MIRA INFORM REPORT

 

 

Report Date :

24.06.2013

 

IDENTIFICATION DETAILS

 

Name :

SMRITI APPARELS PRIVATE LIMITED

 

 

Registered Office :

B - 92, Malviya Nagar, New Delhi – 110017

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

05.06.2003

 

 

Com. Reg. No.:

55-120744

 

 

Capital Investment / Paid-up Capital :

Rs.12.775 Millions

 

 

CIN No.:

[Company Identification No.]

U18101DL2003PTC120744

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Leather and Garments.

 

 

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 110000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability position during 2012 has improved but there appears huge external borrowings which affect the liquidity of the company.

 

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 :

B - 92, Malviya Nagar, New Delhi – 110017, India

Tel. No.:

91-11-4898401

Fax No.:

Not Available

E-Mail :

mishrajipuneet@rediffmail.com

 

 

Factory :

Plot No-124, Udyog Vihar, Phase-I, Gurgaon - 122016, Haryana, India

Tel. No.:

91-124-4898413

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Tilak Raj Arora

Designation :

Director

Address :

1114, Sector-B, PKT.-1, Vasant Kunj, New Delhi – 110070, India

Date of Birth/Age :

13.10.1938

Date of Appointment :

05.06.2003

DIN No.:

00234281

 

 

Name :

Ms. Meenu Arora

Designation :

Director

Address :

1114, Sector-B, PKT.-1, Vasant Kunj, New Delhi – 110070, India

Date of Birth/Age :

02.09.1966

Date of Appointment :

05.06.2003

DIN No.:

00234319

 

 

Name :

Mr. Inder Arora

Designation :

Director

Address :

1114, Sector-B, PKT.-1, Vasant Kunj, New Delhi – 110070, India

Date of Birth/Age :

22.11.1964

Date of Appointment :

01.01.2007

DIN No.:

01191051

 

 

MAJOR SHAREHOLDERS

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Inder Arora

 

616250

Meenu Arora

 

658750

Tilak Raj Arora

 

2500

Total

 

1277500

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Leather and Garments.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Dena Bank,  First Floor, Gopala Tower, 25, Rajendra Place, New Delhi - 110008, Delhi, India

·         Punjab National Bank, Fountain Chowk, Gurgaon - 122001, Haryana, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

BMW Financial Services Private Limited BMW Car loan

2.682

1.278

HDFC - Nano Car Loan

0.109

0.000

SHORT TERM BORROWING

 

 

PNB Buyer Credit

49.708

10.138

PNB Packing Credit

72.370

57.855

Total

124.869

69.271

 

 

 

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Puneet Mishra and Company

Chartered Accountants

Address :

118 B, G.F., Sector 30-33, Indraprastha Colony, Faridabad - 121003, Haryana, India

Tel. No.:

91-129-2250343

Mobile No.:

91-9811797396

E-Mail :

mishrapuneet@rediffmail.com

PAN No.:

AAHFP9830G

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1277500

Equity Shares

Rs.10/- each

Rs.12.775 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

 

12.775

12.775

(b) Reserves & Surplus

 

16.281

11.305

(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)

 

29.056

24.080

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

21.988

20.475

(b) Deferred tax liabilities (Net)

 

0.196

0.368

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

22.184

20.843

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

123.937

79.812

(b) Trade payables

 

28.057

23.615

(c) Expense Payable

 

1.602

1.302

(d) Other current liabilities

 

1.314

0.629

(e) Short-term provisions

 

2.714

2.101

Total Current Liabilities (4)

 

157.624

107.459

 

 

 

 

TOTAL

 

208.864

152.382

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

14.527

12.650

(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

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

14.527

12.650

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

11.351

8.834

(c) Trade receivables

 

135.821

111.276

(d) Cash and cash equivalents

 

4.802

2.417

(e) Short-term loans and advances

 

42.363

17.205

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

194.337

139.732

 

 

 

 

TOTAL

 

208.864

152.382


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

12.775

2] Share Application Money

 

 

8.636

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

21.411

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

32.121

2] Unsecured Loans

 

 

17.740

TOTAL BORROWING

 

 

49.861

DEFERRED TAX LIABILITIES

 

 

0.016

 

 

 

 

TOTAL

 

 

71.288

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

15.113

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

63.585

 

Sundry Debtors

 

 

37.622

 

Cash & Bank Balances

 

 

4.683

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

39.958

Total Current Assets

 

 

145.848

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

50.148

 

Other Current Liabilities

 

 

36.209

 

Provisions

 

 

3.316

Total Current Liabilities

 

 

89.673

Net Current Assets

 

 

56.176

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

71.288


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

260.606

224.937

218.272

 

 

Other Income

NA

26.717

21.540

 

 

TOTAL                                     (A)

NA

251.654

239.812

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase and Material Consumed

NA

156.807

151.636

 

 

Manufacturing Expenses 

 

39.437

35.819

 

 

Administrative and Other Expenses

 

7.199

10.918

 

 

Personnel Expenses

 

32.370

19.155

 

 

Selling Expenses

 

10.338

15.069

 

 

Preliminary Expenses

 

0.000

0.019

 

 

Increase (Decrease) in Work in Progress

 

(10.350)

(6.130)

 

 

TOTAL                                     (B)

NA

235.801

226.486

 

 

 

 

 

Less

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

NA

15.853

13.326

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

7.787

5.760

 

 

 

 

 

 

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

NA

8.066

7.566

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

2.571

1.364

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

NA

5.495

6.202

 

 

 

 

 

Less

TAX                                                                  (H)

NA

2.826

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.976

2.669

6.202

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

8.636

2.435

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

11.305

8.636

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods FOB Basis

237.152

208.189

NA

 

TOTAL EARNINGS

237.152

208.189

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

108.508

82.348

NA

 

TOTAL IMPORTS

108.508

82.348

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.90

2.09

4.85

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

1.06

2.59

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

2.44

2.84

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

3.61

3.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.23

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.02

4.16

2.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.30

1.63

 

 

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

 

 

UNSECURED LOAN:

(Rs. in Millions)

Particulars

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

From Directors and Shareholders

(Mr. Inder Arora, Ms. Meenu Arora, Mr. Inder Arora (HUF)

19.197

19.197

SHORT TERM BORROWING

 

 

Bank Overdraft

0.709

8.268

Unsecured Loan from friend and relatives

1.150

3.550

Total

21.056

31.015

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U18101DL2003PTC120744

Name of the company

SMRITI APPARELS PRIVATE LIMITED

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

B - 92, Malviya Nagar, New Delhi - 110017, India

mishrajipuneet@rediffmail.com

This form is for

Modification of charge

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

10199788

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

·         Others (Current Assets / hypothecation of Stock)

Particular of charge holder

Punjab National Bank, Fountain Chowk, Gurgaon - 122001, Haryana, India

BO0188@PNB.CO.IN

Nature of instrument creating charge

Hypothecation of Moveable Assets forming part of Fixed/Block Assets.

Hypothecation of Current Assets.

Deed of Hypothecation to secure ILC/FLC(DA/DP).

Packing Credit Agreement.

General Counter Indemnity

Hypothecation of Assets to Secure Term Loan

Date of instrument Creating the charge

12.10.2012

Amount secured by the charge

Rs.125.500 Millions

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

Rate of Interest

As Per Sanction Letter

 

Terms of Repayment

As Per Sanction Letter

 

Margin

As Per Sanction Letter

 

Extent and Operation of the charge

The charge has been created to secure the aggregate limit of Rs. 125.500 Millions

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

Factory Land  and Building at 852, udyog Vihar, Phase-V, Gurgaon (Hr), India

Particulars of the present modification

Increase in overall exposure from Rs. 100.000 Millions to Rs. 125.500 Millions vide sanction letter dated 12.10.2012

 

 

FIXED ASSETS:

 

·         Land and Building

·         Plant and Machineries

·         Furniture and Fixture

·         Vehicles

·         Computers

 


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.59.35

UK Pound

1

Rs.92.11

Euro

1

Rs.78.59

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

2

--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.