MIRA INFORM REPORT

 

 

Report Date :

30.11.2013

 

IDENTIFICATION DETAILS

 

Name :

SUPER DYNIC CLOTHING PRIVATE LIMITED

 

 

Registered Office :

Adhyaru Industries Premises Co-operative Society, 111, New Sun Mill Compound, Lower Parel (West) Mumbai – 400 013, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.07.1991

 

 

Com. Reg. No.:

11-062384

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U17120MH1991PTC062384

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS14990D

 

 

PAN No.:

[Permanent Account No.]

AABCS3483R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Exporter of Towels, Bathmats, Slippers and Terry Seat Covers. (Job Work)

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 62000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having moderate track record.

 

The profit margin of the company appears to be low. External borrowings seems to be huge and increasing over previous year.

 

However, trade relations are fair. Business is active. Payment terms are reported as 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.

 

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. Satish Verma

Designation :

Accountant Department

Contact No.:

91-22-40232044

Date :

28.11.2013

 

 

LOCATIONS

 

Registered Office :

Adhyaru Industries Premises Co-operative Society, 111, New Sun Mill Compound, Lower Parel (West) Mumbai – 400 013, Maharashtra, India

Tel. No.:

91-22-40232044/ 45

Fax No.:

Not Available

E-Mail :

gaurav-agarwal@superspun.com

Website :

http://www.superspun.com

Location :

Owned

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Suresh P. Agarwal

Designation :

Director

Address :

202, Lillou Villa, West Avenue, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

03.09.1956

Date of Appointment :

05.08.1999

DIN No.:

00773957

 

 

Name :

Mr. Manoj P. Agarwal

Designation :

Director

Address :

202, Lillou Villa, West Avenue, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

14.08.1967

Date of Appointment :

31.12.1998

DIN No.:

00773999

 

 

KEY EXECUTIVES

 

Name :

Mr. Satish Verma

Designation :

Accountant Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Exporter of Towels, Bathmats, Slippers and Terry Seat Covers. (Job Work)

 

 

Exports :

 

Products :

·         Finished goods

Countries :

·         South Africa

·         Australia

·         Dubai

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Modern Terry Towels Limited

 

 

Customers :

Wholesalers

 

·         Creative Portico Private Limited 

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

·         Punjab and Sind Bank, Opera House Branch, 78, Girgaum Road, Opera House, Mumbai - 400004, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Vehicle loans

0.735

0.597

Term loans

12.857

0.000

 

 

 

Short term borrowings

 

 

credit facility from bank

63.429

46.653

foreign bill purchase

4.347

9.084

packing credit limit

10.000

8.601

Total

91.368

64.935

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

MGB and Company

Chartered Accountants

Address :

Jolly Bhavan 2, 1st Floor, 7, New Marine Lines, Churchgate – 400020, Maharashtra, India

PAN No.:

AAAFM5742R

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.12.2012

31.12.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.500

1.551

1.550

(b) Reserves & Surplus

13.168

8.843

6.641

(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)

15.668

10.394

8.191

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

56.408

27.590

21.213

(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)

56.408

27.590

21.213

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

77.776

70.964

54.986

(b) Trade payables

15.063

37.405

10.277

(c) Other current liabilities

16.014

12.614

11.499

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

108.853

120.983

76.762

 

 

 

 

TOTAL

180.929

158.967

106.166

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

 

(ii) Intangible Assets

25.705

3.200

4.040

(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)

0.038

0.192

0.087

(d) Long-term Loan and Advances

8.782

6.655

1.183

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

34.525

10.047

5.310

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

63.193

69.112

34.632

(c) Trade receivables

77.626

75.507

60.788

(d) Cash and cash equivalents

0.182

0.139

1.278

(e) Short-term loans and advances

5.403

4.162

4.158

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

146.404

148.920

100.856

 

 

 

 

TOTAL

180.929

158.967

106.166

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.12.2012

31.12.2011

 

SALES

 

 

 

 

 

Income

574.137

381.075

331.468

 

 

Other Income

NA

0.610

0.279

 

 

TOTAL                                     (A)

NA

381.685

331.747

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

 

309.402

265.503

 

 

Other expenses

 

50.159

50.130

 

 

Employee benefit Expenses

 

5.520

4.332

 

 

TOTAL                                     (B)

NA

365.081

319.965

 

 

 

 

 

Less

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

Including finance

16.604

11.782

 

 

Expenses

 

 

Less

FINANCIAL EXPENSES                         (D)

 

12.286

8.660

 

 

 

 

 

 

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

6.467

4.318

3.122

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.437

1.046

0.540

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

5.030

3.272

2.582

 

 

 

 

 

Less

TAX                                                                  (H)

1.654

1.072

0.817

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.376

2.200

1.765

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

OB Value of Exports

63.071

63.071

NA

 

TOTAL EARNINGS

63.071

63.071

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

169.13

141.93

113.86

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.12.2012

31.12.2011

PAT / Total Income

(%)

NA

0.58

0.53

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.88

0.86

0.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.79

2.07

2.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.31

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

8.56

9.48

9.30

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.35

1.23

1.31

 

 

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

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

Yes

18]

Major customers

Yes

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

No

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Directors

11.685

7.691

Shareholders

31.131

19.302

 

0

0

Short term borrowings

0

0

Inter-corporate loans

0.000

6.626

 

 

 

Total

42.816

33.619

 

Note: The Registered Office of the company has been shifted from 159/160, Kailandas Udyog Bhavan, Century Bazar Lane, Worli, Mumbai – 400025, Maharashtra, India to the present address w.e.f. 01.11.2013.

 

FINANCIAL RESULTS

 

The Income of the company has increased from Rs 381.684 millions of the previous year to Rs. 574.136 millions in the current year. Due to this, the company’s Profit after Tax has also increased from Rs. 2.200 millions of the previous year to Rs. 3.376 millions in the current year. The company expects better results in the future.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10390256

03/10/2013 *

115,000,000.00

PUNJAB AND SIND BANK

OPERA HOUSE BRANCH, 78, GIRGAUM ROAD, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

B87286894

2

10372614

08/08/2012

5,000,000.00

PUNJAB AND SIND BANK

OPERA HOUSE BRANCH, 78, GIRGAUM ROAD, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

B56406267

3

10134340

02/12/2008

2,000,000.00

PUNJAB AND SIND BANK

78, J.S.S. ROAD,, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

A53055240

4

10089468

17/09/2013 *

80,000,000.00

PUNJAB AND SIND BANK

OPERA HOUSE BRANCH, 78, GIRGAUM ROAD, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

B86348901

5

10089469

18/12/2007

20,000,000.00

PUNJAB AND SIND BANK

78, J.S.S. ROAD,, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

A30411656

6

10022150

05/09/2006

2,500,000.00

PUNJAB &AND SIND BANK

OPERA HOUSE BRANCH, 78, J.S.S. MARG, GIRGAON, MUMBAI, MAHARASHTRA - 400004, INDIA

A05525142

7

90153637

05/09/2006 *

1,000,000.00

PUNJAB AND SIND BANK

OPERA HOUSE BRANCH, 78, J.S.S. MARG, GIRGAON, MUMBAI, MAHARASHTRA - 400004, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

·         Plant and Machinery

·         Office Equipments

·         Furniture and Fixture

·         Office Premises

·         Air Conditioner

·         Fax Machine

·         Computers

 


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. 62.39

UK Pound

1

Rs. 102.06

Euro

1

Rs. 84.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

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

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

 

30

 

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.