MIRA INFORM REPORT

 

 

Report Date :

08.11.2013

 

IDENTIFICATION DETAILS

 

Name :                                

DEXTRA INDIA PRIVATE LIMITED

 

 

Registered Office :

F-42, IInd Floor, East of Kailash, New Delhi – 110065

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.01.2002

 

 

Com. Reg. No.:

55-114015

 

 

Capital Investment / Paid-up Capital :

Rs. 29.567 Millions

 

 

CIN No.:

[Company Identification No.]

U29248DL2002PTC114015

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELD06455B

 

 

PAN No.:

[Permanent Account No.]

AABCD4112C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of engineered construction products for building and civil industries.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 82000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Dextra Manufacturing Company Limited”. Bangkok, Thailand is an established company having moderate track record.

 

Company has incurred loss in the year 2012 due to which reserves became negative.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing with some 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 – 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

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

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 DECLINED

 

Management Non-Co-operative

 

LOCATIONS

 

Registered Office :

F-42, IInd Floor, East of Kailash, New Delhi – 110065, India

Tel. No.:

Not Available

Mobile No.:

91-9320044128 (Mr. Sunil Desai)

Fax No.:

Not Available

E-Mail :

sunil@dextragroup.com

jmpithon@dextragroup.com

Website :

www.dextragroup.com

Location :

Owned

 

 

Branch Office :

M 1, Satya Maniam, A1-A2, Ranjit Nagar Commercial Complex, New Delhi -110008, India

Tel. No.:

91-11-25700179

 

 

Corporate Office:

B Wing, 524/526, Chintamani Plaza, Mohan Studio Compound, Andheri Kurla Road, Andheri (East) ,Mumbai – 400099, Maharashtra, India 

Tel No.:

91-22-28389807

 

 

Factory:

Located at

 

·         Bangkok, Thailand

 

 

Work Shop:

Rabale, Navi Mumbai, Maharashtra, India 

 

 

DIRECTORS

 

As on 23.04.2013

 

Name :

Mr. Jean Marie Pithon

Designation :

Director

Address :

143/40, 501, Wattana Sukhumvit 19, Klongton, Bangkok – 10110, Thailand

Date of Birth/Age :

29.06.1995

Date of Appointment :

29.01.2002

DIN No.:

00204299

 

 

Name :

Mr. Tugdual Ferdinand Jacques Marie LE Borgne DE LA Tour

Designation :

Director

Address :

106, Rue Abderrahman, Sehraoui, Casablanca, Morocco

Date of Birth/Age :

23.03.1932

Date of Appointment :

29.01.2002

DIN No.:

00361156

 

 

Name :

Mr. Herve Michel Lemoine

Designation :

Director

Address :

311/ Baan Suan Chan, 26/5 Nanglin Chee Road, Thunghaham EK Sathorn, Bangkok – 10120, Thailand

Date of Birth/Age :

09.03.1969

Date of Appointment :

07.06.2003

DIN No.:

00204129

 

 

Name :

Mr. Sunil Desai

Designation :

Director

Address :

16/124, Anand Vihar, Santa Cruz East, Mumbai – 400055, Maharashtra, India

Date of Birth/Age :

09.05.1963

Date of Appointment :

07.06.2003

DIN No.:

00268525

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.04.2013

 

Names of Shareholders

 

No. of Shares

Dextra Manufacturing Company Limited, Thailand

 

591329

Dextra Asia Company Limited, Thailand

 

1

Total

 

591330

 

Equity Share Break up (Percentage of Total Equity)

 

As on 23.04.2013

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of engineered construction products for building and civil industries.

 

 

GENERAL INFORMATION

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

Standard Chartered Bank, Andheri (East), Mumbai – 400058, Maharashtra, India 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Singhi and Company

Chartered Accountants

Address :

B2 402 B, Marathon Innova, 4th Floor, Ganpathrao Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India

PAN No. :

AASFS9578D

 

 

Holding Company :

Dextra Manufacturing Company Limited, Bangkok

 

 

Related Party :

·         Dextra Pacific Limited, Hong-Kong

Dextra Middle East FZE, Dubai

Dextra Europe, France

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.50/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

591330

Equity Shares

Rs.50/- each

Rs. 29.567 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

 

29.567

29.567

(b) Reserves & Surplus

 

(8.956)

10.777

(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)

 

20.611

40.344

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

2.697

1.373

Total Non-current Liabilities (3)

 

2.697

1.373

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

139.226

121.281

(c) Other current liabilities

 

3.954

6.770

(d) Short-term provisions

 

9.506

8.027

Total Current Liabilities (4)

 

152.686

136.078

 

 

 

 

TOTAL

 

175.994

177.795

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

30.082

37.951

(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)

 

10.945

8.792

(d)  Long-term Loan and Advances

 

5.163

4.911

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

46.190

51.654

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

35.059

32.283

(c) Trade receivables

 

77.250

73.426

(d) Cash and cash equivalents

 

4.148

4.880

(e) Short-term loans and advances

 

8.463

6.774

(f) Other current assets

 

4.884

8.778

Total Current Assets

 

129.804

126.141

 

 

 

 

TOTAL

 

175.994

177.795

 

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

20.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

55.000

4] (Accumulated Losses)

 

 

(33.037)

NETWORTH

 

 

41.963

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

41.963

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

42.782

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

4.961

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

27.388

 

Sundry Debtors

 

 

53.970

 

Cash & Bank Balances

 

 

8.501

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

17.239

Total Current Assets

 

 

107.098

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

106.953

 

Other Current Liabilities

 

 

4.886

 

Provisions

 

 

1.039

Total Current Liabilities

 

 

112.878

Net Current Assets

 

 

(5.780)

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

41.963

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

 

SALES

 

 

 

 

 

Income

298.382

264.256

210.241

 

 

Other Income

2.246

7.353

2.742

 

 

TOTAL                                    

300.628

271.609

212.983

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Other Expenses

322.016

258.683

217.938

 

 

TOTAL                                    

322.016

258.683

217.938

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(21.379)

12.926

(4.955)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.000

18.941

16.250

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

(21.379)

(6.015)

(21.205)

 

 

 

 

 

Less

TAX                                                                 

(1.646)

(4.395)

(1.983)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(19.733)

(1.620)

(19.222)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(34.657)

(33.037)

(13.815)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(54.390)

(34.657)

(33.037)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Sales of Consumables

0.220

0.017

NA

 

TOTAL EARNINGS

0.220

0.017

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

8.390

10.719

10.166

 

 

Traded Goods

107.894

83.643

72.306

 

 

Raw Materials

0.000

1.170

4.423

 

 

Stores and Consumables

9.173

9.939

6.084

 

TOTAL IMPORTS

125.457

105.471

12.696

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(33.37)

(3.27)

(48.05)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(6.56)

(0.60)

(9.03)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(7.16)

(2.28)

(10.09)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(12.95)

(3.56)

(14.15)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.04)

(0.15)

(0.51)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.85

0.93

0.95

 

 

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

No

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

No

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

 

 

NOTE: NO CHARGES EXIST FOR COMPANY

 

 

NOTE

 

The registered office of the company has been shifted from F-36, IInd Floor, East of Kailash, New Delhi – 110065, India to the present address w.e.f. 12.02.2007

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Office Equipment

·         Office Furniture

·         Office Computers

·         Dyes and Tools

 


 

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.62.57

UK Pound

1

Rs.100.63

Euro

1

Rs.84.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

26

 

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.