MIRA INFORM REPORT

 

 

Report Date :

05.04.2014

 

IDENTIFICATION DETAILS

 

Name :

DESIGNERS WATCHES PRIVATE LIMITED

 

 

Registered Office :

11-81, Designer House, Near Bses Anand Nagar, Santacruz [East], Mumbai – 400055, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

16.06.1994

 

 

Com. Reg. No.:

11-079011

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U51399MH1994PTC079011

 

 

IEC No.:

0394064976

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD09587E

 

 

PAN No.:

[Permanent Account No.]

AAACD4460G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Designer Wrist Watches.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Maximum Credit Limit :

USD 31000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be fair.

 

Trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for normal business dealings at usual trade terms and conditions.

 

NOTE: The Company has recorded different figure denoting profit in its Director Report’s and its Schedules for the year 2012.

 

So. We are considering the schedules figure in order to successfully rate the company. 

 

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

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Santosh

Designation :

Accounts Department 

Contact No.:

91-22-26134747

Date :

04.04.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

11-81, Designer House, Near Bses Anand Nagar, Santacruz [East], Mumbai – 400055, Maharashtra, India

Tel. No.:

91-22-26134747/ 26128585/ 26128631

Fax No.:

91-22-26128628

E-Mail :

info.vvma@gmail.com

accounts@designerswatches.com

designer@designerwatchco.com

Website :

http://www.designerwatchco.com

Area :

1700 Sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2012

 

Name :

Mr. Jatinder Tarlok Nagpal

Designation :

Director

Address :

103, Neelam Apartment, Mount Mary Road, Bandra (West), Mumbai - 400050, Maharashtra, India

Date of Birth/Age :

05.12.1957

Date of Appointment :

16.06.1994

DIN No.:

01506789

 

 

Name :

Mr. Narinder Tarlok Nagpal

Designation :

Director

Address :

36, Dreamland, Mount Mary Road, Bandra (West), Mumbai - 400050, Maharashtra, India

Date of Birth/Age :

20.08.1955

Date of Appointment :

16.06.1994

DIN No.:

02597866

 

 

KEY EXECUTIVES

 

Name :

Mr. Santosh

Designation :

Accounts Department 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2012

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Jatinder Tarlok Nagpal

100

2.00

Narinder Tarlok Nagpal

100

2.00

Neeraj Jatinder Nagpal

1500

30.00

Mayank Jatinder Nagpal

1300

26.00

Radharani Tarlok Nagpal

200

4.00

Vani Narinder Nagpal

1250

25.00

Narinder Tarlok Nagpal HUF

550

11.00

 

 

 

Total

 

5000

100.00

 

 

 

 

AS ON 30.09.2012

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Designer Wrist Watches.

 

 

Brand Names :

v  D’SIGNER

v  ESCORT

 

 

Exports :

 

Products :

Designer Wrist Watches

Countries :

v  Dubai

v  Switzerland

 

 

Imports :

 

Products :

Raw Material

Countries :

v  China

v  Malaysia

v  US

 

 

Terms :

 

Selling :

Cash, Advance and Cheque

 

 

Purchasing :

Cash, Advance and Cheque

 

 

GENERAL INFORMATION

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

v  Syndicate Bank

Bandra (West) Branch, Plot No. 342, TPS III, 16th Road, Bandra (West), Mumbai - 400050, Maharashtra, India

 

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Tata Capital Limited

 

 

Auditors :

 

Name :

Vinod V Mehta and Associates

Chartered Accountants

Address :

601, Balarama, Bandra Kurla Complex, Bandra [East], Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-30686900

Fax No.:

91-22-30686904

Income-tax PAN of auditor or auditor's firm :

AAAPM8763G

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 


 

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

0.500

0.500

0.500

(b) Reserves & Surplus

7.351

5.699

4.834

(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)

7.851

6.199

5.334

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

15.246

3.397

9.382

(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)

15.246

3.397

9.382

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.353

10.127

15.762

(b) Trade payables

75.306

43.728

73.504

(c) Other current liabilities

2.236

5.002

0.973

(d) Short-term provisions

3.472

2.678

1.919

Total Current Liabilities (4)

87.367

61.535

92.158

 

 

 

 

TOTAL

110.464

71.131

106.874

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.130

5.311

5.256

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.256

0.187

0.298

(d)  Long-term Loan and Advances

10.003

13.076

9.191

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

42.389

18.574

14.745

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.870

20.791

26.742

(c) Trade receivables

34.434

30.799

56.241

(d) Cash and cash equivalents

0.499

0.750

7.923

(e) Short-term loans and advances

0.176

0.217

1.211

(f) Other current assets

0.096

0.000

0.012

Total Current Assets

68.075

52.557

92.129

 

 

 

 

TOTAL

110.464

71.131

106.874

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

111.870

299.420

 

 

Other Income

 

(0.462)

0.567

 

 

TOTAL                                    

NA

111.408

299.987

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Operating Expenses

89.317

273.138

 

 

Employees benefits expense

 

2.847

1.524

 

 

Administrative and General Expenses

 

14.743

18.163

 

 

TOTAL                                    

NA

106.907

292.825

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(Including Financial and Deprecation Expenses)

4.501

7.162

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

 

1.315

2.297

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

3.186

4.865

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

1.457

1.347

 

 

 

 

 

 

EXCEPTIONAL ITEMS

 

0.024

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX

2.388

1.705

3.518

 

 

 

 

 

Less

TAX                                                                 

NA

0.841

1.144

 

 

 

 

 

 

PROFIT AFTER TAX

NA

0.864

2.374

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

172.85

474.81

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

0.78

0.79

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

1.52

1.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.17

2.40

3.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.28

0.66

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.75

2.18

4.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.78

0.85

1.00

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.500

0.500

0.500

Reserves & Surplus

4.834

5.699

7.351

Net worth

5.334

6.199

7.851

 

 

 

 

long-term borrowings

9.382

3.397

15.246

Short term borrowings

15.762

10.127

6.353

Total borrowings

25.144

13.524

21.599

Debt/Equity ratio

4.714

2.182

2.751

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Current Maturity of Long-term debt

 

 

 

Tata Capital Limited ( Car Loan)

NA

0.000

0.265

Tata Capital Limited ( Car Loan)

NA

0.117

0.097

 

 

 

 

Total

 

NA

0.117

0.362

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10302835

28/06/2011

4,500,000.00

SYNDICATE BANK

BANDRA (W) BRANCH, PLOT NO. 342 ,TPS III, 16TH ROAD, BANDRA (W), MUMBAI - 400050, MAHARASHTRA, INDIA

B19044759

2

10302869

28/06/2011

4,500,000.00

SYNDICATE BANK

BANDRA (W) BRANCH, PLOT NO. 342 ,TPS III, 16TH ROAD, BANDRA (W), MUMBAI - 400050, MAHARASHTRA, INDIA

B19052364

3

10331433

28/03/2011

6,500,000.00

SYNDICATE BANK

BANDRA (W) BRANCH, PLOT NO. 342 ,TPS III, 16TH ROAD, BANDRA (W), MUMBAI - 400050, MAHARASHTRA, INDIA

B17395104

4

10340396

28/03/2011

6,500,000.00

SYNDICATE BANK

BANDRA (W) BRANCH, PLOT NO. 342 ,TPS III, 16TH ROAD, BANDRA (W), MUMBAI - 400050, MAHARASHTRA, INDIA

B17407743

5

90365793

17/03/2006

4,000,000.00

SYNDICATE BANK

BANDRA BRANCH, MUMBAI, MAHARASHTRA, INDIA

-

 

 

FIXED ASSETS:

 

v  Office Equipment

v  Machinery

v  Air conditioner

v  Pad Printing Machine

v  Telephone

v  Mobile Phone

v  Video Camera

v  Xerox Machine

v  UPS & Connectors

v  Electrical Equipments

v  Furniture and Fixture

v  Vehicles

v  Office Equipments

v  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. 60.32

UK Pound

1

Rs. 100.04

Euro

1

Rs. 82.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

41

 

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.