MIRA INFORM REPORT

 

 

Report Date :

09.11.2013

 

IDENTIFICATION DETAILS

 

Name :

M B GRANITES PRIVATE LIMITED

 

 

Registered Office :

# 32nd, 21st Phase, Jigni Industrial Area, Anekal Taluk, Bangalore – 562 106, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.07.1990

 

 

Com. Reg. No.:

18-002789

 

 

Capital Investment / Paid-up Capital :

Rs.4.530 Millions

 

 

CIN No.:

[Company Identification No.]

U14102TZ19990PTC002789

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Granites, Tiles, Slabs etc.

 

 

No. of Employees :

17 (Approximately)

 

 

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 97000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profit and sales turnover of the company appears to be decent.

 

Trade relations are fair. Business is active. Payments 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

 

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 PARTED BY

 

Name :

Mr. Ashish Somani

Designation :

Director

Contact No.:

91-9845106876

Date :

30.10.2013

 


 

LOCATIONS

 

Registered Office/ Corporate Office/ Factory 1 :

# 32nd, 21st Phase, Jigni Industrial Area, Anekal Taluk, Bangalore – 562 106, Karnataka, India

Tel. No.:

91-80-32518933

Mobile No.:

91-9845106876/ 9342138450 (Mr. Ashish Somani)

Fax No.:

91-80-26787392

E-Mail :

diaamondgranite@yahoo.com

Location :

Owned

 

 

Factory 2 :

No.867/4A, Sumudugandapalli, Deknikota Road, Hosur - 635 109, Tamilnadu, India

Tel. No.:

91-80-27825062/ 32518933

Fax No.:

91-80-26787392/ 27825062

 

 

DIRECTORS

 

As on: 26.09.2013

 

Name :

Mrs. Priya Somani

Designation :

Director

Address :

571, 27th Main, BTM II Stage, Bangalore – 560 076, Karnataka, India

Date of Birth/Age :

21.08.1982

Date of Appointment :

20.12.2004

DIN No.:

00109631

 

 

Name :

Mr. Ashish Somani

Designation :

Director

Address :

571, 27th Main, BTM II Stage, Bangalore – 560 076, Karnataka, India

Date of Birth/Age :

15.01.1978

Date of Appointment :

16.09.2002

DIN No.:

00102705

 

 

Name :

Mr. Surajbhan Somani

Designation :

Director

Address :

Ward No.25, Railway Station Road, Nohar, Rajasthan, India

Date of Birth/Age :

13.05.1947

Date of Appointment :

20.01.2001

DIN No.:

02481520

 

 

Name :

Mrs. Sharda Somani

Designation :

Director

Address :

Ward No.25, Railway Station Road, Nohar, Rajasthan, India

Date of Birth/Age :

18.11.1949

Date of Appointment :

16.09.2002

DIN No.:

02481531

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 26.09.2013

 

Names of Shareholders

No. of Shares

 

Suraj Bhan Somani

17500

Ashish Somani

46600

Sharda Devi Somani

30800

Ramesh Chander Somani

2000

Priya Somani

21100

Sudha Somani

15300

Romesh chorder Sonon

2000

Richa Somani

4000

Motilal Pachisiya

2500

Om Prakash Sikhwal

2000

Rajender Kumar Sikhwal

1700

Gopi Ram Sharma

1000

Subash Chander Varma

1000

Kasamkhan Lakhara

1500

Suresh Kumar Soni

1000

 

As on: 26.09.2013

 

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 Granites, Tiles, Slabs etc.

 

 

Products :

Item Code No. (ITC Code)

680223

Product Description

Granite Blocks

 

 

Brand Names :

“DIAAMOND GRANITES”

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 


 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

17 (Approximately)

 

 

Bankers :

v  HDFC Bank Limited, HDFC Bank House, Senpati Bapat Marg, Lower Parel (West), Mumbai- 400 013, Maharashtra, India

v  Indian Overseas Bank

v  Oriental Bank of Commerce

v  State Bank of Bikaner and Jaipur, Nohar, Rajasthan, India

v  ICICI Bank Limited, Gandhi Nagar Branch

v  The Bank of Rajasthan Limited, Gandhi Nagar, Bangalore – 560 053, Karnataka, India

v  State Bank of Patiala

v  Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227,D, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2013

[Rs. in Millions]

31.03.2012

[Rs. in Millions]

Long Term Borrowing

 

 

Term loan from bank

 

 

HDFC Bank CC A/c

23.992

0.000

ICICI Bank O/D

0.000

4.167

ICICI Bank C/A

0.000

0.957

 

 

 

Loan and advance from related parties

 

 

Ashis Somani

0.000

1.551

Priyanka Somani

2.010

1.446

Sharda Somani

3.319

4.213

Sudha Somani

0.841

0.741

Suraj Bhan Somani

2.235

2.819

Walzen Agent Private Limited

1.000

2.140

 

 

 

Total

33.397

18.034

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Pitaliya and Associates

Chartered Accountants

Address :

No.9, ll Floor, Sriram Mansion, Subramanya Temple Road, 4th Main Road, Kumarapark (W), Bangalore – 560 020, Karnataka, India

Tel No. :

91-80-23315591

Fax No. :

91-80-23315592

Email :

vijaypitaliya@gmail.com

PAN No. :

ACAPP6574C

 


 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

453050

Equity Shares

Rs.10/- each

Rs.4.530 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4.530

2.000

2.000

(b) Reserves & Surplus

19.682

7.425

5.864

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

12.652

8.652

Total Shareholders’ Funds (1) + (2)

24.212

22.077

16.516

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.397

18.034

14.672

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

33.397

18.034

14.672

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

9.026

7.084

6.942

(c) Other current liabilities

0.294

0.147

0.077

(d) Short-term provisions

0.471

0.555

1.063

Total Current Liabilities (4)

9.791

7.786

8.082

 

 

 

 

TOTAL

67.400

47.897

39.270

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.522

12.254

10.859

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

19.016

5.791

1.171

(e) Other Non-current assets

0.037

0.711

6.269

Total Non-Current Assets

31.575

18.756

18.299

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.165

13.181

5.420

(c) Trade receivables

26.226

15.376

15.151

(d) Cash and cash equivalents

0.434

0.584

0.400

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

35.825

29.141

20.971

 

 

 

 

TOTAL

67.400

47.897

39.270

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

123.235

94.428

96.145

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

118.611

90.763

91.603

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.624

3.665

4.542

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.324

1.269

1.113

 

 

 

 

 

 

PROFIT BEFORE TAX

3.300

2.396

3.429

 

 

 

 

 

Less

TAX                                                                 

1.165

0.835

0.915

 

 

 

 

 

 

PROFIT AFTER TAX

2.135

1.561

2.514

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

5.227

3.666

1.152

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

7.362

5.227

3.666

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.71

3.44

5.55

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.73

1.65

2.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.90

5.00

6.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.15

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.38

0.82

0.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.55

1.15

 

 

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/ Two  years

Yes

12]

Profitability for last three/ Two  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

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

 

NOTE:

The registered office of the company has been shifted from 19-A, SIPCOT Industrial Area, Hosur – 635 123, Tamilnadu to the present address.

 

 

INDEX CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10441741

28/06/2013

66,500,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, MUMBAI, Maharashtra - 400021, INDIA

B81541476

2

10366926

10/07/2012

25,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B44305936

3

10365618

09/07/2012

25,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B43683978

4

10218316

02/03/2010

10,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

A83874529

 

 

FIXED ASSTES:

 

v  Building

v  Computer

v  Cutting Blade

v  Electrical Installation

v  Factory Land

v  Furniture and Fixture

v  Mobile Phone

v  Motor Car

v  Motor Cycle

v  Plant and Machinery

v  Scooter

v  Water Filter

 

 

 

 


 

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.62.73

UK Pound

1

Rs.100.92

Euro

1

Rs.84.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

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

YES

--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.