MIRA INFORM REPORT

 

 

Report Date :

07.11.2013

 

IDENTIFICATION DETAILS

 

Name :

COGENT GLASS LIMITED

 

 

Registered Office :

Sy. No. 66 (Part) and 67 (Part), Miyapur, Serrilingampally Mandal, Hyderabad – 500050, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.11.2009

 

 

Com. Reg. No.:

065810

 

 

Capital Investment / Paid-up Capital :

Rs. 31.800 Millions

 

 

CIN No.:

[Company Identification No.]

U26100AP2009PLC065810

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDC04437G

 

 

PAN No.:

[Permanent Account No.]

AADCC7815K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of glassware in Pharmaceutical Industry (Bottles).

 

 

No. of Employees :

Not Divulged

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. The company has commence some small business activity. However, the core business operation of the company is yet to commence. Business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings with some cautions.

 

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.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Y R Murty

Designation :

Supplier Chain Management

Contact No.:

91-9963579307

Date :

30.10.2013

 

LOCATIONS

 

Registered Office :

Sy. No. 66 (Part) and 67 (Part), Miyapur, Serrilingampally Mandal, Hyderabad – 500050, Andhra Pradesh, India 

Tel. No.:

91-8542-26135/177

Mobile No.:

91-9963579307 (Mr. Y R Murty)

Fax No.:

91-40-42305947

E-Mail :

yrsmurty@cogentglass.com

info@cogentglass.com

Website :

www.cofentglass.com

Location :

Owned

 

 

Factory  :

Mahabood Nagar, Bangalore Highway, Bangalore, Karnataka, India

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Iqbal Sardar Singh

Designation :

Director

Address :

Mirra Mansion, Opposite JPN Colony, Miyapur, Hyderabad – 500050, Andhra Pradesh, India

Date of Birth/Age :

13.08.1961

Date of Appointment :

13.11.2009

DIN No. :

00050365

 

 

Name :

Mr. Mettu Madan Mohan Reddy

Designation :

Director

Address :

H. No. 101, Madhura Nagar, Ameerpet, Hyderabad – 500038, Andhra Pradesh, India

Date of Birth/Age :

01.06.1960

Date of Appointment :

13.11.2009

DIN No. :

01284266

 

 

Name :

Mr. Rohit Reddy Penaka

Designation :

Director

Address :

Plot No. 46, Siddartha Nagar, Hyderabad – 500038, Andhra Pradesh, India

Date of Birth/Age :

01.10.1988

Date of Appointment :

02.01.2012

DIN No. :

02624136

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

No. of Shares

P Sarath Chandra Reddy

5000

P Rohit Reddy

5000

Madan Mohan Reddy

1240000

M Srivani

5000

M. Sumanth Kumar Reddy

5000

Sardar Iqbal Singh

1060000

P. Sunela Rani

2180000

K. Rajeswari

500000

 

 

Total

5000000

 

 

NOTE:

 

DETAILS OF ALLOTTEES FILE ATTACHED 

 

 

As on: 29.09.2012

 

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 :

Manufacturer of glassware in Pharmaceutical Industry (Bottles).

 

 

Products :

ITC Code No.

Products

70172000

Glass Bottles, Tubes, Vials and Ampoules

 

 

Terms :

 

Selling :

Cash and Credit (Depend)

 

 

Purchasing :

Cash and Credit (Depend)

 

 

GENERAL INFORMATION

 

Customers :

Others

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Ø  State Bank of India, Ozone, 2nd Floor, # 6-3-669, Punjagutta, Main Road, Hyderabad – 500082, Andhra Pradesh, India

Ø  Axis Bank Limited, 6-3-879/B, Ground Floor, G. Pulla Reddy Building, Greenlands, Begumpet Road, Hyderabad – 500018, Andhra Pradesh, India

Ø  ICICI Bank Limited

 

 

Facilities :

Secured Loan

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Term Loans

 

 

(First charge on Fixed Assets)

 

 

Term loan-Axis Bank Limited

125.534

69.884

Term Loan- ICICI Bank Limited

85.000

0.000

Buyers Credit- Axis Bank

374.013

0.000

 

 

 

Car Loans

 

 

(Against hypothecation of Vehicles)

 

 

HDFC Bank Car loans

0.347

0.597

Axis Bank Limited Car loans

2.176

0.000

ICICI Bank Limited Car loans

1.161

0.000

 

 

 

Total

588.231

70.481

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kishore and Venkat Associates

Chartered Accountants

Address :

H. No. #130/2 Rt, Sanjeevan Reddy Nagar, Hyderabad – 500038, Andhra Pradesh, India

Tel. No.:

91-40-23701812, 23811247

E-Mail :

Kvca87@yhoo.com

PAN No. :

AACFK0495R

 

 

Related Parties :

  • Prassmak Minerals
  • Matri Mirra Packaging Private Limited

 

 

CAPITAL STRUCTURE

 

As On:  29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.10/- each

Rs.600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

After 29.09.2012

 

Authorised Capital : Rs. 1240.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 1068.335 Millions

 

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3180000

Equity Shares

Rs.10/- each

Rs. 31.800 Millions

 

 

 

 

 


 

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

 

31.800

31.800

(b) Reserves & Surplus

 

0.000

0.000

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

18.200

18.200

Total Shareholders’ Funds (1) + (2)

 

50.000

50.000

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

588.231

70.481

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

306.536

15.250

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

894.767

85.731

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

0.696

0.033

(c) Other current liabilities

 

78.839

2.793

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

79.535

2.826

 

 

 

 

TOTAL

 

1024.302

138.557

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

23.176

11.810

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

703.621

40.418

(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

 

2.329

0.075

(e) Other Non-current assets

 

87.763

21.554

Total Non-Current Assets

 

816.889

73.857

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

19.786

0.000

(c) Trade receivables

 

0.000

0.000

(d) Cash and cash equivalents

 

51.374

13.651

(e) Short-term loans and advances

 

136.253

51.049

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

207.413

64.700

 

 

 

 

TOTAL

 

1024.302

138.557

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.500

2] Share Application Money

 

 

11.150

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

11.650

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

11.650

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.775

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

9.405

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

1.211

Total Current Assets

 

 

10.616

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

0.066

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

0.066

Net Current Assets

 

 

10.550

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.325

 

 

 

 

TOTAL

 

 

11.650

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1.178

0.000

0.000

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                    

1.178

0.000

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

0.370

0.000

 

 

Employee benefit expense

17.221

4.942

 

 

 

Payment to auditors

0.050

0.032

 

 

 

Other expenses

27.965

4.263

 

 

 

TOTAL                                    

45.606

9.237

0.000

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(44.428)

(9.237)

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

41.836

11.727

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

(86.264)

(20.964)

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.310

0.401

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

(87.574)

(21.365)

0.000

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(87.574)

(21.365)

0.000

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(27.54)

(6.72)

0.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(7434.12)

0.00

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(7434.12)

0.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(27.31)

(21.77)

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.75)

(0.43)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

11.76

1.41

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.61

22.89

160.85

 

 

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

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

 

 

INDEX CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10387163

14/02/2013 *

1,469,500,000.00

STATE BANK OF INDIA

"OZONE", 2ND FLOOR, # 6-3-669, PUNJAGUTTA, MAIN ROAD, HYDERABAD, Andhra Pradesh - 500082, INDIA

B71726269

 

* Date of charge modification

 

 

FIXED ASSETS:

 

œ  Land Development

œ  Plant and Machinery

œ  Computers and Accessories

œ  Electrical Fitting

œ  Vehicles

œ  Furniture and Fixture

œ  Office 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 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.61.25

UK Pound

1

Rs.99.60

Euro

1

Rs.83.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--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

 

27

 

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.