MIRA INFORM REPORT

 

 

Report Date :

01.11.2013

 

IDENTIFICATION DETAILS

 

Name :

NOVA COSMETICS PRIVATE LIMITED

 

 

Registered Office :

B/80, Additional MIDC, Anand Nagar, Ambernath (East), Thane – 421506, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

30.06.2000

 

 

Com. Reg. No.:

11-127512

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 Million

 

 

CIN No.:

[Company Identification No.]

U24240MH2000PTC127512

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEN03659F

 

 

PAN No.:

[Permanent Account No.]

AABCN1871C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and exporter of perfumes, fragrances.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 89000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has recorded better growth in profit and sales turnover during the financial year 2012.

 

Trade relations are fair. Business is active. Payment terms are usually 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 – 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

 

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit or CAD in April-June widened to 4.9 % of gross domestic product. High imports of gold and oil led to a worsening of the trade deficit, resulting in CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the corresponding quarter of the previous financial year. The government aims to bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2 billion in 2012/13.

 

The finance ministry has started preparations for Budget 2014/15. With general elections scheduled to be held by May next year, there will only be an interim budget. The new government will present the fiscal Budget.

 

The Supreme Court has barred clinical trials for new drugs till a monitoring mechanism is put in place to protect the lives of people on which the drugs are tested.

 

Mumbai has been named the world’s second most honest city according to a survey on 15 cities worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top spot for the world’s most honest city while Lisbon, the capital of Portugal, proved to be the least honest.  The survey put hundreds of people to test in four continents to find out just how honest they were by dropping wallets and seeing how many would be returned.

 

3.7 % Growth of the core sector in August, a seven month high. This takes the overall growth in April-August this year to 2.3 % compared with 6.3 % in the corresponding period next financial year.

 

$19 million Estimated average spending by companies across the globe including India, on social media this year, according to a global study by information technology major Tata Consultancy Services. This will rise to $ 24 million in 2015.

 

Rising inflation, fewer employment avenues and dwindling earnings are taking a toll on the spending capacity in India. Over 72 % respondents from middle and lower middle income families would be forced to slash their Diwali expenditure by 40 % and on average spend nearly 25 % of their monthly salary on Diwali, according to a survey by Assochem.

 

Analysts believe the shutdown of the US government would have limited impact in sectors such as IT or tourism that are dependent on Visa clearances.

 

 

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/ Factory :

B/80, Additional MIDC, Anand Nagar, Ambernath (East), Thane – 421506, Maharashtra, India

Tel. No.:

91-251-2620132

Fax No. :

91-251-2620132

E-Mail :

sanchita8081@rediffmail.com

raoles@yahoo.com

nova_cos@dataone.in

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mrs. Sanchita Kiran Desai

Designation :

Director

Address :

Flat No.12 – D, Tower B Vice Roy Park, off Thakur Village, Kandivli (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

08.08.1967

Date of Appointment :

08.08.1967

DIN No.:

30.06.2000

 

 

Name :

Mr. Sanjay Prabhakar Raole

Designation :

Director

Address :

Flat No.G-101, Bhoomi Park, Marve Road, (Malvani), Malad (West), Mumbai – 400095, Maharashtra, India

Date of Birth/Age :

08.04.1967

Date of Appointment :

08.04.1967

DIN No.:

30.06.2000

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Sanjay Prabhakar Raole

 

25000

Sanchita Kiran Desai

 

25000

Total

 

50000

 

 

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 and exporter of perfumes, fragrances.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Thane Bharat Sahakari Bank Limited, Shatataraka,Baji Prabhu Deshpande Marg, Vishnu Nagar,Naupada, Thane - 400602, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Term Loan I A/c no.544

(32 Installment of Rs.0.015 Millions each pending)

0.467

7.068

Term Loan I A/c no.587

(25 Installment of Rs.0.106 Millions each pending)

2.539

0.000

Term Loan I A/c no.296

(62 Installment of Rs.0.047 Millions each pending)

2.927

0.000

SHORT TERM BORROWINGS

 

 

Bank OD From TBSB A/c No. 130

6.755

5.956

Total

12.688

13.024

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sarangdhar and Company

Chartered Accountants

Address :

306, Kamal Tower, Rambaug lane No.1, Santoshi Mata Road, Kalyan - 421301, Maharashtra, India

Tel. No.:

91-251-2202764/ 2210520/ 2323592

E-Mail :

saragdhar@gmail.com

Website :

www.casarangdhr.com

PAN No.:

ABLFS0207K

 

 

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

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 


 

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

 

0.500

0.500

(b) Reserves & Surplus

 

21.915

0.439

(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)

 

22.415

0.939

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

9.274

9.595

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

9.274

9.595

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

6.755

5.956

(b) Trade payables

 

30.751

30.193

(c) Other current liabilities

 

2.151

3.969

(d) Short-term provisions

 

5.009

0.000

Total Current Liabilities (4)

 

44.666

40.118

 

 

 

 

TOTAL

 

76.355

50.652

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

17.401

17.798

(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)

 

0.190

0.062

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.070

0.074

Total Non-Current Assets

 

17.661

17.934

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

14.397

0.368

(b) Inventories

 

15.843

13.169

(c) Trade receivables

 

19.045

12.428

(d) Cash and cash equivalents

 

1.355

0.794

(e) Short-term loans and advances

 

0.079

0.518

(f) Other current assets

 

7.975

5.441

Total Current Assets

 

58.694

32.718

 

 

 

 

TOTAL

 

76.355

50.652


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.500

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

6.692

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

7.192

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

1.389

2] Unsecured Loans

 

 

0.845

TOTAL BORROWING

 

 

2.234

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

9.426

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

4.882

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.449

DEFERREX TAX ASSETS

 

 

0.062

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

2.179

 

Sundry Debtors

 

 

17.153

 

Cash & Bank Balances

 

 

2.286

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

4.842

Total Current Assets

 

 

26.460

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

18.559

 

Other Current Liabilities

 

 

1.307

 

Provisions

 

 

2.565

Total Current Liabilities

 

 

22.431

Net Current Assets

 

 

4.029

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.004

 

 

 

 

TOTAL

 

 

9.426


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

162.184

47.387

153.029

 

 

Other Income

26.838

0.389

NA

 

 

TOTAL                                     (A)

189.022

47.776

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

145.112

46.557

NA

 

 

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

0.085

(0.978)

 

 

 

Employee benefit expenses

6.162

2.861

 

 

 

Other Expenses

8.019

3.541

 

 

 

TOTAL                                     (B)

159.378

51.981

NA

 

 

 

 

 

Less

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

29.644

(4.205)

(Including Financial Expenses)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.675

0.740

 

 

 

 

 

 

 

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

27.969

(4.945)

(0.669)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.612

1.308

0.626

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

26.357

(6.253)

(1.295)

 

 

 

 

 

Less

TAX                                                                  (H)

4.881

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

21.476

(6.253)

(1.295)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Export

149.320

47.388

NA

 

TOTAL EARNINGS

149.320

47.388

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

429.52

(125.06)

(25.90)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

11.36

(13.09)

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

16.25

(13.20)

(0.86)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

34.61

(12.36)

(4.13)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.18

(6.66)

(0.18)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.72

16.56

0.31

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

0.82

1.18

 

 

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

 

 

Sanchita Desai

1.069

1.021

Sanjay Raole

1.272

1.006

From Others

 

 

Sucheta Shetty

0.500

0.000

Vinay Kpoor

0.500

0.500

Total

3.341

2.527

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10401109

26/12/2012

12,500,000.00

Thane Bharat Sahakari Bank Limited

SHATATARAKA, BAJI PRABHU DESHPANDE MARG, Naupada, Thane, Maharashtra - 400602, INDIA

B67282145

2

10258857

25/10/2010

4,000,000.00

Thane Bharat Sahakari Bank Ltd.

SHATATARKA BAJI PRABHU DESHPANDE MARG, VISHNU NAGAR, NAUPADA, THANE (W), THANE, Maharashtra - 400602, INDIA

A98194657

3

90141069

26/12/2012 *

9,275,000.00

THANE BHARAT SAHAKARI BANK LIMITED

SHATATARAKA, BAJI PRABHU DESHPANDE MARG, VISHNU NAGAR,NAUPADA, THANE, Maharashtra - 400602, INDIA

B67350223

 

* Date of charge modification

 

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Fire Fitting Equipments
  • Computer
  • Furniture and Fixtures
  • Office Equipments
  • Plant and Machinery
  • Motor Car

 

 

 


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]         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.61.41

UK Pound

1

Rs.98.29

Euro

1

Rs.84.12

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.