MIRA INFORM REPORT

 

 

Report Date :

19.11.2013

 

IDENTIFICATION DETAILS

 

Name :

ARORA YARN PRIVATE LIMITED (w.e.f. 30.03.2010)

 

 

Formerly Known As :

B.J. WOOLLENS PRIVATE LIMITED

 

 

Registered Office :

24, Industrial Area, Raw Bazar Bikaner-334001, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.12.1996

 

 

Com. Reg. No.:

17-012948

 

 

Capital Investment / Paid-up Capital :

Rs. 7.700 Millions

 

 

CIN No.:

[Company Identification No.]

U17117RJ1996PTC012948

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AAACB7565N

 

 

PAN No.:

[Permanent Account No.]

JDHB05045F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Woollen Yarn and Gawar Gum.

 

                

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 76000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appears huge external borrowing taken by the company during the financial year 2012.

 

Profit margin of the company seems to be low.

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term Rating = B-

Rating Explanation

Risk prone credit quality and high risk of default.

Date

24.09.2012

 

Rating Agency Name

CRISIL

Rating

Short term Rating = A4

Rating Explanation

Minimal degree of safety and high credit risk.

Date

24.09.2012

 

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.

 

LOCATIONS

 

Registered Office / Factory :

24, Industrial Area, Raw Bazar Bikaner-334001, Rajasthan, India

Tel. No.:

 91-151-2545213

Fax No.:

Not Available

E-Mail :

csreena7@gmail.com

 

 

Branch Office :

Located At

 

  • Panipat, Haryana
  • Badhol, Uttar Pradesh

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Kishan Kumar Arora

Designation :

Director

Address :

15, Sadul Colony, Bikaner, Rajasthan, India

Date of Birth/Age :

16.08.1959

Date of Appointment :

18.07.2008

DIN No.:

00337245

 

 

Name :

Mrs. Neeru Arora

Designation :

Additional Director

Address :

15, Sadul Colony, Bikaner, Rajasthan, India

Date of Birth/Age :

09.08.1963

Date of Appointment :

17.09.2008

DIN No.:

02328002

 

 

Name :

Mr. Mayank Arora

Designation :

Director

Address :

15, Sadul Colony, Bikaner, Rajasthan, India

Date of Birth/Age :

21.10.1987

Date of Appointment :

01.12.2011

DIN No.:

02328327

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Kishan Kumar Arora

 

324700

Neeru Arora

 

201900

Jeth Mal Arora

 

22400

Kishan Kumar Arora (HUF)

 

51000

Kailash Chand Khatri (HUF)

 

130000

Jeth Mal Arora (HUF)

 

1000

Shiv Prakash Arora

 

1000

Shiv Prakash Arora (HUF)

 

1000

Braham Prakash Arora

 

1000

Braham Prakash Arora (HUF)

 

1000

Sirya Devi Arora

 

1000

Anju Arora

 

1000

Veen Arora

 

1000

Afsons India Private Limited, India

 

5000

Centak Distributors Private Limited, India

 

2000

Kaypee Merenitles Private Limited, India

 

3000

Shashank Arora

 

11000

Mayank Arora

 

11000

Total

 

770000

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

99.00

Other top fifty shareholders

1.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Woollen Yarn and Gawar Gum.

 

 

PRODUCTION STATUS

 

Particulars

Unit

31.03.2013

Installed Capacity

Kgs.

900000

Actual Production

Kgs.

559537

 

 

GENERAL INFORMATION

 

Suppliers :

  • Kothair Spinners Private Limited
  • Laxmi Spinning Mills
  • S.M. Wool Traders
  • K.K. and Company
  • R.S. Processors
  • Segard Masurel N Z Limited

 

 

Customers :

  • Arora Woolen Spinning Mills
  • Bhagwati Industries
  • Bhawani Wooltex Private Limited
  • Rakesh Woollesn Private Limited
  • Arora Textiles Private Limited
  • Art Palace Exports Private Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • State Bank of Bikaner and Jaipur, Industrial Area, Bikaner - 334001, Rajasthan, India

 

  • Bank of Baroda, Station Road Branch, Bikaner - 334001, Rajasthan, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

From Bank of Baroda

 

 

Agri Loan Against W/R Receipt

12.448

0.000

Overdraft Limit

0.000

4.651

From S.B.B.I.I. ND AREA

 

 

Cash Credit

19.276

14.442

SBBJ A/C no. 61143627615

2.996

0.000

Term Loan New

1.864

3.560

Term Loan New Gawar Gum Unit

7.561

0.000

Car Loan

0.440

0.784

Total

44.585

23.437

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

D.R. Nahta and Company

Chartered Accountants

Address :

Transport Gali, G.S. Road, Bikaner – 334001, Rajasthan, India 

Tel. No.:

91-151-2544058

Mobile No.:

91-9352091370

PAN No.:

AANPN3485F

 

 

Related Party :

  • Arora Agro Trades
  • S.P. and Company
  • B.P. and Company
  • K.K. and Company
  • S.M. Wool traders
  • Arora Texties Private Limited
  • Kishan Arora
  • Arora Texwool Private Limited
  • S.M. Wool traders

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

850000

Equity Shares

Rs.10/- each

Rs.8.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7700000

Equity Shares

Rs.10/- each

Rs.7.700 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

7.700

7.700

7.600

(b) Reserves & Surplus

11.406

10.534

4.683

(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)

19.106

18.234

12.283

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

83.579

48.422

42.632

(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)

83.579

48.422

42.632

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

11.098

8.443

8.457

(c) Other current liabilities

1.926

3.373

3.951

(d) Short-term provisions

1.721

1.699

1.967

Total Current Liabilities (4)

14.745

13.515

14.375

 

 

 

 

TOTAL

117.430

80.171

69.290

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

29.869

17.793

18.546

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

7.662

0.626

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

29.869

25.455

19.172

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

40.191

11.824

17.608

(c) Trade receivables

37.689

31.212

25.604

(d) Cash and cash equivalents

4.034

8.165

4.089

(e) Short-term loans and advances

5.644

3.501

2.793

(f) Other current assets

0.003

0.014

0.024

Total Current Assets

87.561

54.716

50.118

 

 

 

 

TOTAL

117.430

80.171

69.290

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

141.839

127.629

125.731

 

 

Other Income

1.631

0.172

 

 

 

TOTAL            

143.470

127.801

125.731

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

138.574

124.323

122.075

 

 

Advertising Expenses

 

 

 

 

 

TOTAL            

138.574

124.323

122.075

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.896

3.478

3.656

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

3.627

2.098

2.091

 

 

 

 

 

 

PROFIT BEFORE TAX

1.269

1.380

1.565

 

 

 

 

 

Less

TAX                             

0.396

0.430

0.753

 

 

 

 

 

 

PROFIT AFTER TAX

0.873

0.950

0.812

 

 

 

 

 

 

CIF VALUE OF IMPORTS

53.353

55.311

30.208

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.13

1.23

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.61

0.74

0.65

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.89

1.08

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.08

1.90

2.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.08

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.37

2.66

3.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.94

4.05

3.49

 

 

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

No

10]

Designation of contact person

No

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

Yes

18]

Major customers

Yes

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

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 Borrowing

 

 

Kishan Kumar Arora

5.980

2.456

Neeru Arora

4.798

0.864

Kishan Kumar Arora (HUF)

8.422

8.430

Mayank Arora

10.971

7.548

Sipani Woollens

1.500

0.000

Shahank Arora 

7.323

5.687

Total

38.994

24.985

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10442535

19/07/2013

850,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B81919227

2

10357975

10/05/2012

11,500,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B40547176

3

10320145

04/11/2011

881,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B26295915

4

10320150

04/11/2011

3,000,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B26299115

5

10312466

08/07/2013 *

30,000,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B82620915

6

10312478

28/09/2011

4,500,000.00

STATE BANK OF BIKANER AND JAIPUR

INDUSTRIAL AREA, BIKANER, RAJASTHAN - 334001, INDIA

B23333891

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Motor Cycle
  • Computer
  • Air Conditioner
  • Furniture
  • Car  

 


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.62.63

UK Pound

1

Rs.101.06

Euro

1

Rs.84.56

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

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

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

3

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

 

28

 

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.