MIRA INFORM REPORT

 

 

Report Date :

11.11.2013

 

IDENTIFICATION DETAILS

 

Name :

MILLENIUM MARBLES PRIVATE LIMITED  (w.e.f. 03.05.1999)

 

 

Formerly Known As :

MANSI MARBLES PRIVATE LIMITED

 

 

Registered Office :

Airport Service Road, Western Express Highway, Vile Parle (East), Mumbai – 400099, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

22.03.1999

 

 

Com. Reg. No.:

11-119022

 

 

Capital Investment / Paid-up Capital :

Rs.24.200 Millions

 

 

CIN No.:

[Company Identification No.]

U51909MH1999PTC119022

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM22739D/ MUMM19215A

 

 

PAN No.:

[Permanent Account No.]

AABCM6102F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Importer of Granites, Natural Stones and Products.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 210000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. Profitability of the company appears to be low. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings 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.

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Bank Facilities = BB

Rating Explanation

Inadequate credit quality and high credit risk

Date

10.09.2012

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities = A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

10.09.2012

 

 

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. Sunil Lunawath

Designation :

Manager

Contact No.:

91-9829042675

Date :

09.11.2013

 

 

LOCATIONS

 

Registered Office :

Airport Service Road, Western Express Highway, Vile Parle (East), Mumbai – 400099, Maharashtra, India

Tel. No.:

91-22-26631602/ 26175646/ 26177546

Mobile No.:

91-9829042675 (Mr. Sunil Lunawath)

Fax No.:

91-22-26631602/ 26347148

E-Mail :

agarwalrajendra@hotmail.com

info@milleniummarble.com

Website :

http://www.milleniummarble.com

Location :

Owned

 

 

Factory :

Survey No.269/1/1/1/3, Village Athal, PO Naroli, Silvassa – 396235, UT of Dadra.

Tel. No.:

91-260-2650466 / 2650467

 

 

DIRECTORS

 

As on 23.09.2013

 

Name :

Mr. Rajendra Agarwal

Designation :

Director

Address :

Airport Service Road, Western Express Highway, Vile Parle (East), Mumbai – 400099, Maharashtra, India

Date of Birth/Age :

18.12.1959

Date of Appointment :

22.03.1999

DIN No.:

00145598

 

 

Name :

Mr. Pramod Gupta

Designation :

Director

Address :

Airport Service Road, Western Express Highway, Vile Parle (East), Mumbai – 400099, Maharashtra, India

Date of Birth/Age :

04.07.1958

Date of Appointment :

12.08.2002

DIN No.:

00349626

 

 

KEY EXECUTIVES

 

Name :

Mr. Sunil Lunawath

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.09.2013

 

Names of Shareholders

 

No. of Shares

Bela Agarwal

 

952500

Amita Agarwal

 

192500

Rajendra Agarwal

 

732500

Vinita Agarwal

 

442500

S D Agarwal (HUF)

 

20000

Pitamber Agarwal

 

80000

Total

 

2420000

 

As on 23.09.2013

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 and Importer of Granites, Natural Stones and Products.

 

 

Imports :

 

Products :

Raw Materials

Countries :

  • Spain
  • Turkey
  • Oman 

 

 

Terms :

 

Selling :

L/C/ Credit

 

 

Purchasing :

L/C/ Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

·         Punjab National Bank, International Banking Branch, 265, Birya House, Bazargate Road, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.: 91-22-22676348

 

  • Fedral Bank Limited, A-8-10; Laram Center; S V Road ; Andheri, Mumbai - 400058, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Term Loans form Bank

8.614

10.647

Vehicle Loan form Finance Company / Bank

0.957

3.030

Short Term Borrowings

 

 

Working Capital Loans From Bank

49.919

20.974

Acceptance & Buyers Credit From Bank

17.993

25.428

Total

77.483

60.079

 

3 1 Term Loans is secured against First Exclusive Charge on Immoveable property.

 

3.2 Vehicle Loans are secured against specific Vehicles.

 

3.3 Maturity Profile and Rate of interest for Term Loan is as set out below :

Rs. In Millions

 

2014-15

2015-16

2016-17

2017-18

Rate Of interest 15.75%

2.172

2.172

2.172

1.959

 

3.4 Maturity Profile and Rate of interest for Vehicle Loans are as set out below :

Rs. In Millions

 

2014-15

Rate Of interest 11 %

957261

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

R. K. Malpani and Associates

Chartered Accountants

Address :

103-A, Shyam Anukampa, O-11, Ashok Marg, C-Scheme, Jaipur – 302001, Rajasthan, India

Tel. No.:

91-141-2364313/ 2364513

Fax No.:

91-141-2364413

E-Mail :

rkmalpanica@hotmail.com

PAN No.:

AABFR2190M

 

 

CAPITAL STRUCTURE

 

As on 23.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2420000

Equity Shares

Rs.10/- each

Rs.24.200 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

24.200

24.200

24.200

(b) Reserves & Surplus

30.442

27.976

6.849

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

54.642

52.176

31.049

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.771

14.780

16.991

(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)

23.771

14.780

16.991

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

67.912

46.402

60.847

(b) Trade payables

5.758

21.064

35.442

(c) Other current liabilities

7.326

10.354

2.760

(d) Short-term provisions

0.301

0.240

0.236

Total Current Liabilities (4)

81.297

78.060

99.285

 

 

 

 

TOTAL

159.710

145.016

147.325

 

 

 

 

I.              ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

22.703

25.740

9.861

(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)

0.778

0.661

0.443

(d)  Long-term Loan and Advances

0.016

0.113

0.230

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

23.497

26.514

10.534

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

74.714

63.484

37.575

(c) Trade receivables

45.754

44.013

86.909

(d) Cash and cash equivalents

4.554

5.957

3.671

(e) Short-term loans and advances

10.600

2.980

8.575

(f) Other current assets

0.591

2.068

0.061

Total Current Assets

136.213

118.502

136.791

 

 

 

 

TOTAL

159.710

145.016

147.325

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

322.208

293.293

251.984

 

 

Other Income

2.483

0.289

0.270

 

 

TOTAL                                     (A)

324.691

293.582

252.254

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

282.198

292.041

217.704

 

 

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

(11.229)

(45.153)

(1.495)

 

 

Employee benefit expenses

3.009

2.589

2.850

 

 

Other expenses

37.695

35.457

24.504

 

 

TOTAL                                     (B)

311.673

284.934

243.563

 

 

 

 

 

Less

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

13.018

8.648

8.691

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

8.182

4.808

5.338

 

 

 

 

 

 

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

4.836

3.840

3.353

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.668

2.193

1.952

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

3.168

1.647

1.401

 

 

 

 

 

Less

TAX                                                                  (H)

0.702

0.520

0.465

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.466

1.127

0.936

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

52.258

72.627

91.163

 

TOTAL IMPORTS

52.258

72.627

91.163

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.02

0.47

039

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.76

0.38

0.37

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.98

0.56

0.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.99

1.14

0.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.03

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.68

1.17

2.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.68

1.52

1.38

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

4.043

4.133

1.969

 

 

 

 

 

 

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

Yes

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Other Loans and Advances

14.200

1.103

Total

14.200

1.103

                                                                                    

Rs. In Millions

Maturity Profile and Rate of interest for unsecured are as set out below :

Beyond 4 years

Rate Of interest 15 %

14.200

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10200367

30/09/2011 *

347,500,000.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

B23642366

2

10130590

19/02/2009 *

164,431,966.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

A58161340

3

10039061

22/12/2007 *

133,221,966.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

A30131866

4

90145025

11/03/2004

16,500,000.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

-

5

90143997

08/02/2004 *

50,000,000.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

-

6

90143189

16/02/2013 *

111,533,000.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

B70504774

1

10200367

30/09/2011 *

347,500,000.00

PUNJAB NATIONAL BANK

INTERNATIONAL BANKING BRANCH, 265, BIRYA HOUSE, BAZARGATE ROAD, FORT, MUMBAI, Maharashtra - 400001, 
INDIA

B23642366

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Factory Building

·         Plant and Machinery

·         Electrical Installation

·         Office Equipments

·         Computers

·         Vehicles


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 :

PLK

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

32

 

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.