MIRA INFORM REPORT

 

 

Report Date :

02.07.2013

 

IDENTIFICATION DETAILS

 

Name :

YOGESH DYESTUFF PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

20, Mahavir Chamber, 3rd Floor, 333/337 Samuel Street, Mumbai – 400003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.09.2012

 

 

Com. Reg. No.:

11-046559

 

 

Capital Investment / Paid-up Capital :

Rs. 7.462 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH1988PTC046559

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMY01512A

 

 

PAN No.:

[Permanent Account No.]

AAACY0124C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Basic Dyes

 

 

No. of Employees :

Not Available

 

 

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 59000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has achieved better growth in its profitability during 2012, but the profit margin appears to be low. External borrowings are huge and increasing over previous year.

 

However, trade relations are fair. Business is active. Payment terms are reported as 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

 

 

 

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 :

20, Mahavir Chamber, 3rd Floor, 333/337 Samuel Street, Mumbai – 400003, Maharashtra, India

Tel. No.:

91-22-23435223

Fax No.:

91-22-28758818

E-Mail :

mandhania_ca@rediffmail.com

Website :

http://www.yogeshdyes.com

 

 

Head Office :

143, Udyog Bhavan, Sonavala Road, Goregaon (East), Mumbai - 400063, Maharashtra, India

Tel. No.:

91-22-26861015 

Fax No.:

91-22-26861018 / 28407480

E-Mail :

jugalk@bom5.vsnl.net.in

 

 

Factory :

C–4/1/4, M.I.D.C. Tarapur:- 401 502, Maharashtra, India

Tel. No.:

91-2525-272155 / 273155

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Pradeep Kumar Pansari

Designation :

Director

Address :

48 A, Yashodham, Filmcity Road, Goregaon (East), Mumbai – 400063, Maharashtra, India

Date of Birth/Age :

03.02.1965

Date of Appointment :

15.03.1988

DIN No.:

00583173

 

 

Name :

Mr. Jugal Kishore Pansari

Designation :

Director

Address :

202, Bhanu Apartment, G.B. Jukar Road, Juhu, Vile Parle, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

30.04.1967

Date of Appointment :

15.08.1993

DIN No.:

00583190

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

81.00

Other top fifty shareholders

19.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Basic Dyes

 

 

PRODUCTION STATUS (31.03.2011)

 

Particulars

Unit

Actual Production

 

 

 

Basic Dyes

MT

481.269

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Union Bank of India, Goregaon (East) Branch,172/73,Shri Sadan, Shantaben Estate, Goregaon (East), Mumbai - 400063, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Short-term borrowings

 

 

From Banks - cash credit

6.102

6.373

Total

6.102

6.373

 

Loan from Bank on Cash Credit are secured by hypothecation of Stock and Book Debts and against collateral security of Factory Land and Building and Plant and Equipments belonging to the Company and personal guarantee of Directors of the Company.

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Mandhania and Associates

Chartered Accountants

Address :

6-A, Pil Court, 6th Floor, 111, Maharshi Karve Road, Churchgate, Mumbai – 400020, Maharashtra, India 

Tel. No.:

91-22-22090365 / 22078214 / 22078215

Fax No.:

91-22-22092673

E-Mail :

mandhania_ca@rediffmail.com

PAN No.:

AAAFM1924H

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

70000

Equity Shares

Rs.100/- each

Rs.7.000 Millions

30000

Preference Shares

Rs.100/- each

Rs.3.000 Millions

 

Total

 

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

47534

Equity Shares

Rs.100/- each

Rs.4.753 Millions

27083

Preference Shares

Rs.100/- each

Rs.2.708 Millions

 

Total

 

Rs.7.461 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

7.461

6.962

(b) Reserves & Surplus

 

7.345

6.541

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.500

Total Shareholders’ Funds (1) + (2)

 

14.806

14.003

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

4.615

4.615

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

4.615

4.615

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

96.900

51.735

(b) Trade payables

 

16.891

17.549

(c) Other current liabilities

 

3.735

5.447

(d) Short-term provisions

 

0.185

0.130

Total Current Liabilities (4)

 

117.711

74.861

 

 

 

 

TOTAL

 

137.132

93.479

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

33.410

18.470

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

4.419

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.010

0.010

(c) Deferred tax assets (net)

 

0.485

0.184

(d)  Long-term Loan and Advances

 

0.284

0.354

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

34.189

23.437

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

50.807

33.327

(c) Trade receivables

 

41.930

29.473

(d) Cash and cash equivalents

 

2.006

0.648

(e) Short-term loans and advances

 

8.200

6.594

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

102.943

70.042

 

 

 

 

TOTAL

 

137.132

93.479

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

6.962

2] Share Application Money

 

 

0.500

3] Reserves & Surplus

 

 

7.071

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

14.533

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

1.142

2] Unsecured Loans

 

 

27.638

TOTAL BORROWING

 

 

28.780

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

43.313

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

15.890

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.010

DEFERREX TAX ASSETS

 

 

0.028

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

15.439

 

Sundry Debtors

 

 

14.458

 

Cash & Bank Balances

 

 

0.487

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

7.820

Total Current Assets

 

 

38.204

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

5.064

 

Other Current Liabilities

 

 

5.755

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

10.819

Net Current Assets

 

 

27.385

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

43.313

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

88.081

75.294

46.494

 

 

Other Income

0.246

0.016

0.088

 

 

TOTAL                                     (A)

88.327

75.310

46.582

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

73.303

59.759

 

 

Changes in inventories of finished goods and work-in-progress

(16.392)

(13.030)

 

 

 

Employee benefits expense

1.178

1.266

40.641

 

 

Other expenses

18.838

19.496

 

 

 

Share Application Money account written off

0.000

1.059

 

 

 

TOTAL                                     (B)

76.927

68.550

40.641

 

 

 

 

 

Less

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

11.400

6.760

5.941

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

5.371

3.927

2.934

 

 

 

 

 

 

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

6.029

2.833

3.007

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.739

2.948

2.161

 

 

 

 

 

 

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

1.290

(0.115)

0.846

 

 

 

 

 

Less

TAX                                                                  (H)

0.486

0.415

0.268

 

 

 

 

 

 

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

0.804

(0.530)

0.578

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.518

5.048

4.470

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.322

4.518

5.048

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

34.664

20.264

12.308

 

TOTAL EARNINGS

34.664

20.264

12.308

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

16.153

8.090

6.158

 

 

Capital Goods

0.889

0.613

1.167

 

TOTAL IMPORTS

17.042

8.703

7.325

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

18.86

(12.47)

13.58

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.91

(0.70)

1.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.46

(0.15)

1.82

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.94

(0.13)

1.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

(0.01)

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.62

0.66

1.98

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.94

3.53

 

 

 

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

No

 

 

FINANCIAL RESULTS

 

The company has earned a profit of Rs.0.804 Million (Previous year incurred a loss of Rs. 0.530 Million after considering the extra ordinary item of Rs. 1.059 Million during the year.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

Long-term borrowings

 

 

Other Loans

4.615

4.615

Short-term borrowings

 

 

From related parties

74.754

30.233

From Others

16.044

15.129

Total

95.413

49.977

 

Other loans represent the deferred sales tax loan which is interest free and repayable in five equal installments after ten years from the year of availment of respective loan.

 

 

FIXED ASSETS

 

  • Factory Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Electrical Installation
  • Computer
  • Lab Equipment
  • Motor Car
  • Fire Equipment
  • Office Equipment
  • Office Premises
  • Scooter and Motor Cycle
  • Tempo (Auto)

 

 


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.59.15

UK Pound

1

Rs.90.05

Euro

1

Rs.77.07

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

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

NO

--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

 

 

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.