MIRA INFORM REPORT

 

 

Report Date :

11.04.2014

 

IDENTIFICATION DETAILS

 

Name :

VIVIL EXPORTS PRIVATE LIMITED

 

 

Registered Office :

3 A, Dhannur Building, Sir P. M. Road, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.01.1989

 

 

Com. Reg. No.:

11-050453

 

 

Capital Investment / Paid-up Capital :

Rs.4.101 Millions

 

 

CIN No.:

[Company Identification No.]

U51900MH1989PTC050453

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealing in Chemicals. 

 

 

No. of Employees :

Information denied by management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 124000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating constrained on account of VIVIL’s moderate financial risk profile and thin profitability margins.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing with some caution.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

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 DENIED BY

 

Name :

Mr. Sudhakar

Designation :

Chief Executive Officer

Contact No.:

91-22-66311566

Date :

08.04.2014

 


 

LOCATIONS

 

Registered Office :

3 A, Dhannur Building, Sir P. M. Road, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-66311566 / 66311567 / 66311568

Fax No.:

91-22-22663088

E-Mail :

vivilexports@vsnl.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Ajay Kantilal Kadakia

Designation :

Director

Address :

20, Shree Niketan, Chowpatty Band Stand, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

26.05.1953

Date of Appointment :

24.01.1989

DIN No.:

00264922

 

 

Name :

Mr. Mihir Ajay Kadakia

Designation :

Director

Address :

5/A, Happy Home Apartment, 28/A, Nepean Sea Road, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

26.10.1978

Date of Appointment :

21.02.2008

DIN No.:

02038841

 

 

KEY EXECUTIVES

 

Name :

Mr. Sudhakar

Designation :

Chief Executive Officer

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

 Ajay Kantilal Kadakia

 

8946

Kaushik Kantilal Kadakia

 

750

Mihir Ajay Kadakia

 

1000

Akesh Kaushik Kadakia

 

500

Shobana Kaushik Kadakia

 

4000

Reshma Ajay Kadakia

 

23560

Kaushik K. Kadakia H.U.F.

 

2250

Natvarlal Sakarlal Shah H.U.F.

 

1

Pathik P. Shah 01

 

1

Pratix N. Shah 01

 

1

Salomi P. Shah

 

1

Shantaben N. Shah

 

1

Ragini P. Shah

 

1

Total

 

41012

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

99.98

Other

0.02

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Dealing in Chemicals. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management.

 

 

Bankers :

Bank of Baroda, Fort University Branch, M.G. Road, Mumbai – 400023, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loan From banks

 

46.060

Term loan From other than banks

 

0.000

Short Term Borrowings

 

 

From other than banks

 

0.116

Total

NA

46.176

 

Notes:

 

Short Term Borrowings

 

Particulars

Terms of repayment and security

31.03.2012

Rs. In Millions

Term loan :

 

 

(a) From banks

Secured by Hypothecation of all assets of the company and Equitable Mortgage of immovable property of the Company. Further secured by personal guarantees and collateral security given by the directors of the Company

46.060

(b) From other

than bank

Secured by Hypothecation of Vehicle, repayable in monthly instalments by 10.8.2012

0.00

 

Short Term Borrowings

 

Particulars

Terms of repayment and security

31.03.2012

Rs. In Millions

Term loan :

 

 

(a) From other than banks

Secured by Hypothecation of

Vehicle, repayable in monthly

instalments by 10.8.2012

0.116

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P.G. Ranade and Company

Chartered Accountants

Address :

16, 17/A, Rajdarshan Sabemant, Dada Patil Wadi, Near Platform No. 1, Thane West, Mumbai – 400602, Maharashtra, India

PAN No.:

AAMFP2612H

 


 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45000

Equity Shares

Rs.100/- each

Rs.4.500 Millions


Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

41012

Equity Shares

Rs.100/- each

Rs.4.101 Millions

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4.101

4.101

4.101

(b) Reserves & Surplus

26.872

25.345

23.556

(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)

30.973

29.446

27.657

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

50.396

65.347

71.641

(b) Deferred tax liabilities (Net)

0.769

0.830

0.900

(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)

51.165

66.177

72.541

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.116

0.260

(b) Trade payables

9.787

18.271

12.924

(c) Other current liabilities

22.953

26.590

15.003

(d) Short-term provisions

5.412

4.792

3.867

Total Current Liabilities (4)

38.152

49.769

32.054

 

 

 

 

TOTAL

120.290

145.392

132.252

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.997

6.637

6.747

(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

0.050

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.997

6.637

6.797

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.171

5.290

4.275

(b) Inventories

33.406

53.198

42.468

(c) Trade receivables

0.260

2.377

4.307

(d) Cash and cash equivalents

44.650

43.276

40.743

(e) Short-term loans and advances

35.806

34.614

33.662

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

114.293

138.755

125.455

 

 

 

 

TOTAL

120.290

145.392

132.252

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

173.112

164.816

121.666

 

 

Other Income

0.724

0.696

0.545

 

 

TOTAL                                        

173.836

165.512

122.211

 

 

 

 

 

Less

EXPENSES

168.653

157.819

113.144

 

 

 

 

 

Less

PROFIT/(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

168.653

157.819

113.144

 

 

 

 

 

Less

FINANCIAL EXPENSES            

5.183

7.693

9.067

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.341

4.193

6.470

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

2.842

3.500

2.597

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE EXCEPTIONAL ITEMS AND TAX

0.751

0.780

0.759

 

 

 

 

 

Less

EXCEPTIONAL ITEMS

0.005

0.076

0.000

 

 

 

 

 

Less

TAX                                                     

0.559

0.855

0.572

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

1.527

1.789

1.266

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Reimbursement of Export Freight and others

1.872

1.823

 

 

Export of goods calculated on F.O.B basis

 

154.440

119.657

 

TOTAL EARNINGS

162.987

156.312

121.480

 

 

 

 

 

 

Earnings Per Share (Rs.)

37.23

43.61

30.87

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.88

1.08

1.04

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.43

0.47

0.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.62

0.54

0.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.03

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.63

2.22

2.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.00

2.79

3.91

 

 

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

4.101

4.101

4.101

Reserves & Surplus

23.556

25.345

26.872

Net worth

27.657

29.446

30.973

 

 

 

 

long-term borrowings

71.641

65.347

50.396

Short term borrowings

0.260

0.116

0.000

Total borrowings

71.901

65.463

50.396

Debt/Equity ratio

2.600

2.223

1.627

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

121.666

164.816

173.112

 

 

35.466

5.033

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

121.666

164.816

173.112

Profit

1.266

1.789

1.527

 

1.04%

1.09%

0.88%

 

 

 

 

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

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

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

No

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Loans and advances from related parties

 

11.461

Other loans and advances

 

7.826

Total

NA

19.287

 

 

OPERATION FOR THE YEAR:

 

During the year, sales turnover of the company was Rs.172.920 Millions as compared to Rs.164.628 Millions in the immediate preceding year resulting in a Profit of Rs.1.527 Millions compared to Profit of Rs.1.789 Millions in the preceding year. The gross income from the Laboratory division is Rs.0.191 Million this year compared to Rs.0.189 Million in the last year.

 

 


FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.60.21

UK Pound

1

Rs.101.05

Euro

1

Rs.83.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VNT


 

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

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

34

 

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.