MIRA INFORM REPORT

 

 

Report Date :

13.03.2013

 

IDENTIFICATION DETAILS

 

Name :

M B TIMBER PRIVATE LIMITED

 

 

Registered Office :

78, Bentick Street, "Shree Krishna Chamber", 2nd Floor, Unit – 2B, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.11.2001

 

 

Com. Reg. No.:

21-093928

 

 

Capital Investment / Paid-up Capital :

Rs.32.906 Millions

 

 

CIN No.:

[Company Identification No.]

U20101WB2001PTC093928

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALM10204F

 

 

PAN No.:

[Permanent Account No.]

AACCM6526C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Suppliers of Doors.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. The company is reported to have below average financial risk profile and large working capital requirement. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BB- (Long Term Rating)

Rating Explanation

Moderate degree of safety. It carry moderate credit risk.

Date

17.12.2012

 

 

Rating Agency Name

CRISIL

Rating

A4+ (Short Term Rating)

Rating Explanation

Minimal degree of safety. It carry higher credit risk.

Date

17.12.2012

 

 

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 :

78, Bentick Street, "Shree Krishna Chamber", 2nd Floor, Unit – 2B, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22257780

Fax No.:

91-33-22257781

E-Mail :

mbtpl@sify.com

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Ajay Kumar Gupta

Designation :

Director

Address :

213, Maharshi Devendra Road, Kolkata – 700007, West Bengal, India

Date of Birth/Age :

10.06.1971

Date of Appointment :

01.04.2003

PAN No.:

ADZPG6376P

DIN No.:

00651928

 

 

Name :

Mr. Ganga Prasad Gupta

Designation :

Director

Address :

30, M. D. Road, Kolkata – 700007, West Bengal, India 

Date of Birth/Age :

19.05.1951

Date of Appointment :

03.02.2008

PAN No.:

AELPG9508A

DIN No.:

01669875

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Anubhav Infrastructure Limited, India

2600

Apex Procon Private Limited, India

1200

Barharwa Realtors Private Limited, India

400

Circular Vincom Private Limited, India

800

Dream Dealers Private Limited, India

400

Lotus Dealmark Private Limited, India

800

Maa Sharda Vincom Private Limited, India

800

Maritime Marketing Private Limited, India

1200

Mayapur Merchandise Private Limited, India

4000

Orient Dealcom Private Limited, India

400

Pashupati Dealcom Private Limited, India

1200

Prime Rose Comm Sales Private Limited, India

1000

Ritu Dhara Marketing Private Limited, India

800

Shree OHM Properties Private Limited, India

1400

Trimurti Infra Developers Private Limited, India

3000

Trust Worthy Viniyog Private Limited, India

600

Vaikunth Vintage Private Limited, India

3680

Vigneshwar Dealmark Private Limited, India

1520

Ajay Kumar Gupta

866180

Ganga Prasad Gupta

87000

Ajay Kumar Gupta (HUF)

210000

Gouri Shankar Gupta (HUF)

350000

Sepujini Devi Gupta

40000

Manju Gupta

693600

M. B. Woodcraft Private Limited, India

1018000

TOTAL

3290580

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Bodies corporate

48.74

Directors or relatives of Directors

51.26

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Suppliers of Doors.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

The Federal Bank Limited, R N Mukherjee Road Branch, 1, R N Mukherjee Road, Kolkata - 700001, West Bengal, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Loans

 

 

Gold Loan from Federal Bank

0.688

0.000

NSIC

28.847

0.000

HDFC Auto Loan

0.935

1.369

Short Term Loans

 

 

Cash Credit from Federal Bank Limited

33.037

35.754

 

 

 

TOTAL

63.507

37.123

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S K Thakur and Associates

Chartered Accountant

Address :

133,G.T.Road (N), 3rd Floor, Salkia, Howrah - 711 106, West Bengal, India 

PAN No.:

ACBPT6541L

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4600000

Equity Shares

Rs.10/- each

Rs. 46.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

3290580

Equity Shares

Rs.10/- each

Rs. 32.906 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

32.906

32.648

32.648

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

228.098

149.817

143.294

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

261.004

182.465

175.942

LOAN FUNDS

 

 

 

1] Secured Loans

63.507

37.123

29.122

2] Unsecured Loans

17.119

8.796

3.615

TOTAL BORROWING

80.626

45.919

32.738

DEFERRED TAX LIABILITIES

0.664

0.515

0.000

 

 

 

 

TOTAL

342.294

228.899

208.680

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

33.555

31.221

20.955

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.574

0.574

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.152

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

505.929
680.258

503.282

 

Sundry Debtors

106.732
143.361

44.201

 

Cash & Bank Balances

88.664
100.410

96.789

 

Other Current Assets

0.403
0.480

1.858

 

Loans & Advances

28.890
25.226

10.318

Total Current Assets

730.618

949.735

656.448

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

399.792
717.464

181.779

 

Other Current Liabilities

8.889
27.524

282.807

 

Provisions

13.772
7.643

4.889

Total Current Liabilities

422.453

752.631

469.475

Net Current Assets

308.165
197.104

186.973

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.600

 

 

 

 

TOTAL

342.294

228.899

208.680

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

NA

NA

NA

 

 

Other Income

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

20.317

9.943

9.153

 

 

 

 

 

Less

TAX                                                                 

6.278

3.421

2.519

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

14.039

6.522

6.634

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

19.634

13.112

6.478

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

33.673

19.634

13.112

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.27

2.00

2.03

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Return on Total Assets

(PBT/Total Assets}

(%)

2.66

1.01

1.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.05

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.31

0.25

5.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.73

1.26

1.40

 

 

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

No

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Loans

 

 

Magma Finance Corporation Limited

4.582

2.864

Tata Capital Limited

2.997

2.052

Kotak Mahindra Bank

1.637

0.000

Short Term Loans

 

 

Loan from Director, close relatives and Others

7.903

3.880

 

 

 

TOTAL

17.119

8.796

 

NOTE:

 

The Registered Office of the company has been shifted from 30 Maharshi Devendra Road, 2nd Floor Kolkata – 700007, West Bengal, India to the present address w.e.f. 02.06.2010

 

 

YEAR IN FUTURE PROSPECTS

 

During the year the Company was attained the achievable profit. The Directors are looking better for year in prospects.

 

 

FORM 8

 

Corporate identity number of the company

U20101WB2001PTC093928

Name of the company

M B TIMBER PRIVATE LIMITED

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

78, Bentick Street, "Shree Krishna Chamber", 2nd Floor, Unit – 2B, Kolkata – 700001, West Bengal, India

E-mail Id : mbtpl@sify.com 

This form is for

Modification of charge

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

90247287

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

The Federal Bank Limited, R N Mukherjee Road Branch, 1, R N Mukherjee Road, Kolkata - 700001, West Bengal, India

E-mail Id : calc@federalbank.co.in

Nature of instrument creating charge

Letter of Credit Agreement

Agreement for Hypothecation of goods as Additional Security

Deposit of Title Deeds

Date of instrument Creating the charge

10.02.2012

Amount secured by the charge

Rs.334.000 Millions

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

Rate of Interest

CC @ BR+7%

LC @10.75% above base rate, subject to a minimum of 21.50% p.a.

 

Terms of Repayment

On demand

 

Margin

CC 25% on inventory and 30% on receivables

LC 25% on LC Rs.250.000 Millions (Cash Margin)

LC 30% on Adhoc LC Rs.50.000 Millions (Cash Margin)

 

Extent and Operation of the charge

The borrower intend to create mortgage by way of deposit of title deeds as envisaged under section 58(f) of the transfer of property act in favour of the bank as a continuing collateral security.

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

All that the office space being unit No.8 on the third floor having super built up area of 1062 sq. ft. (built up area 764 sq ft. in aggregate in the building 'RAIKVA' together with undivided impartiable undermarcated proportionate share and interest on all that piece and parcel of land measuring area of 78 Cottahs 9 Chittaks 43 Sq.ft. more or less at premises No.3A, Rammohan Mullick Garden Lane, Police Station Beliaghata Kolkata -700 010 butted and bounded in the manner, On the North by premises No.3B, Rammohan Mullick Garden Lane, on the East by Eastern Metropolitan Byepass, On the South by premises No.76, Beliaghata Main Road and on the West by Rammohan Mullick Garden Lane, Kolkata - 700 010.

 

Property No 1 (Deed No.110) of ARA 1 Kolkata 745 Sqft super build up with undivided share in the land Survey No 15-173/New and 15-173/A/New B.B.T Road Kolkata 700141.

 

Property No 2(Deed No. 13739of ARA ll Kol) 1436 sqt super built up with undivided importable share in the land and car parking space80sqt Survey No 78 Bentinck St. of  space no 2B on the 2nd Floor Kolkata – 700001

 

Property No 3 (Document No 220009 of ADSR Serampore)

 

Property No 4 (Document No 2198/09 of ADSR Serampore)

 

All that land measuring about an area of 2293.50 sft together with one storeyed building thereon situated at Mouza Chitoni Ander Pargana-Lakshnawar, Comprised in Dag No.1592/3, Police Station-Rashra Uttar Pradesh

 

Exclusive hypothecation charge on the entire current assets of the company, LC: Extensive of hypothecation charge on the entire current asset of the company. Original Deed of Sale No. 02216 dated 05-03-10, Deed of Sale No. 6321 dated 28-06-2010, Deed of Sale No. 6319 dated 28-06-2010, Deed of Sale No. 6320 dated 28-06-2010 registered at District Sub Registrar 1, Hooghly.

Date of instrument modifying the charge

28.11.2011

Particulars of the present modification

By this modification at the request of the Borrower the overall limit enhanced from Rs.284.000 Millions to Rs.334.000 Millions.

Nature of Facility : Cash Credit - Rs.34.000 Millions, Import LC (DA/DP)- Rs.250.000 Millions, Adhoc IMLC Rs.50.000 Millions.( Inland LC (DA/DP sub limit Rs.74.500 Millions, BG sublimit to import LC Rs.30.000 Millions, Buyers Credit sublimit to IMLC Rs.150.000 Millions).

 

 

FIXED ASSETS

 

·         Air conditioner

·         Battery and Inverter

·         Computer Printer

·         Core Dryer Machine

·         Crane

·         Factory Shed

·         Fax and Xerox 

·         Furniture and Fixtures 

·         Gold

·         Land and Building

·         Mobile Phone

·         Motor Car

·         Refrigerator

·         Telephone

 

 

 

 


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. 54.33

UK Pound

1

Rs. 80.89

Euro

1

Rs. 70.73

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

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

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--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

 

35

 

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.