1. Summary Information
|
Country |
|
||
|
Company Name |
COATINGS SPECIALITIES ( |
Principal Name 1 |
Mr. Jalraj Ashwin Dani |
|
Status |
Good |
Principal Name 2 |
Mr. Ina Ashwin Dani |
|
Registration # |
11-20745 |
||
|
Street Address |
3A, |
||
|
Established Date |
04.11.1978 |
SIC Code |
-- |
|
Telephone# |
91-22-24938687 |
Business Style 1 |
Investment In Shares and in Securities |
|
Fax # |
91-22-24974886 |
Business Style 2 |
- |
|
Homepage |
Product Name 1 |
- |
|
|
# of employees |
20
(Approximately) |
Product Name 2 |
- |
|
Paid up capital |
Rs. 500,000/- |
Product Name 3 |
- |
|
Shareholders |
Bodies corporate – 99.60% Directors or relatives of Directors – 0.40% |
Banking |
Kotak Mahindra Bank Limited |
|
Public Limited Corp. |
NO |
Business Period |
35 Years |
|
IPO |
NO |
International Ins. |
- |
|
Public |
NO |
Rating |
Ba (55) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Associates |
|
Gujarat Organics Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2012 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
152,987,000 |
Current Liabilities |
69,976,000 |
|
Inventories |
64,954,000 |
Long-term Liabilities |
63,912,000 |
|
Fixed Assets |
27,082,000 |
Other Liabilities |
17,866,000 |
|
Deferred Assets |
4,321,000 |
Total Liabilities |
151,754,000 |
|
Invest& other Assets |
51,831,000 |
Retained Earnings |
148,921,000 |
|
|
|
Net Worth |
149,421,000 |
|
Total Assets |
301,175,000 |
Total Liab. & Equity |
301,175,000 |
|
Total Assets (Previous Year) |
299,352,000 |
|
|
|
P/L Statement as of |
31.03.2012 |
(Unit: Indian Rs.) |
|
|
Sales |
399,429,000 |
Net Profit |
8,692,000 |
|
Sales(Previous yr) |
328,228,000 |
Net Profit(Prev.yr) |
3,364,000 |
|
Report Date : |
11.07.2013 |
IDENTIFICATION DETAILS
|
Name : |
COATINGS SPECIALITIES ( |
|
|
|
|
Registered Office
: |
3A, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
04.11.1978 |
|
|
|
|
Com. Reg. No.: |
11-20745 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U65990MH1978PLC020745 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMR14817F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCC2732N |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Investment in Shares and in Securities |
|
|
|
|
No. of Employees
: |
20 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (55) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 597000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a fine track record.
Financial Position of the company appears to be sound. Trade relations are reported
as trustworthy. Business is active. Payments are reported to be regular and
as per commitment. The company can be considered good for business dealings at usual
trade terms and conditions. |
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) |
|
|
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.
INFORMATION PARTED BY
|
Name : |
Mr. Vaibhav |
|
Designation : |
Administrator |
|
Contact No.: |
91-22-40016500 |
|
Date : |
06.07.2013 |
LOCATIONS
|
Registered Office : |
3A, |
|
Tel. No.: |
91-22-24938687 |
|
Fax No.: |
91-22-24974886 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate Office : |
C-130, Solaris 1, Opposite L and T Gate No. 6, |
|
Tel. No.: |
91-22-40016500 / 56936517 |
|
Fax No.: |
91-22-66936522 |
|
E-Mail : |
DIRECTORS
As on : 14.09.2012
|
Name : |
Mr. Jalaj Ashwin Dani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Chairman |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Home Villa Co-Operative Housing Society, 48, K Sanghi Path, Gamdevi,
Mumbai – 400 007, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.10.1969 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.06.1993 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
MT/04/024/20412 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00019080 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ina Ashwin Dani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Home Villa Co-Operative Housing Society, 48, K Sanghi Path, Gamdevi,
Mumbai – 400 007, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.03.1942 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.03.1998 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
MT/01/024/204121 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00053695 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Amrish B Parikh |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
5 Shrusti – IV Near |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.01.1940 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.06.1995 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00101289 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Malav Ashwin Dani |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Home Villa Co-Operative Housing Society, 48, K Sanghi Path, Gamdevi,
Mumbai – 400 007, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.11.1975 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
12.07.2012 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Voter ID No.: |
MT/04/024/204120 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01184336 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on : 14.09.2012
|
Names of Shareholders |
No. of Shares |
|
Geetanjali Trading and Investments Private Limited, Mumbai |
49700 |
|
Ashwin S Dani |
50 |
|
Ina A Dani |
50 |
|
Jalaj A Dani |
50 |
|
Malav A Dani |
50 |
|
Dusara Parsottam Bhupendra |
50 |
|
Jatin R Shah |
50 |
|
Total
|
50000 |
Equity Share Break up (Percentage of Total Equity)
As on : 14.09.2012
|
Category |
Percentage |
|
Bodies corporate |
99.60 |
|
Directors or relatives of Directors |
0.40 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Investment in Shares and in Securities. |
GENERAL INFORMATION
|
No. of Employees : |
20 (Approximatelty) |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227, D Nariman
Point, Mumbai – 400 021, |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
(Rs in Millions)
Note : 1.
Working capital loans are secured by hypothecation of all present and future
raw materials, Finished goods,
Book debts, existing and future Current Assets and moveable and present
Immovable fixed assets 2. Overdraft (CC ) in current account carried
interest rate @ 14.75% which has reduced to 12.8% p. a by 31.03.12. 3. Foreign currency loan carries Interest @ UBOR plus 0.45% p.a.
repayable on their respective due dates within next 12 months. 4. Accrued interest due to Holding company. 5. Default in terms of
repayment of principal and interest – NIL. |
|
|
|
|
Auditors : |
|
|
Name : |
Deepak Shah and Company Chartered Accountants |
|
Address : |
401, Maker Bhavan – 3, 21, Marine Lines, Mumbai – 400 020, |
|
Tel. No.: |
91-22-66332641 |
|
Fax No.: |
91-22-22090595 |
|
PAN No : |
AAGPS7958D |
|
E-Mail : |
|
|
|
|
|
Associates : |
|
|
|
|
|
Subsidiaries : |
Rangudyan Insurance Broking Private Limited |
|
|
|
|
Holding Company
: |
Geetanjali Trading and Investments Private Limited |
|
|
|
|
Other Related
Party : |
·
Express Resorts and Hotels Limited ·
Ho Plast Limited |
CAPITAL STRUCTURE
As on : 14.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Share |
Rs.10/- Each |
Rs.0.500 Million |
|
450000 |
Preference Shares |
Rs.10/- each |
Rs.4.500 Millions |
|
|
Total |
|
Rs. 5.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Share |
Rs.10/- Each |
Rs.0.500
Million |
|
|
|
|
|
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 |
|
0.500 |
0.500 |
|
(b) Reserves & Surplus |
|
148.921 |
143.672 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
149.421 |
144.172 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
25.100 |
23.600 |
|
(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) |
|
25.100 |
23.600 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
38.812 |
59.126 |
|
(b)
Trade payables |
|
37.284 |
31.174 |
|
(c)
Other current liabilities |
|
32.692 |
33.065 |
|
(d)
Short-term provisions |
|
17.866 |
8.215 |
|
Total Current
Liabilities (4) |
|
126.654 |
131.580 |
|
|
|
|
|
|
TOTAL |
|
301.175 |
299.352 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
27.082 |
29.302 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
|
0.000 |
0.000 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
51.831 |
54.473 |
|
(c) Deferred tax assets
(net) |
|
4.321 |
1.152 |
|
(d) Long-term Loan
and Advances |
|
32.315 |
26.486 |
|
(e)
Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
115.549 |
111.413 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
64.954 |
77.338 |
|
(c)
Trade receivables |
|
105.555 |
89.603 |
|
(d)
Cash and cash equivalents |
|
4.719 |
2.467 |
|
(e)
Short-term loans and advances |
|
10.148 |
17.041 |
|
(f)
Other current assets |
|
0.250 |
1.490 |
|
Total
Current Assets |
|
185.626 |
187.939 |
|
|
|
|
|
|
TOTAL |
|
301.175 |
299.352 |
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
0.500 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
141.153 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
141.653 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
16.212 |
|
|
2] Unsecured Loans |
|
|
6.310 |
|
|
TOTAL BORROWING |
|
|
22.522 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.166 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
164.341 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
29.631 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
55.263 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
34.165
|
|
|
Sundry Debtors |
|
|
47.143
|
|
|
Cash & Bank Balances |
|
|
1.896
|
|
|
Other Current Assets |
|
|
9.479
|
|
|
Loans & Advances |
|
|
28.137
|
|
Total
Current Assets |
|
|
120.820 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
11.938
|
|
|
Other Current Liabilities |
|
|
2.933
|
|
|
Provisions |
|
|
26.503
|
|
Total
Current Liabilities |
|
|
41.373 |
|
|
Net Current Assets |
|
|
79.447 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
164.341 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
399.429 |
328.228 |
187.844 |
|
|
|
Other Income |
5.997 |
3.539 |
15.491 |
|
|
|
Commission Received |
0.000 |
0.000 |
23.565 |
|
|
|
TOTAL (A) |
405.426 |
331.767 |
226.900 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
295.071 |
243.026 |
153.331 |
|
|
|
Changes in Inventories of Finished Goods |
4.336 |
(4.336) |
0.000 |
|
|
|
Employees Benefits Expenses |
53.241 |
45.206 |
26.649 |
|
|
|
Administration and selling expenses |
0.000 |
0.000 |
20.411 |
|
|
|
Other expenses |
32.111 |
35.057 |
0.000 |
|
|
|
TOTAL (B) |
384.759 |
318.953 |
200.391 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
20.667 |
12.814 |
26.509 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
10.807 |
5.990 |
1.263 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
9.860 |
6.824 |
25.246 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
1.731 |
1.799 |
1.363 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
8.129 |
5.025 |
23.883 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(0.563) |
1.661 |
8.017 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
8.692 |
3.364 |
15.866 |
|
|
|
|
|
|
|
|
|
Add |
Prior year adjustments (Net) |
0.000 |
0.000 |
0.157 |
|
|
Add |
Excess /(short) provision for taxes |
0.000 |
0.000 |
(0.023) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
73.413 |
71.059 |
59.819 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
0.869 |
0.336 |
1.586 |
|
|
|
Transfer to Special Reserve |
1.738 |
0.673 |
3.172 |
|
|
|
Provision for Diminution |
2.641 |
0.000 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
76.857 |
73.414 |
71.061 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
29.204 |
0.000 |
0.000 |
|
|
|
Commission Earnings |
0.000 |
26.991 |
23.565 |
|
|
TOTAL EARNINGS |
29.204 |
26.991 |
23.565 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
NA |
1.501 |
0.000 |
|
|
|
Traded Goods |
NA |
162.990 |
125.030 |
|
|
TOTAL IMPORTS |
NA |
164.491 |
125.030 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
173.83 |
67.27 |
317.28 |
|
|
Particulars |
|
|
31.03.2013 |
|
Sales Turnover (Approximately) |
|
|
400.000 |
Expected Sales ( 2013-2014 ) : Rs. 500.000 Millions
The above information has been parted by Mr. Vaibhav (Administrator)
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
2.14
|
1.01 |
6.99 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.04
|
1.53 |
12.71 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.32
|
2.06 |
15.87 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05
|
0.03 |
0.17 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.43
|
0.57 |
0.16 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.72
|
1.63 |
2.92 |
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 |
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 |
Yes |
|
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 |
Yes |
|
34] |
External Agency Rating,
if available |
No |
UNSECURED LOANS :
(Rs in Millions)
|
PARTICULARS |
31.03.2012
|
31.03.2011
|
|
LONG TERM
BORROWINGS |
|
|
|
Loans and
advances from related parties : |
|
|
|
Corporate Bodies |
25.100 |
23.600 |
|
SHORT TERM
BORROWINGS |
|
|
|
Loans and advances
from related parties : |
|
|
|
Corporate Bodies |
1.445 |
0.433 |
|
Total |
26.545 |
24.033 |
Note :
1. Includes Interest free Loan
from Holding company amount to Rs. 15.100 Millions
2. Includes Loan with interest
from Holding company of Rs. 10.000 Millions @ 11.25 %.
3. Default in terms of
repayment of principal and interest Rs. NIL
BUSINESS REVIEW :
OPERATIONS
:
During the year, Net revenue has increased to
Rs. 405.426 Millions from Rs. 331.767 Millions previous year, registering a
growth of 22% as compared to previous year. The performance is the result of
the initiative taken by the company in developing market for new product lines
jointly with customers and suppliers. The Directors are glad to report that
they are confident of maintaining this accelerated growth in trading division
during the current year.
The profits before tax of the company for the
year has improved to Rs. 8.128 Millions compared to previous year Rs. 5.025
Millions registering growth of 62%
The company has taken steps to adopt best
practices to improve operation effectiveness by implementing ERP of Tata
Consultancy Services Limited. The company has also started implementing CRM to
improve sales efficiency and productivity.
OPPORTUNITIES,
THREATS AND FUTURE OUTLOOK :
The year ahead appears challenging with the
volatility in the market, increased and new competition, rupee depreciation
volatile foreign exchange, high interest rates and inflation. The company is
geared to meet the challenges. The company will adopt appropriate strategies to
understand the needs of the customers and align the offering vis-a-vis
products, product mix, services levels, quality and delivery.
SUBSIDIARY
COMPANIES :
The Company's subsidiary, Rangudyan Insurance
Broking Services Limited has shown good performance and manage business
operation to maintained break-even during the year 2011- 2012 and reported a
loss of Rs. 0.611acs. The Company collected nearly Rs. 43.200 Millions of
premium during the year under review. This is viewed satisfactory given the
experience the Company has in service industry.
FIXED ASSETS:
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 60.13 |
|
|
1 |
Rs. 89.52 |
|
Euro |
1 |
Rs. 76.89 |
INFORMATION DETAILS
|
Information Gathered
by : |
PLV |
|
|
|
|
Report Prepared
by : |
|
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
55 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.