MIRA INFORM REPORT

 

 

Report Date :

07.10.2013

 

IDENTIFICATION DETAILS

 

Name :

TIMEX ART DECOR PRIVATE LIMITED

 

 

Registered Office :

102, Shivam Apartment, Sant Janbai Marg, Opposite Greater Bank, Vile Parle (East), Mumbai-400057, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

10.08.2005

 

 

Com. Reg. No.:

11-155275

 

 

Capital Investment / Paid-up Capital :

Rs. 66.500 Millions

 

 

CIN No.:

[Company Identification No.]

U20210MH2005PTC155275

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT12929A

 

 

PAN No.:

[Permanent Account No.]

AACCT2857K

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer of Laminates and Wood Based Products.

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 630000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Profitability of the company appears to be low. Rating also takes into consideration volatility in raw material prices and cyclicality inherent in the business due to dependence on real estate sector.

 

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.

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

BB+ (Long Term Bank Facilities)

Rating Explanation

Inadequate credit quality and high credit risk.

Date

04.03.2013

 

 

Rating Agency Name

CARE

Rating

A4+ (Short Term Bank Facilities)

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

04.03.2013

 

 

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 BY

 

Management non co-operative

 

LOCATIONS

 

Registered Office :

102, Shivam Apartment, Sant Janbai Marg, Opposite Greater Bank, Vile Parle (East), Mumbai-400057, Maharashtra

Tel. No.:

91-22-26102231 / 26133377

Fax No.:

91-22-26101973

E-Mail :

timex@timexmica.com

Website :

www.timexgroup.in

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Nitin Jethalal Shah

Designation :

Director

Address :

Prabha Niketan, Chandravarkar Road, Matunga (C. Rly), Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

21.11.1976

Date of Appointment :

10.08.2005

DIN No.:

00242839

 

 

Name :

Mr. Bhadresh Jagshi Shah

Designation :

Director

Address :

13, Bileshwar Darshan, Dixit Road Vile Parle (East), Mumbai – 400057, Maharashtra, India

Date of Birth/Age :

21.06.1976

Date of Appointment :

10.08.2005

DIN No.:

00242737

 

 

Name :

Mr. Jayant Kanji Gada

Designation :

Director

Address :

12, Om Jagannath Apartment, SVP Road, Opposite Ram Mandir, Borivali (West), Mumbai – 400103, Maharashtra, India

Date of Birth/Age :

16.06.1974

Date of Appointment :

10.08.2005

DIN No.:

00242881

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Bhadresh Jagshi Shah

3500

Nitin Jethalal Shah

50000

Jayant Kanji Gada

50000

Bhadresh Jagshi Shah

27000

Vandana Bhadresh Shah

1000

Jagshi Samat Shah

2500

Bhagyawati Jagshi Shah

1500

Urvi Jagshi Shah

1000

Janvi Bhadresh Shah

1000

Chapsi Samat Gala

25000

Chandan Chapsi Gala

4500

Sachin Chapsi Gala

5000

Nehal Sachin Gala

1000

Heenal Chapsi Gala

1000

Jinesh Chapsi gala

1000

Suresh Samat Shah

25500

Pushpa Suresh Shah

10000

Miloni Suresh Shah

1000

Mansi Suresh Shah

1000

Mahendra Samat Gala

25000

Geeta Mahendra Gala

10000

Dainik Mahendra Gala

1500

Dharin Mahendra Gala

1000

Mahabal Trading Private Limited, India

3840000

Akshar Décor Private Limited, India

2560000

TOTAL

6650000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Bodies corporate

96.24

Directors or relatives of Directors

3.76

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Laminates and Wood Based Products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

·         Punjab National Bank, Foreshore Road Branch, Raheja Chambers, Nariman Point, Mumbai – 400021, Maharashtra, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Term Loans from Banks

39.261

58.757

Short Term Borrowings

 

 

Other Loans and Advances

73.984

73.678

 

 

 

TOTAL

113.245

132.435

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. P. Parikh and Associates

Chartered Accountant

Address :

A-60/1220, Azad Nagar, Veera Desai Road. Andheri West, Mumbai – 400053, Maharashtra, India

PAN No.:

AAEPP2605A

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

6650000

Equity Shares

Rs.10/- each

Rs. 66.500 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

 

66.500

66.500

(b) Reserves & Surplus

 

17.971

15.222

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

75.400

93.044

Total Shareholders’ Funds (1) + (2)

 

159.871

174.766

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

39.261

58.757

(b) Deferred tax liabilities (Net)

 

2.082

2.157

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

41.343

60.914

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

73.984

73.678

(b) Trade payables

 

57.711

84.155

(c) Other current liabilities

 

0.000

0.000

(d) Short-term provisions

 

3.307

6.750

Total Current Liabilities (4)

 

135.002

164.583

 

 

 

 

TOTAL

 

336.216

400.263

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

102.000

111.465

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.535

1.375

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

103.535

112.840

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

147.359

170.873

(c) Trade receivables

 

75.705

99.990

(d) Cash and cash equivalents

 

6.403

7.245

(e) Short-term loans and advances

 

3.214

9.198

(f) Other current assets

 

0.000

0.117

Total Current Assets

 

232.681

287.423

 

 

 

 

TOTAL

 

336.216

400.263

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

66.500

2] Share Application Money

 

 

108.344

3] Reserves & Surplus

 

 

9.686

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

184.530

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

144.914

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

144.914

DEFERRED TAX LIABILITIES

 

 

2.181

 

 

 

 

TOTAL

 

 

331.625

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

119.889

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

193.920

 

Sundry Debtors

 

 

119.516

 

Cash & Bank Balances

 

 

0.680

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

32.361

Total Current Assets

 

 

346.477

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

130.651

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

4.323

Total Current Liabilities

 

 

134.974

Net Current Assets

 

 

211.503

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.233

 

 

 

 

TOTAL

 

 

331.625

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

NA

NA

525.718

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Material Consumed

NA

NA

701.291

 

 

Purchase of Stock In Trade

 

 

 

 

 

Employee benefits expenses

 

 

 

 

 

TOTAL                                    

NA

NA

701.291

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

18.260

NA

22.663

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

14.315

NA

16.781

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

3.945

NA

5.882

 

 

 

 

 

Less

TAX                                                                 

1.200

NA

1.827

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

2.745

5.536

4.055

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

9.686

5.631

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

15.222

9.686

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.41

0.83

0.61

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

1.12

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.17

NA

1.26

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

NA

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.71

0.76

0.79

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.72

1.75

2.57

 

 

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

No

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

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

 

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Current Maturities Of Long Term Debt

NA

NA

NA

 

 

 

 

TOTAL

NA

NA

NA

 

 

VIEW INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10070992

30/08/2010 *

275,000,000.00

PUNJAB NATIONAL BANK

FORESHORE ROAD BRANCH, RAHEJA CHEMBERS, NARIMAN
POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

A96325709

2

10048666

20/04/2007

115,000,000.00

PUNJAB NATIONAL BANK

FORESHORE ROAD BRANCH, RAHEJA CHEMBERS, NARIMAN
POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

A14424154

3

10048664

31/08/2010 *

275,000,000.00

PUNJAB NATIONAL BANK

FORESHORE ROAD BRANCH, RAHEJA CHEMBERS, NARIMAN
POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

A96324017

* Date of charge modification

 

 

OPERATIONS

 

The working results of the Company for the year show a net profit of Rs. 2.745 Millions after providing for depreciation of Rs. 14.315 Millions and provision for taxation of Rs.1.200 Millions.

 

 

FIXED ASSETS

 

·         Land

·         Borewell

·         Building and Shed

·         Plant and Machinery

·         Motor Vehicles

·         Motor Cycle

·         Bycycle

·         Computer and Printers

·         Lab Equipment

·         Fitting and Fixture

·         Furniture Office Equipment

 

 

 

 


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. 61.40

UK Pound

1

Rs. 99.28

Euro

1

Rs. 83.67

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

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

4

--LEVERAGE

1~10

4

--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

 

29

 

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.