1. Summary Information

Country

India

Company Name

SWAN INDUSTRIES LIMITED

Principal Name 1

Mr. Lakhpat Rai Jain

Status

Moderate

Principal Name 2

Mr. Susheel Jain

Registration #

17-019590

Street Address

106, Nav Jeevan Chambers, G-4, Vinoba Marg, C-Scheme, Jaipur – 302001, Rajasthan

Established Date

14.11.1984

SIC Code

--

Telephone#

Not Available

Business Style 1

Trading

Fax #

Not Available

Business Style 2

Export

Homepage

Not Available

Product Name 1

Chemicals

# of employees

Not Available

Product Name 2

Granites

Paid up capital

Rs. 7,311,000/-

Product Name 3

Slab

Shareholders

Bodies corporate 30.91%, Directors or relatives of directors 68.58%, Other top fifty shareholders 0.51%

Banking

HDFC Bank Limited

Public Limited Corp.

Yes

Business Period

29 Years

IPO

Yes

International Ins.

-

Public Enterprise

Yes

Rating

B (35)

Related Company

Relation

Country

Company Name

CEO

Associates

India

Kasliwal Marbles Private Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

111,590,000

Current Liabilities

35,493,000

Inventories

110,324,000

Long-term Liabilities

158,445,000

Fixed Assets

31,571,000

Other Liabilities

1,198,000

Deferred Assets

250,000

Total Liabilities

195,136,000

Invest& other Assets

11,954,000

Retained Earnings

63,242,000

 

 

Net Worth

70,553,000

Total Assets

265,689,000

Total Liab. & Equity

265,689,000

 Total Assets

(Previous Year)

200,969,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

579,959,000

Net Profit

3,529,000

Sales(Previous yr)

579,942,000

Net Profit(Prev.yr)

3,898,000

MIRA INFORM REPORT

 

 

Report Date :

16.03.2013

 

IDENTIFICATION DETAILS

 

Name :

SWAN INDUSTRIES LIMITED

 

 

Registered Office :

106, Nav Jeevan Chambers, G-4, Vinoba Marg, C-Scheme, Jaipur – 302001, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

14.11.1984

 

 

Com. Reg. No.:

17-019590

 

 

Capital Investment / Paid-up Capital :

Rs. 7.311 Millions

 

 

CIN No.:

[Company Identification No.]

L74999RJ1984PLC019590

 

 

PAN No.:

[Permanent Account No.]

AABCS9218A

 

 

Legal Form :

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

 

 

Line of Business :

Subject is engaged in Trading of chemicals, processing and Export of granites slab and tiles and also in Real Estate Developer.

 

 

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

 

Maximum Credit Limit :

USD 282000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears huge external borrowing recorded by the company. 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 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 – 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

 

 

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 :

106, Nav Jeevan Chambers, G-4, Vinoba Marg, C-Scheme, Jaipur – 302001, Rajasthan, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

swaninfo@gmail.com

 

 

Head Office :

54, Udyog Marg, New Grain Mandi, Kota – 324007, Rajasthan, India

Tel. No.:

91-744-2366079/ 2369641/ 2360381

Fax No.:

91-744-2363403

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Lakhpat Rai Jain

Designation :

Chairman

Address :

623, Dadabari, Kota – 324009, Rajasthan, India

Date of Birth/Age :

19.12.1942

Date of Appointment :

07.02.1990

PAN No.:

ABJPJ3078K

DIN No.:

00378669

 

 

Name :

Mr. Susheel Jain

Designation :

Managing director

Address :

623, Dadabari, Kota – 324009, Rajasthan, India

Date of Birth/Age :

19.06.1965

Qualification :

Chartered Accountant

Date of Appointment :

07.02.1990

PAN No.:

ABPPJ0885L

DIN No.:

00378678

 

 

Name :

Mr. Subhash Jain

Designation :

Whole-time director

Address :

623, Dadabari, Kota – 324009, Rajasthan, India

Date of Birth/Age :

04.08.1968

Qualification :

B. Sc, DMN

Date of Appointment :

29.09.2001

PAN No.:

ABPPJ0886K

DIN No.:

00104012

 

 

Name :

Mr. Vinod Kumar Ladia

Designation :

Director

Address :

Shyam Kunj, Modern Complex, Bhuwana, Udaipur – 313004, Rajasthan, India

Date of Birth/Age :

06.12.1945

Qualification :

M.B.A.

Date of Appointment :

07.02.1990

DIN No.:

00168257

 

 

Name :

Mr. Ashok Kumar Agarwal

Designation :

Director

Address :

701, Shweta Apartment, 117/H-1/499, Pandu Nagar, Kanpur – 208005, Uttar Pradesh, India

Date of Birth/Age :

01.07.1963

Qualification :

Chartered Accountant

Date of Appointment :

30.03.1988

DIN No.:

00415778

 

 

Name :

Mr. Banwarilal Kishangopal Maheshwari

Designation :

Director

Address :

House No. 4, Kia Park, Prathmesh Complex, Veera Desai Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

01.07.1965

Qualification :

Chartered Accountant

Date of Appointment :

01.09.2007

DIN No.:

01918657

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

Kanak Lata Jain

 

150

Pawan Kumar Jain

 

150

Heeramani Devi Jain

 

33100

Sunil Kumar Jain

 

30000

Lakhpat Rai Jain

 

52050

Susheel Jain

 

28200

Ashok kumar Agarwal

 

500

Subhash Jain

 

31800

Manju Devi Jain

 

11800

Mamta Jain

 

33000

Swaraj Cont. and Supp. Private Limited, India

 

190000

Sudhir Kumar Agarwal

 

1450

Anushree Agarwal

 

2950

Mamta Agarwal

 

1100

Abhishek Jain

 

70700

Animesh Jain

 

76800

Vikash Jain

 

100

Seema Jain

 

100

Shradha jain

 

75800

Susheel kumar Jain (HUF)

 

3750

Kamal Jain

 

50

Darpan Jain

 

50

Sanjay Jain

 

50

Kasliwal Marbles Private Limited, India

 

36000

Priya Jain

 

21950

Abhishek Jain

 

10000

Tanmay Jain

 

19500

Total

 

731100

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

30.91

Directors or relatives of directors

 

68.58

Other top fifty shareholders

 

0.51

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Trading of chemicals, processing and Export of granites slab and tiles and also in Real Estate Developer.

 

 

Products :

ITC Code

Product Descriptions

39181090

Other Polymers of Venyl Chloride

99531121

Units used by the families

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel [West], Mumbai - 400013, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Loans taken for vehicles

0.766

0.450

Working capital loans from banks

154.082

97.584

Total

154.848

98.034

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kalani and Company

Chartered Accountants

Address :

S-23A, Shankar Ratan Chambers, Mangal Marg, Bapu Nagar, Jaipur, Rajasthan, India

Income-tax PAN of auditor or auditor's firm :

AABFK0738Q

 

 

Associates :

Ø  Orient Fashions

Ø  Oreint Road Lines

Ø  Kasliwal Marbles Private Limited [U14101RJ1995PTC009597]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

731,100

Equity Shares

Rs. 10/- each

Rs. 7.311 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

7.311

7.311

7.311

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

63.242

59.713

55.815

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

70.553

67.024

63.126

LOAN FUNDS

 

 

 

1] Secured Loans

154.848

98.034

37.855

2] Unsecured Loans

3.597

18.258

8.350

TOTAL BORROWING

158.445

116.292

46.205

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

228.998

183.316

109.331

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

31.571

30.566

29.018

Capital work-in-progress

0.450

0.000

0.000

 

 

 

 

INVESTMENT

11.504

11.144

7.433

DEFERRED TAX ASSETS

0.250

0.259

0.275

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

110.324

89.089

52.375

 

Sundry Debtors

68.998

47.446

24.911

 

Cash & Bank Balances

4.294

2.106

6.743

 

Other Current Assets

25.968

12.912

5.921

 

Loans & Advances

12.330

7.447

13.159

Total Current Assets

221.914

159.000

103.109

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

6.309

2.768

18.636

 

Other Current Liabilities

29.184

14.098

9.725

 

Provisions

1.198

0.787

2.143

Total Current Liabilities

36.691

17.653

30.504

Net Current Assets

185.223

141.347

72.605

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

228.998

183.316

109.331

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

579.959

579.942

223.358

 

 

Other Income

3.246

1.782

1.433

 

 

TOTAL                                     (A)

583.205

581.724

224.791

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of stock-in-trade

546.729

579.723

 

 

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

(21.288)

(36.714)

 

 

 

Employee benefit expense

1.019

0.979

 

 

 

Other expenses

44.324

25.353

 

 

 

Prior period items

0.000

0.343

 

 

 

TOTAL                                     (B)

570.784

569.684

217.220

 

 

 

 

 

Less

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

12.421

12.040

7.571

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.237

6.236

0.715

 

 

 

 

 

 

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

5.184

5.804

6.856

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.269

0.225

0.119

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

4.915

5.579

6.737

 

 

 

 

 

Less

TAX                                                                  (H)

1.386

1.681

2.068

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.529

3.898

4.669

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

53.016

50.149

45.480

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.850

1.031

0.000

 

BALANCE CARRIED TO THE B/S

55.695

53.016

50.149

 

 

 

 

 

 

CIF VALUE OF IMPORTS

380.314

457.999

N.A.

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.83

5.80

6.39

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.61

0.67

2.08

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.85

0.96

3.02

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.94

2.94

5.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.08

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.25

1.74

0.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.05

9.01

3.38

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Loans and advances from directors

1.247

13.258

Loans and advances from others

2.350

5.000

Total

3.597

18.258

 

 

OPERATIONS

 

During the year the company achieved Total Turnover of Rs. 583.205 Millions as against last year turnover of Rs. 581.723 Millions.

 

 

CONTINGENT LIABILITIES [31.03.2012]

 

Bank Guarantees – Rs. 1.000 Million

 

 

 

 



 

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. 54.16

UK Pound

1

Rs. 81.74

Euro

1

Rs. 70.50

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

4

--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

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--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.