MIRA INFORM REPORT

Report Date :

06.05.2013

IDENTIFICATION DETAILS

Name :	R A DYSTUFFS (INDIA) PRIVATE LIMITED
Registered Office :	1, Ashwamegh Part 1, 132 Feet Ring Road, Satellite, Ahmedabad – 380015, Gujarat
Country :	India
Financials (as on) :	31.03.2012
Date of Incorporation :	31.01.2005
Com. Reg. No.:	04-045384
Capital Investment / Paid-up Capital :	Rs.0.190 Million
CIN No.: [Company Identification No.]	U24110GJ2005PTC045384
Legal Form :	Private Limited Liability Company
Line of Business :	Trader of Dyes and Chemicals.
No. of Employees :	Not Available

RATING & COMMENTS

MIRA’s Rating :

Ba (41)

RATING		STATUS	PROPOSED CREDIT LINE
41-55	Ba	Overall operation is considered normal. Capable to meet normal commitments.	Satisfactory

Maximum Credit Limit :	USD 13000
Status :	Satisfactory
Payment Behaviour :	Slow but correct
Litigation :	Clear
Comments :	Subject is an established company having a satisfactory track record. It has recorded better growth in its sales turnover during 2012. Financial position of the company is improving. Trade relations are reported as fair. Business is active. Payment terms are reported as slow but correct. The company can be considered for business dealings at usual trade terms and conditions.

NOTES :

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

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

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 :	1, Ashwamegh Part 1, 132 Feet Ring Road, Satellite, Ahmedabad – 380015, Gujarat, India
Tel. No.:	91-79-26767888/999
Fax No.:	91-79-26767444
E-Mail :	info@coloraxindia.com ra@coloraxindia.com anubhavjagnani@hotmail.com ajayjagnani@hotmail.com
Website :	www.colorexindia.com

DIRECTORS

As on 25.09.2012

Name :	Mrs. Usha Ratanlal Jagnani
Designation :	Director
Address :	7, Jayeshwar Society, Shahibaug, Ahmedabad – 380004, Gujarat, India
Date of Birth/Age :	20.07.1954
Date of Appointment :	31.01.2005
DIN No.:	00310767
Name :	Mr. Ajay Ratanlal Jagnani
Designation :	Director
Address :	7, Jayeshwar Society, Shahibaug, Ahmedabad – 380004, Gujarat, India
Date of Birth/Age :	14.04.1975
Date of Appointment :	31.01.2005
DIN No.:	01349481
Name :	Mr. Ratanlal Keshardev Jagnani
Designation :	Director
Address :	7, Jayeshwar Society, Shahibaug, Ahmedabad – 380004, Gujarat, India
Date of Birth/Age :	02.11.1947
Date of Appointment :	31.01.2005
DIN No.:	02465987

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 25.09.2012

Names of Shareholders	No. of Shares
Ajay Ratanlal Jagnani	11000
Ratanlal Keshardev Jagnani	4000
Usha Ratanlal Jagnani	4000
Total	19000

Equity Share Break up (Percentage of Total Equity)

As on 25.09.2012

Category	Percentage
Directors or relatives of directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :

Trader of Dyes and Chemicals.

GENERAL INFORMATION

No. of Employees :

Not Available

Bankers :

Indian Overseas Bank, Stadium Road Branch, Opposite Sports club, Ahmedabad – 380014, Gujarat, India

Facilities :

(Rs. In Millions)

Secured Loan	As on 31.03.2012	As on 31.03.2011
Loans from Directors, Shareholders and Relatives	1.218	0.000
Working Capital Loan from Banks	5.714	5.209
Total	6.932	5.209

Banking Relations :	--
Auditors :
Name :	Ashok Dhariwal and Company Chartered Accountants
Address :	A-602, Narnarayan Complex, Navrangpura, Ahmedabad – 380009, Gujarat, India
PAN No.:	AAJPD4310R
Related parties :	· Pasupati Industries · Yashdev Industries

CAPITAL STRUCTURE

As on 31.03.2012

Authorised Capital :

No. of Shares	Type	Value	Amount
50000	Equity Shares	Rs.10/- each	Rs.0.500 Million

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
19000	Equity Shares	Rs.10/- each	Rs.0.190 Million

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		0.190	0.190	0.190
2] Share Application Money		0.000	0.00	0.000
3] Reserves & Surplus		3.062	2.126	1.962
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		3.252	2.316	2.152
LOAN FUNDS
1] Secured Loans		6.932	5.209	3.412
2] Unsecured Loans		0.000	0.000	0.000
TOTAL BORROWING		6.932	5.209	3.412
DEFERRED TAX LIABILITIES		0.000	0.000	0.000
TOTAL		10.184	7.525	5.564
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		0.191	0.181	0.150
Capital work-in-progress		0.000	0.000	0.000
INVESTMENT		0.000	0.000	0.000
DEFERREX TAX ASSETS		0.000	0.000	0.000
CURRENT ASSETS, LOANS & ADVANCES
	Inventories	0.000	0.000	0.093
	Sundry Debtors	18.524	13.120	15.061
	Cash & Bank Balances	0.217	0.716	0.284
	Other Current Assets	0.000	0.000	0.000
	Loans & Advances	0.169	1.236	0.875
Total Current Assets		18.910	15.072	16.313
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	7.356	7.611	10.860
	Other Current Liabilities	1.362	0.087	0.008
	Provisions	0.199	0.030	0.031
Total Current Liabilities		8.917	7.728	10.899
Net Current Assets		9.993	7.344	5.414
MISCELLANEOUS EXPENSES		0.000	0.000	0.000
TOTAL		10.184	7.525	5.564

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2012	31.03.2011	31.03.2010
	SALES
		Income	73.601	44.446	61.176
		Other Income	2.651	1.601	2.356
		TOTAL (A)	76.252	46.047	63.532
Less	EXPENSES
		Purchase of stock-in-trade	66.718	41.267	62.791
		Changes in inventories of Stock-in-trade	0.000	0.093
		Employee benefits Expenses	1.840	0.546
		Other Expenses	6.038	3.507
		TOTAL (B)	74.596	45.413	62.791
Less	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C)		1.656	0.634	0.741
Less	FINANCIAL EXPENSES (D)		0.268	0.360	0.197
	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)		1.388	0.274	0.544
Less/ Add	DEPRECIATION/ AMORTISATION (F)		0.033	0.036	0.033
	PROFIT BEFORE TAX (E-F) (G)		1.355	0.238	0.511
Less	TAX (H)		0.419	0.074	0.161
	PROFIT AFTER TAX (G-H) (I)		0.936	0.164	0.350
Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD		1.806	1.642	1.292
	BALANCE CARRIED TO THE B/S		2.742	1.806	1.642
	EARNINGS IN FOREIGN CURRENCY
		Export Earnings	73.601	41.121	NA
	TOTAL EARNINGS		73.601	41.121	NA
	IMPORTS
		Stock-in-trade	0.000	2.279	NA
	TOTAL IMPORTS		0.000	2.279	NA
	Earnings Per Share (Rs.)		49.27	8.63	18.43

KEY RATIOS

PARTICULARS		31.03.2012	31.03.2011	31.03.2010
PAT / Total Income	(%)	1.23	0.36	0.55
Net Profit Margin (PBT/Sales)	(%)	1.84	0.54	0.84
Return on Total Assets (PBT/Total Assets}	(%)	7.09	1.56	3.10
Return on Investment (ROI) (PBT/Networth)		0.42	0.10	0.24
Debt Equity Ratio (Total Debt/Networth)		2.13	2.25	1.59
Current Ratio (Current Asset/Current Liability)		2.12	1.95	1.50

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	No
33]	Voter ID No of Proprietor/Partner/Director, if available	No
34]	External Agency Rating, if available	No

FIXED ASSETS:

· Air conditioner

· Air cooler

· EPBX

· Fax Machines

· Computers

· Telephone Instruments

· Furniture and Fixtures

· Tea Machinery

· Printer

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.53.93
UK Pound	1	Rs.83.81
Euro	1	Rs.70.50

INFORMATION DETAILS

Report Prepared by :

MRI

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	3
PAID-UP CAPITAL	1~10	3
OPERATING SCALE	1~10	6
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	6
--PROFITABILIRY	1~10	4
--LIQUIDITY	1~10	4
--LEVERAGE	1~10	5
--RESERVES	1~10	5
--CREDIT LINES	1~10	5
--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
DEFAULTER
--RBI	YES/NO	NO
--EPF	YES/NO	NO
TOTAL		41

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.