|
Report Date : |
17.09.2013 |
IDENTIFICATION DETAILS
|
Name : |
PERMALI WALLACE PRIVATE LIMITED |
|
|
|
|
Formerly Known As : |
PERMALI WALLACE LIMITED |
|
|
|
|
Registered Office : |
Permali House, Hoshangabad Road, Opposite RBI, Bhopal – 462 011,
Madhya Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2012 |
|
|
|
|
Date of Incorporation : |
17.08.1961 |
|
|
|
|
Com. Reg. No.: |
10-000927 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.30.000 Millions |
|
|
|
|
CIN No.: [Company
Identification No.] |
U02001MP1961PTC000927 |
|
|
|
|
TIN No.: |
23643602339 |
|
|
|
|
IEC No.: |
1188003984 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
BPLP01367C |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AABCP7557R |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business : |
Manufacturer of wood based densifed impregnated laminates for
Industrial and Engineering Applications. |
|
|
|
|
No. of Employees : |
Not Divulged |
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 711000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a moderate track record. There appears a slight decrease in the net profitability during 2012.
External borrowing seems to be increasing over previous year. The ratings also take into consideration the weak domestic electrical
equipment industry which has affected the profitability and the continued
delays in the project completion, which may exert liquidity pressure on cash
flows in the near term. 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
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 |
CRISIL |
|
Rating |
Long term rating |
|
Rating Explanation |
CRISIL has suspended its rating due to lack
of information. |
|
Date |
June 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
Management is non-cooperative
Tel No.: 91-755-2550085
LOCATIONS
|
Registered Office/ Factory : |
Permali House, Hoshangabad Road, Opposite RBI, Bhopal – 462 011,
Madhya Pradesh, India |
|
Tel. No.: |
91-755-2550085/ 2552192/
4272657/ 2555633/ 4203333/ 2552195/ 4049161/ 2601894/ 4049155 |
|
Fax No.: |
91-755-2550504 |
|
E-Mail : |
|
|
Website : |
|
|
Area: |
8 Acres |
|
Location: |
Owned |
DIRECTORS
AS ON 19.06.2012
|
Name : |
Mr. Nalin Karsondas |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3A, Woodlands, 3rd Floor, 67 Dr. G. Deshmukh Marg, Mumbai –
400 026, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.01.1931 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.04.1995 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00045597 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Nirmala Nalin Karsondas |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3A, Woodlands, 3rd Floor, 67 Dr. G. Deshmukh Marg, Mumbai –
400 026, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.03.1933 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.04.1995 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00045607 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Subhash Vithaldas Kanji |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Permali House, Hoshangabad Road, Bhopal – 462 011, Madhya Pradesh,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.01.1946 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Sc. and Specialized in Training in composite in |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.11.1996 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00012684 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Bankim Hamir Vissanji Karsondas |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Non Executive Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
93, Ashutosh Co-operative Housing Society Limited, 38 A, Nepean Sea
Road, Mumbai – 400 006, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.09.1947 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B. Com. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.08.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00045864 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mahesh Vithaldas Kanji |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Permali House, Hoshangabad Road, Bhopal – 400 011, Madhya Pradesh,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.03.1942 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00013014 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sanjay Sharma |
|
Designation : |
Secretary |
|
Address : |
64-A, Annapurna Nagar, Indore – 452 009, Madhya Pradesh, India |
|
Date of Birth/Age : |
15.06.1973 |
|
Date of Appointment : |
24.06.2006 |
|
PAN No.: |
BDPPS0654F |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 19.06.2012
|
Names of Shareholders |
No. of Shares |
|
Vissanji Khimji and Company Private Limited, Mumbai |
16225 |
|
BMD Chemicals Private Limited , Mumbai |
10500 |
|
Jaisinh Vithaldsa Nalin Karsondas |
3412 |
|
Bankim Hamir Panna Hamir |
19950 |
|
Panna Bankim Bankim Hamir |
6106 |
|
Bankim Hamir Panna Hamir Gauranji Manon Porech |
1170 |
|
Nalin Karsondas Bankim Hamir |
10377 |
|
Nalin Karsondas Nirmala Nalin |
3008 |
|
Nirmala Nalin Nalin Karsondas |
126000 |
|
Hina Chandrahas Hemen Chandrahas |
18282 |
|
Chandrakant Vijaysinh Nirupama Chandrakant |
144 |
|
Nirupama Chandrakant Chandrakant Vijaysinh |
588 |
|
Ranjit Vithaldas Tara
Ranjit |
2669 |
|
Tara Ranjit Ranjit Vithaldas |
1142 |
|
Punam Vithaldas Haren Vithaldas |
288 |
|
Haren Vithaldas Punam Vithaldas |
192 |
|
Vasant Vithaldas, Kumud Vasant Prasant Vasant |
580 |
|
Mahesh Vithaldas Purnima Mahesh |
3331 |
|
Purnima Mahesh Mahesh Vithaldas |
2663 |
|
Subhash Vithaldas Harshika Subhash |
10000 |
|
Harshika Subhash Subhash Vithaldas |
336 |
|
Vinay Narendra Divya Vinay |
4814 |
|
Lata Randhir Meena Jasbir Bhandari |
1606 |
|
Meena Jasbir Bhandari Lata Randhir |
693 |
|
Kumud Pratapsinh Mahesh Vithaldas |
50 |
|
Kumud Vasant Vasant Vithaldas |
528 |
|
Prashant Vasant Vithaldas Namita Prashant Vithaldas |
2415 |
|
Pankaj Vijaysinh Usha Pankaj |
563 |
|
Sushila Virendra Panna Bankim |
3156 |
|
Haresh Vijaysinh Sonal Haresh |
563 |
|
Vijya Vijaysinh Hamir Karsondas PankajVijaysinh |
156 |
|
Ashok Chandrahas Jhanvi Ashok |
1800 |
|
Hemen Chandrahas Jyoti Hemen |
5800 |
|
Hemen Chandrahas Jyoti Hemen |
2000 |
|
Kunal S. Merchant |
16686 |
|
Rekha Bharat Ratansey Karsondas |
11 |
|
Rekha Bharat, Bharat Ratansey Brijesh Bharat |
430 |
|
Bharat Ratansey, Brijesh Bharat Rekha Bharat |
370 |
|
Brijesh Bharat, Rekha Bharat Bharat Ratansey |
431 |
|
Rekha Bharat Bharat Ratansey |
2 |
|
Bharat Ratansey Rekha Bharat |
9501 |
|
Bharat Ratansey Rekha Bharat |
855 |
|
Bharat Ratansey Rekha Bharat |
884 |
|
Mihir Subhash Ravisha Mihir |
7235 |
|
Ravisha Mihir Mihir Subhash |
1688 |
|
Yashveersingh Lauly |
50 |
|
Meenal Rajesh Kapadia and Shri Rajesh Gordhandas
Kapadia |
750 |
|
TOTAL
|
300000 |
AS ON 19.06.2012
|
Equity Shares
Break Up |
Percentage of
Holding |
|
Bodies corporate |
8.91 |
|
Directors or relatives of Directors |
80.89 |
|
Other top fifty shareholders |
10.20 |
|
TOTAL |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of wood based densifed impregnated laminates for
Industrial and Engineering Applications. |
||||||||
|
|
|
||||||||
|
Products : |
|
PRODUCTION STATUS (AS ON 31.03.2012)
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
Densified Woods |
Tones |
5900 |
2227.908 |
|
Glass Fibre Laminates |
Tones |
1200 |
365.459 |
|
Cast Epoxies |
Tones |
60 |
7.144 |
|
SMC and DMC and Their Mouldings |
Tones |
1000 |
1416 |
GENERAL INFORMATION
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking Relations
: |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Vidya and Company Chartered Accountants |
|
Address : |
Room No.316, 3rd Floor, Centre Point, 21, Hemanta Basu
Sarani, Kolkata – 700 001, West Bengal, India |
|
Tel No.: |
91-33-22133231/ 32 |
|
E-Mail : |
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
400000 |
Equity Shares |
Rs.100/- each |
Rs.40.000 Millions |
|
100000 |
Preference Shares |
Rs.100/- each |
Rs.10.000 Millions |
|
|
TOTAL |
|
Rs.50.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
300000 |
Equity Shares |
Rs.100/-
each |
Rs.30.000
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
30.000 |
30.000 |
30.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
147.778 |
113.828 |
73.940 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
177.778 |
143.828 |
103.940 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
302.325 |
221.892 |
132.565 |
|
|
2] Unsecured Loans |
34.650 |
14.285 |
28.008 |
|
|
TOTAL BORROWING |
336.975 |
236.177 |
160.573 |
|
|
DEFERRED TAX LIABILITIES |
15.622 |
11.960 |
9.392 |
|
|
|
|
|
|
|
|
TOTAL |
530.375 |
391.965 |
273.905 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
272.186 |
203.976 |
101.982 |
|
|
Capital work-in-progress |
25.971 |
17.162 |
19.456 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.096 |
5.119 |
0.117 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
173.572
|
145.197
|
109.940
|
|
|
Sundry Debtors |
104.365
|
84.734
|
88.635
|
|
|
Cash & Bank Balances |
36.555
|
39.802
|
14.995
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
72.602
|
88.657
|
52.660
|
|
Total
Current Assets |
387.094
|
358.390 |
266.230 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
1.901
|
2.858
|
|
|
Other Current Liabilities |
|
139.314
|
61.236
|
|
|
Provisions |
47.802
|
51.467
|
49.786
|
|
Total
Current Liabilities |
154.972
|
192.682 |
113.880 |
|
|
Net Current Assets |
232.122
|
165.708
|
152.350
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
530.375 |
391.965 |
273.905 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
562.902 |
551.973 |
440.464 |
|
|
|
Other Income |
8.553 |
0.000 |
3.415 |
|
|
|
TOTAL (A) |
571.455 |
551.973 |
443.879 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
|
|
195.266 |
|
|
|
Employees Expenses |
452.548 |
441.698 |
80.854 |
|
|
|
Administrative, Selling and Other Expenses |
|
|
67.415 |
|
|
|
TOTAL (B) |
452.548 |
441.698 |
343.535 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
118.907 |
110.275 |
100.344 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
37.522 |
24.000 |
21.855 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
81.385 |
86.275 |
78.489 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
22.098 |
17.351 |
11.502 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
59.287 |
68.924 |
66.987 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
18.358 |
22.298 |
25.142 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
40.929 |
46.626 |
41.845 |
|
|
|
|
|
|
|
|
|
Add |
PRIOR PERIOD
ITEM |
NA |
0.347 |
0.939 |
|
|
|
|
|
|
|
|
|
Add |
ADJUSTMENT/PAYMENT
OF TAX FOR EARLIER YEAR |
NA |
(0.088) |
(0.039) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
40.908 |
29.020 |
19.545 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to Debenture Redemption Reserve |
NA |
3.000 |
1.250 |
|
|
|
Proposed Dividend |
NA |
6.000 |
6.000 |
|
|
|
Tax on Dividend |
NA |
0.997 |
1.020 |
|
|
|
Fringe Benefit Tax |
NA |
25.000 |
25.000 |
|
|
BALANCE CARRIED
TO THE B/S |
NA |
40.908 |
29.020 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
123.706 |
73.607 |
71.376 |
|
|
TOTAL EARNINGS |
123.706 |
73.607 |
71.376 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
98.948 |
104.127 |
82.408 |
|
|
|
Stores & Spares |
0.964 |
0.328 |
0.024 |
|
|
|
Capital Goods |
28.856 |
21.491 |
|
|
|
TOTAL IMPORTS |
128.768 |
125.946 |
82.432 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
136.43 |
156.28 |
142.48 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
7.16
|
8.44
|
9.42
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
10.53
|
12.48
|
15.20
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.99
|
12.25
|
18.19
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.33
|
0.47
|
0.64
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.90
|
1.64
|
1.54
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.50
|
1.86
|
2.34
|
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 |
Yes |
|
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 |
UNSECURED LOAN
|
Particulars |
Rs.
In Millions
|
Rs.
In Millions 31.03.2011 |
|
From Directors |
|
3.600 |
|
From Shareholders |
|
6.950 |
|
Others |
34.650 |
|
|
Inter Corporate Loans |
|
0.170 |
|
Corporate Loan From BOI |
|
3.565 |
|
TOTAL |
34.650 |
14.285 |
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10420207 |
26/03/2013 |
76,000,000.00 |
MADHYA PRADESH FINANCIAL CORPORATION |
FINANCE HOUSE, BOMBAY-AGRA ROAD, INDORE, MADHYA PRADESH - 452001, INDIA |
B73325201 |
|
2 |
10257390 |
27/11/2010 |
95,000,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTRE ONE BUILDING, FLOOR 21, WORLD TRADE CENTRE, CUFFE PARADE, MUMBAI, MAHARASHTRA - 400005, INDIA |
B01765601 |
|
3 |
10244211 |
29/09/2010 |
35,000,000.00 |
KAMLESH G. PANDYA |
COMMERCIAL UNION HOUSE, 9, WALLACE STREET FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A96263314 |
|
4 |
10241027 |
10/09/2010 |
252,500,000.00 |
UNION BANK OF INDIA CONSORTIUM |
84, ZONE-II, M. P. NAGAR, BHOPAL, MADHYA PRADESH - 462011, INDIA |
A95196382 |
|
5 |
10219613 |
10/09/2010 * |
721,740,000.00 |
UNION BANK OF INDIA CONSORTIUM |
84, ZONE-II, M. P. NAGAR, BHOPAL, MADHYA PRADESH |
A95199832 |
|
6 |
10189274 |
30/11/2009 |
15,000,000.00 |
KAMLESH G. PANDYA |
COMMERCIAL UNION HOUSE, 9, WALLACE STREET FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
A74660564 |
|
7 |
10066278 |
25/08/2007 |
30,000,000.00 |
MADHYA PRADESH FINANCIAL CORPORATION |
FINANCE HOUSE, BOMBAY-AGRA ROAD, INDORE, MADHYA PRADESH - 452001, INDIA |
A22046742 |
|
8 |
80015464 |
17/06/2005 |
10,298,000.00 |
TECHNOLOGY INFORMATION FORECASTING AND ASSESSMENT COUNCIL |
TECHNOLOGY BHAVAN, SHAHEED JEET SINGH MARG, NEW DELHI, DELHI - 110016, INDIA |
- |
|
9 |
90210595 |
29/12/2003 * |
10,000,000.00 |
SHRI C.C. SAKARDA AND SHRI VINAY KAMBOJ PERMALI WA |
HOSHANGABAD ROAD, BHOPAL, MADHYA PRADESH, INDIA |
- |
* Date of charge modification
FIXED ASSETS
· Freehold Land
· Building
· Plant and Machinery
· Lab Equipments
· Office Equipments
· Furniture and Fixtures
· Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.62.49 |
|
|
1 |
Rs.99.66 |
|
Euro |
1 |
Rs.83.50 |
INFORMATION DETAILS
|
Information
Gathered by : |
NAY |
|
|
|
|
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 |
4 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.