MIRA INFORM REPORT

 

 

Report Date :

19.03.2013

 

IDENTIFICATION DETAILS

 

Name :

TOUGHGLASS INDIA PRIVATE LIMITED

 

 

Registered Office :

D-501, Golden OAK CHS Limited, Hiranandani Garden, Hiranandani Powai, Mumbai – 400076, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

21.11.2003

 

 

Com. Reg. No.:

09-016637

 

 

Capital Investment / Paid-up Capital :

Rs. 15.000 Millions

 

 

CIN No.:

[Company Identification No.]

U26101KL2003PTC016637

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHNT01213C

 

 

PAN No.:

[Permanent Account No.]

AABCT9915F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Tempering of Glass

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 200000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. The latest financials are not made available.

 

As per previous year’s, the performance capability appears to be satisfactory.

 

The external borrowing seems to be increasing.

 

However, trade relations are reported to be fair. Business is active. Payments are unknown.

 

The company can be considered for business dealings with slight 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 :

D-501, Golden OAK CHS Limited, Hiranandani Garden, Hiranandani Powai, Mumbai – 400076, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

toughglass@dataone.in

glasscos1@yahoo.co.in 

 

 

Factory 1 :

Plot No. 7-A4, Attibele Industrial Area, Anekel Taluk, Bangalore – 562107, Karnataka, India

Tel. No.:

91-80-27820709 / 27820447

 

 

Branch Office :

104, 1st Floor Copper Arch, 83, Infantry Road, 560001, Bangalore - 560001, Karnataka, India

Tel. No.:

91-80-65346416

Fax No.:

91-80-25325107

E-Mail :

toughglass@v-tuff.com

 

 

DIRECTORS

 

As on 30.09.2011

 

Name :

Mr. Thudiyan Kuriyan Varghese

Designation :

Managing Director

Address :

No 8B, 8th Floor Grand Court Apartments St. Thomas College Road,  Thrissur – 680001, Kerala, India 

Date of Birth/Age :

25.01.1962

Date of Appointment :

21.11.2003

DIN No.:

01248444

 

 

Name :

Ms. Anitha Varghese Thudian

Designation :

Director

Address :

No 8B, 8th Floor Grand Court Apartments St. Thomas College Road,  Thrissur – 680001, Kerala, India 

Date of Birth/Age :

30.05.1968

Date of Appointment :

21.11.2003

DIN No.:

01287194

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

Thudiyan Kuriyan Varghese

 

750000

Anitha Thudiyan Varghese

 

750000

Total

 

1500000

 

 

As on 30.09.2011

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Tempering of Glass

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Federal Bank Limited, Central Arcade, Azad Road, Kaloor, Cochin - 682017, Kerala, India

·         HDFC Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2011

As on

31.03.2010

 

 

 

Term Loans from Federal Bank (secured by eqitable mortgage of land and building, Hypothecation of machineries)

141.037

40.701

OD from Federal Bank (Tough Glass -BLR)

31.370

17.946

OD from Federal Bank (Tough Glass-Edayar)

0.085

0.000

secured against hypothecation of Stock and Book Debts

 

 

Vehicle Loan from HDFC Bank Limited

Secured by hypothecation of Vehicle

0.000

1.174

Citi Bank Loan

6.713

6.945

Total

179.205

66.766

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Samuel Kishore and Company

Chartered Accountants

Address :

No.69/5A, 2nd Floor, Swamy Krupa Building, Beside Bhanu Nursing              Home, Bommanahalli, Bangalore – 560 068, Karnataka, India.

Tel. No.:

91-80-25735765

E-Mail :

gskishore@vsnl.net

PAN.:

ADBPK9948D

 

 

Associates Firms :

  • Globe Glass Industries
  • Glassco
  • Glassier

 

 

CAPITAL STRUCTURE

 

As on 30.09.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

 

As on 31.03.2011

 

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

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

15.000

5.000

5.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

36.694

43.219

32.758

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

51.694

48.219

37.758

LOAN FUNDS

 

 

 

1] Secured Loans

179.205

66.766

51.929

2] Unsecured Loans

3.703

7.895

4.124

TOTAL BORROWING

182.908

74.661

56.053

DEFERRED TAX LIABILITIES

2.739

1.724

0.789

 

 

 

 

TOTAL

237.341

124.604

94.600

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

197.126

91.781

65.112

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

2.550

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

15.347

10.265

6.545

 

Sundry Debtors

29.022

22.632

18.602

 

Cash & Bank Balances

8.058

2.710

2.611

 

Other Current Assets

0.000

0.000

0.367

 

Loans & Advances

47.405

47.859

27.268

Total Current Assets

99.832

83.466

55.393

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

57.426

35.026

5.835

 

Other Current Liabilities

3.050

6.168

14.899

 

Provisions

3.294

9.944

5.171

Total Current Liabilities

63.770

51.138

25.905

Net Current Assets

36.062

32.328

29.488

 

 

 

 

MISCELLANEOUS EXPENSES

1.603

0.495

0.000

 

 

 

 

TOTAL

237.341

124.604

94.600

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

140.352

119.781

118.793

 

 

Other Income

 

 

1.651

 

 

TOTAL                        

140.352

119.781

120.444

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

134.683

103.409

106.396

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

134.683

103.409

106.396

 

 

 

 

 

 

PROFIT BEFORE TAX

5.669

16.372

14.048

 

 

 

 

 

Less

TAX                             

2.195

5.911

5.102

 

 

 

 

 

 

PROFIT AFTER TAX

3.474

10.461

8.946

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.32

20.92

23.49

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

2.48

8.73

7.43

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

11.66

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.91

9.34

47.99

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.34

0.37

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.54

1.55

1.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.57

1.63

2.14

 

 

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

No

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

Particular

As on

31.03.2011

As on

31.03.2010

 

 

 

Deferred Loan - machinery

0.000

2.047

Glassco

0.812

0.739

Globe Glass Industries

1.010

1.010

Loan from T.K.V

0.341

2.874

Loan from Mrs. Anitha Varghese

0.000

0.328

Loan from Glassier

1.540

0.897

Total

3.703

7.895

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U26101MH2003PTC198973

Name of the company

TOUGHGLASS INDIA PRIVATE LIMITED

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

D-501, Golden OAK CHS Limited, Hiranandani Garden, Hiranandani Powai, Mumbai – 400076, Maharashtra, India

glasscos1@yahoo.co.in

This form is for

Modification of charge

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

80020475

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

Federal Bank Limited, Central Arcade, Azad Road, Kaloor, Cochin - 682017, Kerala, India

ekmk@federalbank.co.in

Nature of instrument creating charge

1. Letter Evidencing Constructive Deposit of Title Deeds

2. Agreement of Cash Credit

3. Agreement for Hypothecation of Plant and Machinery as Additional Security.

Date of instrument Creating the charge

31.03.2011

Amount secured by the charge

Rs.42.500 Millions

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

Rate of Interest

Interest @ 3.75% above the base rate of the Bank as fixed by the Bank from time to time subject to a minimum of 12.75% per annum

 

Terms of Repayment

As determined by the Bank from time to time

 

Margin

As determined by the Bank from time to time

 

Extent and Operation of the charge

Mortgage of Company's Immovable Properties and Hypothecation of Company assets as security for the loan sanctioned along with interest and other dues thereon

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

1. Collateral security of 6088 sq.mt. Plot No.7A4,Sy.No. 115 and 116 situated in Ichanur Village, Anekal Taluk, Bangalore District together with all buildings existing or to be constructed.

2. (a) The whole of the goods, produce, merchandise and any other stocks namely Stock of raw materials, stock in process, finished goods and book debts

 (b) All the borrowers present and future book debts outstanding moneys receivable claims contracts engagements securities investments deposit rights and assets

3.Plant and Machinery and equipments like Transformers, accessories, crane system, double edger machine, screw compressor, generator, cutout machine, autoclave, washing machine, tempering machine, cutting machine and all other plant and machineries erected at the factory premises at Sy.no.1115 of Inchangur Village, Attibele Industrial Area, Attibele Hobli, Anekal Taluk, Bangalore District together with all plant and machinery which may hereafter be acquired by the borrower

Date of instrument modifying the charge

04.01.2011

Particulars of the present modification

On 31.3.2011 the existing Cash Credit limit was enhanced to Rs.42.500 Millions

 

Immovable Properties, Stocks, Book Debts, Plant and Machinery to the enhanced Cash Credit limit of Rs.42.500 Millions

 

FIXED ASSETS:

 

  • Land
  • Factory and Building
  • Guest House  at Mumbai
  • Compressor
  • Air Conditioner
  • Computer
  • Cutting Machine
  • Crane
  • Double Edger Machine
  • Drilling Machine
  • Electrical installation and transformer
  • Furniture
  • Generator
  • Machinery
  • Washing Machine
  • Motor Bike
  • Motor Cars
  • Office Equipments
  • Tools and Equipments

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 records 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.54.29

UK Pound

1

Rs.81.94

Euro

1

Rs.70.02

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

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

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

36

 

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.