MIRA INFORM REPORT

 

 

Report Date :

16.07.2013

 

IDENTIFICATION DETAILS

 

Name :

TRIBHOVANDAS BHIMJI ZAVERI LIMITED

 

 

Registered Office :

241/43, Zaveri Bazar, Mumbai 400 002, Maharashtra, India 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

24.07.2007

 

 

Com. Reg. No.:

11-172598

 

 

Capital Investment / Paid-up Capital :

Rs.500.000 Millions

 

 

CIN No.:

[Company Identification No.]

L27205MH2007PLC172598

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Retailers of Diamonds and Jewellery.

 

 

No. of Employees :

1192 (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 6400000                                                                              

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an old and well established, reputed company having a fine track record. It has a well established market position and strong brand.

 

The financial position appears to be healthy. Management is well experienced and knowledgeable people.

 

Trade relations are reported as decent. Business is active. Payment terms are 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: “A-”

Rating Explanation

Adequate degree of safety and low credit risk.

Date

May 7, 2013

 

Rating Agency Name

CRISIL

Rating

Short term rating: “A2+”

Rating Explanation

Strong degree of safety and low credit risk.

Date

May 7, 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. Amit Gandhi

Designation :

Finance Manager

Contact No.:

91-22-30735000

Date :

12.07.2013

 

 

LOCATIONS

 

Registered Office :

241/43, Zaveri Bazar, Mumbai - 400002, Maharashtra, India 

Tel. No.:

91-22-39565001

Fax No.:

91-22-39565056

E-Mail :

investors@tbzoriginal.com

investors@tbzoriginal.com   

Website :

www.tbztheoriginal.com

 

 

Corporate Office :

228, Ground Floor, Mitral Chambers, Nariman Point, Mumbai - 400021, Maharashtra, India 

Tel. No.:

91-22-30735000

Fax No.:

91-22-30735088

 

 

Showroom :

Located at

 

Mumbai

Thane

Pune

Ahmedabad

Surat

Rajkot

Hyderabad

Vijayawada

Kochi

Indore

 

 

DIRECTORS

 

As on 31.03.2012

 

Name :

Mr. Shrikant Zaveri

Designation :

Chairman and Managing Director

 

 

Name :

Ms. Binaisha Zaveri

Designation :

Whole-time Director

 

 

Name :

Ms. Raashi Zaveri

Designation :

Whole-time Director

 

 

Name :

Mr. Kamlesh Vikamsey

Designation :

Independent Director

 

 

Name :

Mr. Ajay Mehta

Designation :

Independent Director

 

 

Name :

Mr. Sanjay Asher

Designation :

Independent Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Niraj Oza

Designation :

Company Secretary

 

 

Name :

Mr. Ravindra Nagarkar

Designation :

Chief Executive Officer

 

 

Name :

Mr. Prem Hinduja

Designation :

Chief Financial Officer

 

 

Name :

Mr. Amit Gandhi

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.06.2013

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

46749775

70.09

http://www.bseindia.com/include/images/clear.gifBodies Corporate

2700000

4.05

http://www.bseindia.com/include/images/clear.gifSub Total

49449775

74.13

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

49449775

74.13

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

390

0.00

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

2563

0.00

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

9450074

14.17

http://www.bseindia.com/include/images/clear.gifSub Total

9453027

14.17

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

2846891

4.27

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 million

1379435

2.07

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 million

3313479

4.97

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

261388

0.39

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

244017

0.37

http://www.bseindia.com/include/images/clear.gifClearing Members

17371

0.03

http://www.bseindia.com/include/images/clear.gifSub Total

7801193

11.70

Total Public shareholding (B)

17254220

25.87

Total (A)+(B)

66703995

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

66703995

0.00

 

Shareholding of securities (including shares, warrants, convertible securities) of persons belonging to the category Promoter and Promoter Group

 

Name of Shareholder

No. of Shares

Percentage of Holding

Shrikant Gopaldas Zaveri

3,33,92,275

50.06

Binaisha Shrikant Zaveri

52,85,000

7.92

Raashi Zaveri

45,72,500

6.85

Bindu Shrikant Zaveri

35,00,000

5.25

Tribhovandas Bhimji Zaveri Jewellers (Mumbai) P

13,50,000

2.02

Tribhovandas Bhimji Zaveri (TBZ) Private Limited

13,50,000

2.02

Total

4,94,49,775

74.13

 

 

Shareholding of securities (including shares, warrants, convertible securities) of persons belonging to the category Public and holding more than 1% of the total number of shares

 

Name of Shareholder

No. of Shares

Percentage of Holding

HSBC Global Investment Funds A/C HSBC Global Investment Funds Mauritius Limited

2785024

4.18

Smallcap World Fund INC

3309332

4.96

Acacia Partners LP

878509

1.32

Morgan Stanley Asia (Singapore) Pte

746000

1.12

Total

7718865

11.57

 

 

Details of Locked-in Shares

 

Name of the Shareholder

No. of Shares

Locked-in Shares as % of
Total No. of Shares

Shrikant Gopaldas Zaveri

1,05,45,730

15.81

Binaisha Shrikant Zaveri

15,16,895

2.27

Raashi Zaveri

13,12,395

1.97

Total

1,33,75,020

20.05

 

 

BUSINESS DETAILS

 

Line of Business :

Retailers of Diamonds and Jewellery.

 

 

GENERAL INFORMATION

 

No. of Employees :

1192 (Approximately)

 

 

Bankers :

·         State Bank of India

·         HDFC Bank Limited

·         ICICI Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long term borrowings

 

 

Term Loan – From Bank

 

 

-HDFC term loan

22.342

26.426

-State Bank of India term loan

0.000

28.093

-HDFC vehicle loan#

1.422

0.000

-State Bank of India vehicle loan# from financial institutions

0.953

0.000

- BMW Financial Services

1.986

2.041

Short term borrowings

 

 

Loans repayable on demand – From Bank

 

 

- Working capital demand loan

400.000

400.000

Cash credit from banks

1486.641

1512.747

Total

1913.344

1969.307

 

Notes:

 

1. HDFC Term Loan

 

The term loan from bank carries interest @ 13.50% p.a. The loan is repayable in 60 monthly installments of Rs.0.691 Million each alongwith interest, from the date of loan, viz., 7 May 2010. The loan is secured by hypothecation of exclusive charge on the properties situated at Punjugutta (Hyderabad) of the Company pertaining to retail division. Further, the loan has been guaranteed by the personal guarantee of the managing director of the Company

 

2. State Bank of India Term Loan

 

The term loan from bank carries interest @ 15.75% p.a. The loan is repayable in 45 monthly installments of Rs.3.100 Millions each alongwith interest, from the date of loan, viz., 29 April 2008. The loan is secured by hypothecation of exclusive charge on the properties situated at Charkop and hypothecation of fixed assets to be purchased at the Kandivali factory Pari passu charge by way of hypothecation of raw materials, finished goods, and receivables including current assets. Further, the loan has been guaranteed by the personal guarantee of the directors of the Company.

 

3. HDFC Vehicle Loan

 

The vehicle loan from HDFC bank carries interest @ 10.75% p.a and 9.75% p.a. The loan is repayable in 36 monthly installments of Rs.0.080 Million and Rs.29,744 respectively each alongwith interest, from the date of loan, viz., 7 April 2011 and 7 November 2011 respectively. The loan is secured by hypothecation of vehicle.

 

4. State Bank of India Vehicle Loan

 

The vehicle loan from State Bank of India carries interest @ 11.25% p.a. The loan is repayable in 60 monthly installments of Rs.0.026 Million each alongwith interest, from the date of loan, viz., 20 December 2012. The loan is secured by hypothecation of vehicle.

 

5. BMW Financial Services

 

The vehicle loan from State Bank of India carries interest @ 11.25% p.a. The loan is repayable in 60 monthly installments of Rs.0.026 Million each alongwith interest, from the date of loan, viz., 20 December 2012. The loan is secured by hypothecation of vehicle.

 

6. Working Capital Demand Loan

 

The loan is repayable on demand and bullet repayment on maturity date and interest carries @ 13.50% p.a. The loan is secured by hypothecation of exclusive charge on the raw materials, finished goods, receivables, entire fixed assets of the Company, and other current assets located at Zaveri Bazar, and Santacruz showroom. Further, the loan has been guaranteed by the personal guarantee of the directors of the Company.

 

7. Cash credit from banks

 

The cash credit from State Bank of India carries interest @ 14.75% p.a. The loan is repayable on demand from the date of loan, viz., 22 March 2011. The loan is secured by hypothecation of exclusive charge on raw materials, finished goods, receivables, entire fixed assets of the Company, and other current assets located at Zaveri Bazar alongwith collateral security of Zaveri Bazar, and Surat properly and Charkop factory, and fixed deposits of Rs.30.000 Millions. Further, the loan has been guaranteed by the personal guarantee of the directors of the Company.

 

8. Working capital demand loan

 

The loan is repayable on demand and bullet repayment on maturity date and interest carries @ 13.50% p.a. The loan is secured by hypothecation of exclusive charge on the raw materials, finished goods, receivables, entire fixed assets of the Company, and other current assets located at Zaveri Bazar, and Santacruz showroom. Further, the loan has been guaranteed by the personal guarantee of the directors of the Company

 

9. Cash credit from banks

 

The cash credit from State Bank of India carries interest @ 14.75% p.a. The loan is repayable on demand from the date of loan, viz., 22 March 2011. The loan is secured by hypothecation of exclusive charge on raw materials, finished goods, receivables, entire fixed assets of the Company, and other current assets located at Zaveri Bazar alongwith collateral security of Zaveri Bazar, and Surat properly and Charkop factory, and fixed deposits of Rs. 30.000 millions. Further, the loan has been guaranteed by the personal guarantee of the directors of the Company

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Companies

Chartered Accountants

Address :

Lodha Excelus, 1st Floor, Apollo Mills Compound, N. M. Joshi Marg, Mahalaxmi, Mumbai – 400011, Maharashtra, India  

Tel. No.:

91-22-39896000

Fax No.:

91-22-30902511

 

 

Subsidiaries :

·         Konfiaance Jewellery Private Limited.

Tribhovandas Bhimji Zaveri (Bombay) Limited, (formerly Tribhovandas Bhimji Zaveri (Bombay) Private Limited) (w.e.f 4 October 2010)

 

 

Sister Concern :

·         Tribhovandas Bhimji Zaveri Jewellers (Mumbai) Private Limited

Tribhovandas Bhimji Zaveri (TBZ) Private Limited

T B Zaveri Jewelleries Limited (upto 20 March 2011)

Super Traditional Metal Crafts (Bombay) Private Limited

New Transmission and Power Technology Private Limited (upto 16 March 2011)

Tribhovandas Bhimji Zaveri Trading Company

Cupid Annibis Jewellery Private Limited

 

 

CAPITAL STRUCTURE

 

After 24.09.2012

 

Authorised Capital : Rs.750.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 667.040 Millions

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.10/- each

Rs.750.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 Millions

 

 

 

 

 

Notes:

 

A. Shares reserved for issue under options

 

B. Reconciliation of the shares outstanding at the beginning and at the end of the reporting period

 

 

31.03.2012

Equity Shares

At the beginning of the period

Issued during the period - Bonus issue

Issued during the period – ESOP

No. of shares

50000000

--

--

Rs. In Millions

500.000

--

--

Outstanding at the end of the period

50000000

500.000

 

C. Aggregate number of bonus shares issued, share issued for consideration other than cash and shares bought back during the period of five years immediately preceding the reporting date:

 

 

31.03.2012

Equity shares allotted as fully paid bonus shares by capitalization of security premium

Equity shares allotted as fully paid-up pursuant to contracts for consideration other than cash.

Equity shares bought back by the Company

--

 

--

 

--

48,800,000

 

--

 

--

 

D. Details of shareholders holding more than 5% shares in the company

 

 

% holding in class

No. of Shares

Equity shares of Rs.10 each fully paid

 

 

Shrikant Zaveri

66.78%

33,392,275

Binaisha Zaveri

10.57%

5,285,000

Raashi Zaveri

9.15%

4,572,500

Bindu Zaveri

7.00%

3,500,000

 

E. Terms / rights attached to equity Shares

 

The Company has only one class of equity shares having a par value of Rs.10 per share. Each holder of equity shares is entitled to one vote per shares. The Company declares dividends in Indian rupees. The Company declares and pays dividends in Indian rupees. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting.

 

In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.

 

F. The Company had increased its authorized equity share capital to Rs.750.000 Milllions consisting of 75,000,000 equity shares of nominal value Rs.10 in the Annual General Meeting held on 30 September 2010.

 

G. During the previous year, the Board had approved the purchase of 5019 equity shares of Rs.100 each of Tribhovandas Bhimji Zaveri (Bombay) Limited (formerly Tribhovandas Bhimji Zaveri (Bombay) Private Limited) at a price of Rs.4030 per share amounting to Rs.20.227 Millioins. Conseguentto the investment, Tribhovandas Bhimji Zaveri (Bombay) Limited (formerly Tribhovandas Bhimji Zaveri (Bombay) Private Limited) became the subsidiary of the Company w.e.f. 4 October 2010. Subseauently, the Company had sold 5 shares at its cost of acauisition. On 13 June 2011, the Company has purchased 6 shares at Rs.4490 per share for Rs.0.027 Millions conseauent to the purchase Tribhovandas Bhimji Zaveri (Bombay) Limited (formerly Tribhovandas Bhimji Zaveri (Bombay) Private Limited) became 100% subsidiary of the Company.

 


 

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

 

500.000

500.000

(b) Reserves & Surplus

 

1095.756

571.037

(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)

 

1595.756

1071.037

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

26.703

56.560

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

5.400

0.000

(d) long-term provisions

 

38.687

32.277

Total Non-current Liabilities (3)

 

70.790

88.837

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

2009.010

2029.652

(b) Trade payables

 

871.776

1075.864

(c) Other current liabilities

 

1064.700

728.487

(d) Short-term provisions

 

213.544

136.190

Total Current Liabilities (4)

 

4159.030

3970.193

 

 

 

 

TOTAL

 

5825.576

5130.067

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

472.777

465.610

(ii) Intangible Assets

 

18.773

24.083

(iii) Capital work-in-progress

 

7.065

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

30.251

29.825

(c) Deferred tax assets (net)

 

33.828

17.544

(d)  Long-term Loan and Advances

 

87.673

84.807

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

650.367

621.869

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

5018.971

4254.329

(c) Trade receivables

 

30.004

83.739

(d) Cash and cash equivalents

 

53.401

90.730

(e) Short-term loans and advances

 

29.645

49.438

(f) Other current assets

 

43.188

29.962

Total Current Assets

 

5175.209

4508.198

 

 

 

 

TOTAL

 

5825.576

5130.067

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

13854.700

11939.309

 

 

Other Income

 

16.089

5.428

 

 

TOTAL                                     (A)

 

13870.789

11944.737

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of raw material and components consumed

 

9718.900

8168.862

 

 

Purchase of traded goods

 

2488.665

2776.435

 

 

Changes in inventories of finished goods and traded goods

 

(783.601)

(883.980)

 

 

Employee benefit expenses

 

457.460

405.157

 

 

Other expenses

 

752.665

607.360

 

 

TOTAL                                     (B)

 

12634.089

11073.834

 

 

 

 

 

Less

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

 

1236.700

870.903

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

314.822

228.166

 

 

 

 

 

 

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

 

921.878

642.737

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

52.627

39.952

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

869.251

602.785

 

 

 

 

 

Less

TAX                                                                  (H)

 

297.321

208.537

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

571.930

394.248

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

560.782

226.534

 

 

 

 

 

Add

Gross Employee stock options granted in earlier years

 

10.255

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

For Issue of Bonus Shares

 

0.000

60.000

 

 

Proposed Dividend

 

50.000

0.000

 

 

Dividend Tax

 

8.111

0.000

 

 

Addition on option granted

 

(2.974)

(10.255)

 

 

Excess provision of tax pertaining to earlier years

 

(7.925)

0.000

 

BALANCE CARRIED TO THE B/S

 

1095.755

571.037

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

 

0.000

32.898

 

TOTAL EARNINGS

 

0.000

32.898

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Diamond Jewellery

 

45.001

80.630

 

 

Capital Goods

 

8.404

15.049

 

TOTAL IMPORTS

 

53.405

95.679

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

- Basic

 

11.44

7.88

 

- Diluted

 

11.42

7.87

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2012

30.09.2012

31.12.2012

31.03.2013

Type

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

 Sales Turnover

2835.000

3504.400

5770.800

4473.300

 Total Expenditure

2548.200

3202.200

5334.900

4024.100

 PBIDT (Excl OI)

286.800

302.100

435.900

449.200

 Other Income

08.800

13.500

11.600

25.000

 Operating Profit

295.600

315.600

447.500

474.200

 Interest

39.200

40.700

57.900

77.100

 Exceptional Items

0.000

0.000

0.000

0.000

 PBDT

256.500

274.900

389.600

397.000

 Depreciation

13.100

18.200

21.200

28.000

 Profit Before Tax

243.400

256.700

368.400

369.000

 Tax

80.700

66.600

121.100

117.300

Provisions and Contingencies

0.000

0.000

0.000

0.000

 Reported PAT

162.700

190.100

247.300

251.700

Extraordinary Items       

0.000

0.000

0.000

0.000

Prior Period Expenses

0.000

0.000

0.000

(1.800)

Other Adjustments

0.000

0.000

0.000

0.000

Net Profit

162.700

190.100

247.300

249.900

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2012

31.03.2011

PAT / Total Income

(%)

 

4.12

3.30

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

6.27

5.05

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

15.11

11.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.54

0.56

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

 

1.28

1.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.24

1.14

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS DETAILS

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long term debts

 

34.535

45.166

 

 

 

 

Total

 

34.535

45.166

 

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

No

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

No

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

 

 

UNSECURED LOANS

 

Particulars

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Short term borrowings

 

 

Interest free loans and advances from related

 

 

- From Directors

94.330

49.112

From Associates

28.040

28.324

From Subsidiary

0.000

39.469

Total

122.370

116.905

 

 

BACKGROUND

 

Subject known under the brand’ TBZ- the Original was incorporated on 24 July 2007 by conversion of a partnership firm Tribhovandas Bhimji Zaveri under Part IX of the Companies Act, 1956 whereby the partners of the partnership firm became shareholders with the shareholdings as agreed amongst the partners. The Company has been converted to a public limited company w.e.f. 3 December 2010. The Company is in the business of retail sales of ornaments made of gold, diamond, silver, platinum and other precious stones through its 14 show rooms located across India.

 

The Company successfully completed its Initial Public Offer of Rs.2000.000 Millions by fresh issue of 16,666,667 shares. The shares of face value of Rs.10 each had a Price Band between Rs.120 to Rs.126 per share. The issue price was fixed at Rs.120 per share. The shares were listed on the Bombay Stock Exchange Limited and the National Stock Exchange of India Limited on 9 May 2012.

 

 

FINANCIAL PERFORMANCE:

 

The Company has reported healthy growth during financial year 2011-12 attributed by strong brand name, innovative designs, varied product range and experienced management.

 

In the financial year 2011-12, the Company's sales income grew by 16.04% to Rs.13854.700 Millions as compared to Rs.11939.309 Millions in the previous financial year. The Profit before tax grew by 44.21% to Rs.869.251 Millions, while Net Profit after tax grew by 45.07%to Rs.571.930 Millions.

 

Sales of Gold Jewellery crossed Rs.10 billion mark for the first time during financial year 2011-12, which grew by 15.71% to Rs.10017.653 Millions as compared to Rs.8657.328 Millions during previous financial year.

 

Sales of Diamond-studded Jewellery grew strongly by 33.03% to Rs.3507.332 Millions during financial year 2011-12 as compared to Rs.2636.575 Millions during the previous financial year. The growth in sales of Diamond-studded jewellery was the result of Diamond-studded jewellery promotion schemes and innovative designs by in-house manufacturing unit at Kandivali. The new manufacturing facility at Kandivali has a carpet area of 17,139 sq.ft. and annual production capacity to manufacture 100,000 carats of Diamond-studded jewellery.

 

The Gross Profit Margin for the financial year 2011-12 has improved to 17.54% from 15.73% in the previous year. In the absolute term the Gross Profit has increased by 29.43% to Rs.2430.736 Millions as compared to Rs.1877.992 Millions during previous year. The healthy improvement in Gross Profit Margin was on account of Company's continuous thrust on increasing sales of Diamond-studded jewellery, which resulted in favourable product mix and improved Gross Profit margin.

 

The EBITDA for the financial year 2011-12 has improved to 8.74% from 7.27% in the previous year.

During the financial year 2011-12, the Company has opened a new showroom at Rajkot.

 

 

MACRO ECONOMIC SCENARIO

 

The Reserve Bank of India has cut its economic growth forecast for the fiscal year ending March 2013 to 6.5 %, while at the same time raising its inflation forecast. Inflationary pressures amidst the backdrop of rising fuel prices and weakened rupee continue to have their overhang on the Indian economy. While the long term prospects appear positive, the outlook in the near term remains volatile.

 

 

INDUSTRY STRUCTURE AND DEVELOPMENTS

 

The overall consumption of jewellery, including gold, is much higher at Rs.2780000.000 Millions and represents almost 6% of private consumption in India - with the difference between the consumption and the retail market size being accounted for by gold or custom-made jewellery not sold in retail outlets.

 

A global comparison shows per capita consumption of jewellery in India stands at Rs.0.001 Million, compared to Rs.0.013 Million in the US, Rs.0.011 Million (the EU), Rs.0.005 Million (Hong Kong), Rs.0.005 Million (Japan) and Rs.0.009 Million (China).

 

The Indian jewellery market is dominated by gold, which consists of almost 80 per cent of the market share, followed by fabricated studded jewellery including diamond and gemstone studded jewellery.

 

The total exports of gems and jewellery during April 2011 to March 2012 stood at USD 42.84 billion, including that of cut and polished diamonds at USD 23.33 billion, gold at USD 16.52 billion and coloured gemstones at USD 342.80 million.

 

According to FICCI - Technopak report "Unlocking the Potential of India's Gems and Jewellery Sector", the traditional role of gems and Jewellery in India includes saving and investment, ornamental purposes, astrological and religious significance and is an integral gift and purchase item for festive and wedding occasions.

 

While the last few years, the Indian domestic market has shown very promising signs evident from the growth in penetration of branded and organized retail across categories such as Fast Moving Consumer Goods, Consumer Durables, Apparels and Home Improvement, there is similar potential for Gems and Jewellery sector.

 

 

AWARDS AND RECOGNITION:

 

During the year the Company has won following

 

Year

Awards

2011 2011 2011 2011 2012 2012

Retail Jewellers India Awards TV Campaign of the Year

IJ Jewellers Choice Awards Best Necklace Design

IJ Jewellers Choice Awards Best Bridal Design

IJ Jewellers Choice Awards Kundan Meena Jewellery Award

National Jewellery Award Best Advertising Campaign of the Year (Print)

Asia Retail Congress Awards in two categories i. Best Impactful Retail Design and Visual Merchandising and ii. Innovative Retail Concept of the Year

 

 

CONTINGENT LIABILITIES

 

GUARANTEE

 

Guarantees given on behalf of the directors in respect of loans taken by them is Rs.140.000 Millions (2011: Rs.140.000 Millions).

 

 

INDIRECT TAX MATTER

 

The Commercial Tax Officer, KVAT Circle IV, Ernakulum has issued a notice of demand / recovery notice under the Kerala Value Added Tax Rules, 2005 for the year 2009-10 for the payment of Rs.4.979 Millions towards liability of compounding tax. The Company has filed an appeal against the aforesaid notice. The appellate matter is currently pending with the Deputy Commissioner of Sales Tax.

 

 

AUDITED FINANCIAL RESULTS FO THE QUARTER AND YEAR ENDED 31ST MARCH, 2013

(Rs. In Millions)

SI. No.

PARTICULARS

STANDALONE RESULTS

Quarter Ended

Year Ended

31.03.2013

(Audited)

31.12.2012

(Unaudited)

31.03.2013

(Audited)

1

(a)        Net Sales /Income from operations

4432.871

5748.221

16494.224

 

(b)        Other Operating Income

40.391

22.547

89.153

 

Total Income

4473.262

5770.768

16583.377

 

Expenses

 

 

 

2

a)         Cost of Material Consumed

4991.451

5149.931

15637.322

 

b)         Purchase in stock-in-trade

507.957

705.019

2629.082

 

c)         Changes in inventories of finished goods, work-in-progress and stock-in-trade

(1891.715)

(1067.988)

(4803.400)

 

c)         Employees Cost

190.424

134.239

551.032

 

d)         Depreciation and amortization expense

28.028

21.181

80.437

 

e)         Other Expenses

225.964

413.665

1095.302

 

Total Expenditure

4052.109

5356.047

15189.775

3

Profit/(Loss) from Operations before Other Income, Finance costs and Exceptional Items (1-2)

421.156

414.721

1393.602

4

Other Income

24.986

11.559

58.823

5

Profit Before Finance costs and Exceptional Items (3+4)

446.139

426.280

1452.425

6

Finance costs

77.135

57.913

214.942

7

Profit after Interest but before exceptional Items (5-6)

369.004

368.367

1237.483

8

Exceptional Items

--

--

--

9

Prior Period Adjustment

1.837

0.000

1.837

10

Profit/(Loss) from Ordinary Activities before Tax (7+8)

367.167

368.367

1235.646

11

Tax Expenses

117.268

121.045

385.636

12

Net Profit/(Loss) from Ordinary Activities after Tax (9-10)

249.899

247.322

850.010

13

Extra Ordinary Items (net of tax expense)

--

--

--

14

Net Profit for the period - (11+12)

249.899

247.322

850.010

15

Paid up Equity Share Capital(F V Rs.10/-)

--

--

--

16

Minority Interest

--

--

--

17

Net profit after taxes, minority interest and share of profit/(loss) of associates (13+14+15)

249.899

247.322

850.010

18

Paid-up equity share capital (face value Rs. 10 per share)

666.667

666.667

666.667

19

Reserve excluding revaluation reserves as

 

 

 

19

Earnings per equity share

 

 

 

 

(a) Basic

3.83

3.71

13.04

 

(b)Diluted

3.83

3.70

13.02

 

 

 

 

 

 

 

 

PARTICULARS

 

 

STANDALONE RESULTS

 

Quarter Ended

Year Ended

 

31.03.2013

(Audited)

31.12.2012

(Unaudited)

31.03.2013

(Audited)

A

Particulars of Shareholding

 

 

 

1.

Public Shareholding

 

 

 

 

No. of Shares

17216892

17216892

17216892

 

Percentage of share holding

25.83%

25.83%

25.83%

 

 

 

 

 

2.

Promoters and Promoter group shareholding

 

 

 

 

a)         Pledged/Encumbered

 

 

 

 

-Number of Shares

--

--

--

 

-Percentage of Shares(as a % of the total shareholding of promoters and promoter group)

--

--

--

 

-Percentage of Shares(as a % of the total share capital of the company)

--

--

--

 

b)         Non - encumbered

 

 

 

 

-Number of Shares

49449775

49449775

49449775

 

-Percentage of Shares(as a % of the total shareholding of promoters and promoter group)

100%

100%

100%

 

-Percentage of Shares(as a % of the total share capital of the company)

74.17%

74.17%

74.17%

 

PARTICULARS

Quarter ended

31.03.2013

B

INVESTOR COMPLAINTS

 

 

Pending at the beginning of the quarter

1

 

Received during the quarter

2

 

Disposed Off during the quarter

3

 

Remaining unresolved at the end of the quarter

Nil

 

Notes:

 

1. The above financial results have been reviewed by the audit-committee and approved by the Board of Directors at its meeting held on 28th May, 2013.

 

2. The Board of Directors have recommended dividend of Rs. 2.25 (two rupee twenty five paise) per equity share of Rs. 10 each i.e. 22.5% for the financial year ended 2012-13 (previous year: 7.5%) The Payment is subject to approval of shareholders in the ensuring annual general meeting.

 

3. Figures of the quarter ended 31st March, 2013 and the corresponding quarter ended in the previous year as reported in these financial results are the balancing figures between audited figures in respect of the full financial year and the published year to date figures upto the end of the third quarter of the relevant financial year.

 

4. There are no separate reportable segments as per accounting standards (AS-17) – segment reporting

 

5. The company made an initial public offering (IPO) OF 16666667 equity shares of Rs. 10 each for cash at a price of Rs. 120 per equity share (including a share premium of Rs. 110 per equity share) aggregating to Rs. 2000.000 millions. The issue constituted 25% of the fully diluted post issue paid-up capital of the company. The IPO has resulted in increase in equity shares from 50000000 on 31st March, 2012 to 66666667 as on 3rd May, 2012.

 

6. The company fully utilized IPO proceeds. The details of utilization of funds out of the proceeds of the issue as on 31st march, 2013 are as stated below:

 

(Rs. In Millions)

Particulars

Utilisation planned as per prospectus

Utilisation of IPO proceeds as on 31st March, 2013

Balance amount to be utilised as on 31st March, 2013

To Finance the establishment of new showrooms

191.940

191.940

--

-To meet incremental working capital requirements

1604.490

1604.490

--

General corporate purposes

44.940

44.940

--

Issue related expenses

158.630

158.630

--

Total

2000.000

1552.461

447.539

 

7. Previous period’s figures have been reclassified / rearranged/ regrouped, wherever necessary.

 

 

STATEMENT OF ASSETS AND LIABILITY

(Rs. In Millions)

 

Standalone

PARTICULARS

31.03.2013

 

(Audited)

EQUITY AND LIABILITIES

 

Share Holders Fund:

 

Share Capital

666.667

Reserves and Surplus

3433.960

Sub Total - Shareholders Funds

4100.627

 

 

Non Current Liabilities

 

Long Term Borrowings

195.186

Other Long Term Liabilities

5.400

Long Term provisions

57.217

Sub Total - Non Current Liabilities

257.803

 

 

Current Liabilities

 

Short Term Borrowings

3944.841

Trade Payables

1716.246

Other Liabilities

1526.289

Short Term Provisions

266.289

Sub Total - Current Liabilities

7453.665

TOTAL EQUITY AND LIABILITIES

11812.095

 

 

ASSETS

 

Non Current Assets

 

Fixed Assets

 

(i) Tangible Assets

841.728

(ii) Intangible Assets

34.508

(iii) Capital work-in-progress

16.414

Goodwill on consolidation

--

Non Current Investments

30.262

Deferred tax assets (net)

51.911

Long term loans and advances

100.641

Other non-current assets

--

Sub Total - Non Current Assets

1075.464

 

 

Current Assets

 

Current Investments

 

Inventories

10273.806

Trade Receivables

17.633

Cash and Cash equivalents

318.489

Short term Loans and Advances

126.703

Other current assets

--

Sub Total - Current Assets

10736.631

TOTAL ASSETS

11812.095

 

FIXED ASSETS

 

·         Land and Building

·         Plant and Equipments

·         Furniture and Fixtures

·         Vehicles

·         Computers

·         Computer Software

  

 

PRESS RELEASE

 

TRIBHOVANDAS BHIMJI ZAVERI LIMITED FY2013 RESULTS;

PAT RISES 48.62% TO RS. 850.000 MILLIONS TOTAL INCOME UP 19.69% TO RS. 16583.400 MILLIONS

 

 

Mumbai May 28, 2013: Tribhovandas Bhimji Zaveri Limited, TBZ - The Original India's well-known and trusted jewellery retailer with a rich legacy of around 150 years, continued on its growth and expansion plans in FY13. The Company posted a net profit of Rs. 850.000 millions for FY 2013, up 48.62% as compared to its net profit in FY12. TBZ has posted total income (standalone) of Rs. 16583.400 millions, for the year ended March 31, 2013, up 19.69% as compared to that in the year ended March 31, 2012.

 

After considering the excellent performance of the Company, the Board of Directors have recommended a dividend of 22,50%.

 

The Company posted a net profit of Rs. 249.900 millions for Q4 FY 2013, up 231.22% as compared to its net profit in Q4 FY12. TBZ has posted total income (standalone) of Rs. 4473.300 millions, for the quarter ended March 31, 2013, up 66.85% as compared to that in the quarter ended March 31, 2012.

 

The Company achieved an impressive top line and bottom line growth year-on-year  despite tough economic conditions and volatile gold prices. TBZ Ltd. opened 11 stores during the fiscal.

 

Mr. Shrikant Zaveri, Chairman and Managing Director, TBZ Limited, said, "The objective of IPO was to expand in newer markets and we have fulfilled our first year commitments by opening 11 new stores in this year. I am happy to inform you that inspite of adverse market conditions, we have done well."

 

The EBITDA for Q4 stood at Rs. 449.200 millions and the EBITDA margin for Q4 was 10.04% of total income even though the industry faced several challenges in the fourth quarter of FY13. The Earning Per Share (EPS) on a larger capital base for the fiscal was impressive at Rs. 13.02. TBZ improved net profit margin at 5.59% for the quarter and 5.13% for the fiscal on account of a strong sales growth, an optimal sales mix of gold and diamond wherein diamond jewellery sales enhanced the margins.

 

In FY 13, TBZ-The Original has opened 11 stores in cities of Mumbai, Vadodara, Kolkata, Vapi, Bhavnagar, Vasal Nagpur, Aurangabad, Raipur and Vashi. At present TBZ has 26 showrooms in 20 cities across 7 States including Maharashtra, Gujarat Madhya Pradesh, Kerala, Andhra Pradesh, Chhattisgarh and West Bengal. However, all the new stores added during the fiscal started contributing to the topline but were yet to reach maturity in sales in their respective cities.

 

In FY13 too, TBZ-The Original demonstrated unmatched prowess in innovative jewellery design, a hallmark that has made this more than a century-old company an institution in the realm of jewellery. TBZ's Dohra Detachable Jewellery new collection was an industry benchmark for innovation for all seasons. Rounding up TBZ-The Original's exciting various offers during FY13 were the signature collections such as the Temple Jewellery Collection, Surprises Collection, Necklace Collection and the Showstoppers Collection.

 

About Tribhovandas Bhimji Zaveri Limited 

 

TBZ Limited (BSE: 534369 | NSE: TBZ) has a 150-year old track-record of trust, quality and purity of its products, TBZ has won several prestigious awards including the Readers Digest Trusted Brand Asia in the category of Jewellery Shop in 2006, 2007 and 2008. TBZ has received other awards for both products and customer service, including the DTC Best Showroom award in 2004 and 2006, the DTC Best Diamond Moments award in 2005 for customer interactions, the DTC Best Showroom and Sales Person award in 2006 and 2007, the Jaipur Jewellery Show Gold Souk Awards 2007, which honoured TBZ's contribution to the gem and jewellery industry in India, and the Jamnalal Bajaj Uchit Vyavahar Puraskar 2007 - Council for Fair Business Practices Award.

 

 

NO MAKING CHARGES ON CERTIFIED DIAMOND JEWELLERY AT ALL TBZ-THE ORIGINAL STORES IN MAHARASHTRA TBI TIES UP WITH MULTI BANKS FOR 'EASY INSTALLMENTS SCHEME'

 

This monsoon season, get some fabulous offers from Tribhovandas Bhimji Zaveri Limited a well-known and trusted jewellery retailer in India with a legacy of over 148 years. TBZ-The Original has waived off all making charges and the offer is valid in all stores in Maharashtra on all their certified diamond jewellery collections.

 

TBZ-The Original has also tied up with leading Indian and international banks to provide convenient EMI (egual monthly installments) schemes to all customers. Customers can choose convenient 3-month, 6-months,9-month and 12-month schemes at 26 TBZ-The Original stores in 20 cities across 7 States in India. As part of the tie-up with TBZ-The Original, there is a special EMI offer on Amex credit card valid till June 30, 2013.

 

According to Mr. Kiran Dixit, Group Head-Marketing, TBZ Ltd., This is our signature campaign, that customer's favorite too. We have observed that first time diamond buyers or diamond jewellery collectors or wedding buyers, gueue up to the TBZ Stores during this campaign. Some customers take this opportunity to prepare themselves for the upcoming festive season. It is also a great opportunity for customers who can exchange their old gold jewellery against the new one. We are sure whatever may be the buying purpose, our wide range of diamond jewellery designs will cater to all.

 

TBZ-The Original outlets offer a customer-friendly ambience with amenities such as displays, comfortable chairs, ambient lighting, elegant stylish interiors and the use of complementing and contrasting colors with bright lights. The showrooms have elegant interiors and prospective customers will be given personalized attention and customized services. The showroom offers a wide array of innovative and attractive jewellery designs for the fashion-conscious men and women with an added attraction of custom-made products.

 

 

'MANGALSUTRA FESTIVAL' AT TBZ-THE ORIGINAL STORES IN PUNE, AURANGABAD, NAGPUR, THANE, VASAI AND VASHI

 

Making Charges at just Rs. 99 per gram onwards

 

This monsoon season, get fabulous offers for buying exquisite Mangalsutras from Tribhovandas Bhimji Zaveri Limited, a wetl-known and trusted jewellery retailer in India with a legacy of over 150 years. As a part of its 'Mangalsutra Festival1 between July 5 to 21, 2013, TBZ-The Original offers a wide range of beautifully designed Mangalsutra collections to discerning customers with making charges at just Rs. 99 per gram onwards. Customers can buy jewellery at TBZ-The Original stores in Pune, Aurangabad, Nagpur, Thane, Vasai and Vashi. This is the perfect opportunity for the grooms family to come and buy the Mangalsutra for upcoming wedding seasons since wedding is the most important and the most awaited occasion in one's life and in particular for the brides/girls.

 

During this festival, TBZ-The Original will offer mesmerizing Mangalsutra set collections in gold and diamonds in a wide array of designs with matching accessories. With traditional Patti, plain, calcutti Mangalsutra to fancy Mangalsutra designs, every style and customisation is available. The elegant gold and diamond sets are flawlessly crafted to suit every occasion of a married woman's life. The taste and class in each and every design stroke defines the fantastic quality of award winning TBZ-The Original Mangalsutra collections.

 

According to Mr. Kiran Dixit, Group Head-Marketing, TBZ Limited, This unique 'Mangalsutra Festival' in TBZ-The Original stores in Pune, Aurangabad, Nagpur, Thane, Vasai and Vashi. This festival is launched keeping in mind upcoming shravan month and festive season, where customer generally prefers to wear new designs of Mangalsutra.

 

TBZ-The Original recognizes that the Mangalsutra is a part of the Indian tradition. In Indian culture, the Mangalsutra is the most precious piece of jewellery for a married woman. The Mangalsutra comes in various shapes and designs. With the evolution of time, designs of the Mangalsutras have changed and some people do opt for Mangalsutras with intricate designs or prefer to use diamond pendants in addition to gold. It is also observed that there is a rising trend of using Mangalsutra in non-maharashtrian community.

 

                          


 

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.60.05

UK Pound

1

Rs.90.71

Euro

1

Rs.78.47

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

7

--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

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

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

-

 

 

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.