|
Report Date : |
06.11.2013 |
IDENTIFICATION DETAILS
|
Name : |
VARDHAMAN FERTILIZERS AND SEEDS PRIVATE LIMITED |
|
|
|
|
Registered Office
: |
B 1, Vibha Co-Operative Housing Society, 73/1, Erandawana, Pune -
411004, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
09.07.1987 |
|
|
|
|
Com. Reg. No.: |
11-044043 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.8.811
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24121MH1987PTC044043 |
|
|
|
|
IEC No.: |
3193008133 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEV00356G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACV6871D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of NPK Granulated Fertilizers for Soil Application. |
|
|
|
|
No. of Employees
: |
55 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 150000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a satisfactory track record. Trade
relations are reported as fair. Business is active. Payments are reported to
be usually correct and as per commitments. The company can be considered normal 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) |
|
|
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.
INFORMATION PARTED BY
|
Name : |
Mr. Pankaj |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-20-41412222 |
LOCATIONS
|
Registered Office : |
B 1, Vibha Co-Operative Housing Society, 73/1, Erandawana, Pune – 411004,
Maharashtra, India |
|
Tel No.: |
91-20-25810898 |
|
Mobile No.: |
91-9422322715 (Mr. Ravikant Shah) |
|
Fax No.: |
Not Available |
|
Email: |
|
|
Website : |
|
|
|
|
|
Corporate/ Sales Office : |
Pratibha Tower, 3rd Floor, 18A/2B, Wakdewadi, Pune – 411003, Maharashtra, India |
|
Tel. No.: |
91-20-41412222/ 41412204/ 41412202/ 41412208/ 41412207 |
|
Fax No.: |
91-20-41412255 |
|
E-Mail : |
|
|
|
|
|
Factory : |
Gat No:124/1A, N. H No: 9, Village-Kolegaon, Taluka-Mohol, Solapur – 413213, Maharashtra, India |
|
Tel. No.: |
91-2189-232415 |
|
Fax No.: |
91-2189-232382 |
|
E-Mail : |
|
|
|
|
|
Branch Office : |
Located at: · Shimla · Bangalore · Hyderabad · Hubli · Kamraj · Jallandhar |
DIRECTORS
As on: 26.09.2012
|
Name : |
Mr. Ravikant Ramchand Shah |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Chairman Cum Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B 1, Vibha Co. Operative HSG. Society, 73/1, Erandawana, Pune –
411004, |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.02.1944 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.08.1989 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01598609 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vijaykumar Fulchand Doshi |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Pride Paradise Flat No.101, 1041, Final Plot No.458, Shivaji Nagar,
Pune – 411016, |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.04.1956 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.07.1987 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01705376 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Rekha Ravikant Shah |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B 1, Vibha Co. Operative HSG. Society, 73/1, Erandawana, Pune –
411004, |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.03.1952 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.09.1990 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01261285 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Shubhda Vijaykumar Doshi |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Pride Paradise Flat No.101, 1041, Final Plot No.458, Shivaji Nagar,
Pune – 411016, |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.08.1962 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.09.1990 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01661871 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Reshma Adarsh Mehta |
|||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
P.O Du Dh Ani, Solapur – 413220, |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.01.1974 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
07.12.1990 |
|||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01897166 |
|||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Shailesh Indapurkar and Associates |
|
Designation : |
Company Secretaries |
|
Address : |
1170/10, Revenue Colony, Shivajinagar, Pune - 411005, Maharashtra, India |
|
Tel. No.: |
91-20-25535792 |
|
Mobile No.: |
91-9881257930 |
|
E-Mail : |
|
|
|
|
|
Name : |
Mr. Pankaj |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 26.09.2012
|
Names of Shareholders |
|
No. of Equity
Shares |
|
|
|
|
|
Ravikant Shah
Jointly with Rekha Shah |
|
29488 |
|
Vijaykumar Doshi
Jointly with Shubhada Doshi |
|
12437 |
|
Rekha Shah
Jointly with Ravikant Shah |
|
15313 |
|
Shubhada Doshi
Jointly with Vijaykumar Doshi |
|
17547 |
|
Rajshekhar Doshi
Jointly with Vandana Doshi |
|
675 |
|
Bhartesh Doshi
Jointly with Vijaya Doshi |
|
675 |
|
Vandana Doshi
Jointly with Rajshekhar Doshi |
|
825 |
|
Anjali Doshi
Jointly with Mahaveer Doshi |
|
675 |
|
Mahaveer Doshi
Jointly with Anjali Doshi |
|
975 |
|
Vijaya Doshi
Jointly with Bhartesh Doshi |
|
675 |
|
Rupali Sharma
Jointly with Rekha Shah |
|
4026 |
|
Swati Kothadia
Jointly with Sandesh Kothadia |
|
525 |
|
Reshma Shah
Jointly with Rekha Shah |
|
4207 |
|
Sudeep Doshi
Jointly with Vijaykumar Doshi |
|
5874 |
|
Shrutika
Motipally Jointly with Rekha Shah |
|
6819 |
|
Sonali Mehtre
Jointly with Rekha Shah |
|
3138 |
|
Darshan Doshi
Jointly with Shubhada Doshi |
|
3225 |
|
Sushma Shah
Jointly with Sheetal Shah |
|
693 |
|
Mughda Shah |
|
150 |
|
Rohit Sharma
Jointly with Rupali Sharma |
|
3000 |
|
J.J. Shah |
|
1 |
|
Darshan Shah |
|
150 |
|
Mughda Shah
Jointly with Kiran Shah |
|
215 |
|
Darshan Shah
Jointly with Mughda Shah |
|
153 |
|
|
|
|
|
Total |
|
111461 |
|
Names of Shareholders |
|
No. of
Preference Shares |
|
|
|
|
|
Dhanlaxmi Plants
and equipments Private Limited, India |
|
8750 |
|
Spectrum Consultants
Private Limited, India |
|
7980 |
|
|
|
|
|
Total |
|
16730 |
Equity Share Break up (Percentage of Total Equity)
As on: 26.09.2012
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of NPK Granulated Fertilizers for Soil Application. |
PRODUCTION STATUS (AS ON 31.03.2012)
|
Particulars |
Unit |
Installed Capacity |
Actual Production |
|
|
|
|
|
|
NPK Granulated |
MT |
20000 pa |
13735.679 |
GENERAL INFORMATION
|
No. of Employees : |
55 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
Centre Bank of India, Deccan Gymkhana Branch,
Deccan, Pune-411004, Maharashtra, India ·
Kotak Mahindra Bank ·
Barclays Bank ·
Axis Bank ·
State Bank of India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Gosavi Yardi and Company Chartered Accountants |
|
Address : |
Ketki, 4th Floor, Next to Alka Talkis, Sadashiv Peth, Pune
– 411030, Maharashtra, India |
|
Tel. No.: |
91-20-24331439/ 24332795 |
|
PAN No.: |
AACVG6871D |
|
Email : |
|
|
|
|
|
Associates: |
·
Dhanlaxmi Plants and Equipments Private
Limited ·
Dhanlaxmi Engineering Enterprises ·
Teknokom Engineers ·
Spectrum Consultants Private Limited ·
Ravikant Agro Products Private Limited |
CAPITAL STRUCTURE
As on: 26.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
180000 |
Equity Shares |
Rs.100/- each |
Rs.18.000 Millions |
|
20000 |
Preference Shares |
Rs.100/- each |
Rs.2.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.20.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
111461 |
Equity Shares |
Rs.100/- each |
Rs.11.146 Millions |
|
16730 |
Preference Shares |
Rs.100/- each |
Rs.1.673 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.12.819 Millions |
As on: 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
180000 |
Equity Shares |
Rs.100/- each |
Rs.18.000 Millions |
|
20000 |
Preference Shares |
Rs.100/- each |
Rs.2.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.20.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
88107 |
Equity Shares |
Rs.100/- each |
Rs.8.811 Millions |
|
|
|
|
|
NOTE:
Reconciliation of
opening and closing share capital
|
Particulars |
31.03.2012 No. of Shares |
|
|
|
|
Equity Shares at the beginning of the year |
88,107 |
|
Add : Shares issued during the year |
Nil |
|
Equity Shares at the close of the year |
88,107 |
The details of
shareholders having more than 5% shares
|
Name of the shareholder |
31.03.2012 |
|
|
|
No of shares |
% |
|
Rekha Shah |
14 578 |
16.55 |
|
Ravikant R. Shah
|
23,747 |
26.95 |
|
Vijaykumar Doshi
|
11,595 |
13.16 |
|
Shubhada Doshi |
10,825 |
12.29 |
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 |
|
8.811 |
8.811 |
|
(b) Reserves & Surplus |
|
19.721 |
17.186 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
9.265 |
0.000 |
|
Total
Shareholders’ Funds (1)+(2) |
|
37.797 |
25.997 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
22.156 |
37.564 |
|
(b) Deferred tax liabilities (Net) |
|
0.558 |
0.788 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
|
22.714 |
38.352 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
59.959 |
46.600 |
|
(b) Trade payables |
|
116.699 |
37.585 |
|
(c) Other current
liabilities |
|
0.000 |
0.000 |
|
(d) Short-term provisions |
|
10.525 |
9.157 |
|
Total Current Liabilities (4) |
|
187.183 |
93.342 |
|
|
|
|
|
|
TOTAL |
|
247.694 |
157.691 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
31.962 |
33.086 |
|
(ii) Intangible Assets |
|
1.655 |
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) |
|
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
|
0.632 |
0.632 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
34.249 |
33.718 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
143.012 |
91.292 |
|
(c) Trade receivables |
|
55.663 |
19.711 |
|
(d) Cash and cash
equivalents |
|
7.170 |
4.592 |
|
(e) Short-term loans and
advances |
|
6.959 |
7.431 |
|
(f) Other current assets |
|
0.641 |
0.947 |
|
Total Current Assets |
|
213.445 |
123.973 |
|
|
|
|
|
|
TOTAL |
|
247.694 |
157.691 |
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
9.716 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
10.354 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
20.070 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
58.602 |
|
|
2] Unsecured Loans |
|
|
10.450 |
|
|
TOTAL BORROWING |
|
|
69.052 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.797 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
89.919 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
32.333 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
60.021
|
|
|
Sundry Debtors |
|
|
15.121
|
|
|
Cash & Bank Balances |
|
|
5.781
|
|
|
Other Current Assets |
|
|
4.478
|
|
|
Loans & Advances |
|
|
4.355
|
|
Total
Current Assets |
|
|
89.756 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
|
19.919
|
|
|
Other Current Liabilities |
|
|
5.841
|
|
|
Provisions |
|
|
6.586
|
|
Total
Current Liabilities |
|
|
32.346
|
|
|
Net Current Assets |
|
|
57.410
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.176 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
89.919 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales and Other Income |
227.307 |
165.128 |
150.309 |
|
|
|
TOTAL (A) |
227.307 |
165.128 |
150.309 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL (B) |
206.465 |
138.397 |
134.743 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
20.842 |
26.731 |
15.566 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
11.260 |
10.449 |
7.380 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
9.582 |
16.282 |
8.186 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
4.421 |
4.307 |
3.911 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
5.161 |
11.975 |
4.275 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
1.585 |
4.120 |
1.263 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
3.576 |
7.855 |
3.012 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
8.080 |
2.255 |
0.506 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
0.400 |
1.006 |
0.100 |
|
|
|
Dividend on Equity Shares |
0.881 |
0.881 |
0.881 |
|
|
|
Dividend on Preference Shares |
0.000 |
0.000 |
0.113 |
|
|
|
Tax on Dividend |
0.143 |
0.143 |
0.169 |
|
|
BALANCE CARRIED
TO THE B/S |
10.232 |
8.080 |
2.255 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
0.084 |
0.043 |
0.000 |
|
|
TOTAL EARNINGS |
0.084 |
0.043 |
0.000 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
33.035 |
33.701 |
19.365 |
|
|
TOTAL IMPORTS |
33.035 |
33.701 |
19.365 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
40.59 |
89.16 |
30.90 |
|
|
Particulars |
|
|
31.03.2013 |
|
Sales Turnover (Approximately) |
|
|
230.000 |
The above information has been parted by Mr. Pankaj- Accounts
Department.
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
1.57
|
4.76 |
2.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.08
|
7.59 |
3.50 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14
|
0.46 |
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.17
|
3.24 |
3.44 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.14
|
1.33 |
2.77 |
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 |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact person |
Yes |
|
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 |
Yes |
|
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 LOANS
|
Particulars |
31.03.2012 |
31.03.2011 |
|
|
(Rs. In Millions) |
|
|
Long Term Borrowings |
|
|
|
From Related Parties |
|
|
|
from
Directors |
1.500 |
0.505 |
|
from Sister Concern |
16.665 |
23.073 |
|
|
|
|
|
Total |
18.165 |
23.578 |
CONTINGENT LIABILITIES:
|
Particulars |
31.03.2012 (Rs.
in millions) |
31.03.2011 (Rs.
in millions) |
|
|
|
|
|
Bank guarantees issued in favour of "Assistant Commissioner of
Custom office of the Dy Commissioner of Custom |
0.429 |
0.429 |
|
Letter of
Credits issued and open as on 31/3/2012 |
11.189 |
1.000 |
|
|
|
|
|
Total |
11.618 |
1.429 |
INDEX OF CHARGES
|
S. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
90084389 |
15/02/2010 * |
4,000,000.00 |
CENTRAL BANK OF
INDIA |
DECCAN GYMKHANA
BRANCH, DECCAN, PUNE, MAHARASHTRA |
A82418807 |
|
2 |
90090165 |
15/02/2010 * |
10,000,000.00 |
CENTRAL BANK OF
INDIA |
DECCAN GYMKHANA
BRANCH, DECCAN, PUNE, MAHARASHTRA |
A82418484 |
|
3 |
90089666 |
19/01/2013 * |
59,000,000.00 |
CENTRAL BANK OF
INDIA |
DECCAN GYMKHANA
BRANCH, DECCAN, PUNE, MAHARASHTRA - 411004, INDIA |
B67985077 |
|
4 |
90093578 |
07/06/1991 |
1,500,000.00 |
THE STATE
INDUSTRIAL AND INVESTMENT COR. OF MAHARASHTRA LTD |
NIRMAL 1ST
FLOOR, NARIMAN POINT, BOMBAY, MAHARASHTRA - 400021, INDIA |
- |
* Date of charge modification
FIXED ASSETS:
·
Land
·
Building
·
Furniture and Fixtures
·
Plant and Machinery
·
Generator Set
·
Laboratory Equipment
·
Refrigerator
·
Tools and Equipment
·
Air Conditioner
·
Ceiling Fan
·
Vehicles
·
Computer
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 proceedingfor 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.61.79 |
|
|
1 |
Rs.98.66 |
|
Euro |
1 |
Rs.83.42 |
INFORMATION DETAILS
|
Report Prepared
by : |
RAJ |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
47 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.