 

v  Corporation Bank

 

v  State Bank of India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

IDBI Bank Ltd (Term Loan)

6.300

9.140

IDBI Bank Ltd (C/C)

14.174

15.161

Total

20.474

24.301

 

 

 

 

Banking Relations :

--

 

 

 

 

Auditors :

 

 

Name :

Sushil Sharma and company

Chartered Accountants

Address :

16, India Exchange Place, Room No. 11, 2nd Floor, Kolkata – 700 001, West Bengal, India.

PAN :

AIQPS6905E

Name :

Chartered Accountants

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

90000

Equity

Rs 100/- each

Rs. 9.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

58000

Equity

Rs 100/- each

Rs. 5.800 Millions

 

 

 

 

 

 

Name of Shareholders

31.03.2012

 

Name of Shares held

Percentage

Jawed Shakil

13950

24.05

Azizul Haque

10450

18.02

Suboohi Aziz

4500

7.76

Yashmin Shakil

3820

6.59


 

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

5.800

5.800

5.800

2] Share Application Money

0.000

0.500

0.500

3] Reserves & Surplus

10.655

10.229

2.643

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

16.455

16.529

8.943

LOAN FUNDS

 

 

 

1] Secured Loans

20.474

24.301

26.015

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

20.474

24.301

26.015

 

 

 

 

DEFERRED TAX LIABILITIES

0.379

0.395

0.408

 

 

 

 

TOTAL

37.308

41.225

42.566

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

16.153

18.109

20.493

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

14.365

16.122

12.830

 

Sundry Debtors

11.464

11.657

10.036

 

Cash & Bank Balances

5.202

4.807

4.416

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

4.411

4.334

4.586

Total Current Assets

35.442
36.920
31.868

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

13.231

12.629

5.322

 

Other Current Liabilities

0.693

0.702

3.908

 

Provisions

0.363

0.473

0.565

Total Current Liabilities

14.287
13.804
9.795

Net Current Assets

21.155
23.116
22.073

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

37.308

41.225

42.566

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

50.825

45.339

33.982

 

Other Income

0.953

0.394

0.417

 

TOTAL                                                         

51.778

45.733

34.399

 

 

 

 

 

Less

EXPENSES

48.511

42.342

31.061

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

3.267

3.391

3.338

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.543

2.915

3.075

 

 

 

 

 

 

PROFIT / [LOSS] BEFORE TAX

0.724

0.476

0.263

 

 

 

 

 

Less

TAX                                                                 

0.298

0.090

0.117

 

 

 

 

 

 

PROFIT / [LOSS] AFTER TAX

0.426

0.386

0.146

 

 

 

 

 

 

Earnings/[Loss] Per Share (Rs.)

7.34

6.65

2.51

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.82
0.84
0.42

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

1.42
1.05
0.77

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

1.40
0.86
0.50

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.04
0.05
0.03

 

 

 
 
 

Debt Equity Ratio

(Total Liability/Networth)

 

2.11
2.31
4.00

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

2.48
2.67
3.25

 

 

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

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

FINANCIAL RESULTS:

 

Against the Profit of Rs. 0.386 million in the Previous year the Current year Profit is Rs. 0.426 million. It is expected that the Company will achieve substantially better results during the year 2012-2013

 

 

CONTINGENT LIABILITIES (As on 31.03.2012): (Rs. in millions)

 

Contingent Liabilities not provided for in respect of

 

Bank Guarantee given by bank on behalf of the company Rs 1.000 million

 

Letter of credit issued by the bank on behalf of the Company Rs 1.396 millions

 

 

 FIXED ASSETS:

 

·         Land and Building Development

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Computer

·         Electric Installation

·         R.C.C Tank

·         DUG Well

·         Tube Well

·         Generator

·         Die

·         Fax Machine

·         EPBX Machine

·         Other Assets

·         Scooter

·         Santro Euro – II

·         Motor Car

·         Delivery Van

·         Maruti Zen

·         Hondar Euro


 

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 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.53.85

UK Pound

1

Rs.85.26

Euro

1

Rs.77.72

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

30

 

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.