MIRA INFORM REPORT

 

 

Report Date :

12.04.2014

 

IDENTIFICATION DETAILS

 

Name :

K R BAKES PRIVATE LIMITED

 

 

Registered Office :

170, 2nd Floor, K R Plaza, Gopalswamy Kovil Street, Ganapathy, Coimbatore – 641006, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.04.2000

 

 

Com. Reg. No.:

18-009294

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U15412TZ2000PTC009294

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CMBK03901C

 

 

PAN No.:

[Permanent Account No.]

AACCK1728L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Bakery Products. 

 

 

No. of Employees :

300 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 519900

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be fair.

 

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

 

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

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BB+ (Long Term Rating)

Rating Explanation

Moderate risk of default and high credit risk.

Date

February 11, 2014

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. A. Prince

Designation :

Director

Contact No.:

91-9442611969

Date :

05.03.2014

 

 

LOCATIONS

 

Registered Office :

170, 2nd Floor, K R Plaza, Gopalswamy Kovil Street, Ganapathy, Coimbatore – 641006, Tamilnadu, India

Tel. No.:

91-422-2539969

Mobile No.:

91-9442611969 (Mr. A. Prince)

Fax No.:

Not Available

E-Mail :

map1@vsnl.net

regiyanikkal@gmail.com

 

 

Factory :

Cochin, Kerala, India

 

 

DIRECTORS

 

As on: 26.09.2013

 

Name :

Mr. A. Balan

Designation :

Director

Address :

8/1A, KRG Nagar, Ganapathy, Coimbatore – 641006, Tamilnadu, India 

Date of Birth/Age :

03.08.1955

Date of Appointment :

04.04.2000

DIN No.:

00112330

 

 

Name :

Mr. Ayanikkal Sujith

Designation :

Director

Address :

8/1A, KRG Nagar, Ganapathy, Coimbatore – 641006, Tamilnadu, India 

Date of Birth/Age :

05.01.1979

Date of Appointment :

04.04.2000

DIN No.:

00112571

 

 

Name :

Mr. Ayanikal Ramachandran

Designation :

Director

Address :

8/1A, KRG Nagar, Ganapathy, Coimbatore – 641006, Tamilnadu, India 

Date of Birth/Age :

25.03.1983

Date of Appointment :

04.04.2000

DIN No.:

05140445

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 26.09.2013

 

Names of Shareholders

 

No. of Shares

A. Balan

 

7300

P. Lakshmi

 

5500

A. Sujith

 

4200

A Prince

 

3000

 

 

 

Total

 

20000

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 26.09.2013

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Bakery Products. 

 

 

Terms :

 

Selling :

Cash and credit

 

 

Purchasing :

Cash and credit

 

 

GENERAL INFORMATION

 

Customers :

End User

 

 

No. of Employees :

300 (Approximately)

 

 

Bankers :

  • Dhanalakshmi Bank Limited, Valancherry Branch, Valancherry - 676552, Kerala, India
  • HDFC Bank Limited
  • Axis Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWING

 

 

The Dhanalakshmi Bank Limited

0.163

2.894

HDFC Bank Limited

0.261

0.975

Axis Bank Limited

2.669

0.000

SHORT TERM BORROWING

 

 

Loan against fixed Deposit 

4.500

0.000

 

 

 

Total

7.593

3.869

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M P Gopalakrishnan

Chartered Accountants

Address :

540, N S R Road, 540, N S R Road, Coimbatore – 641043, Tamilnadu, India

PAN No.:

AEGPG2264Q

 

 

Sister Concern :

AKR Foods Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs.2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs.2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

108.254

89.812

70.589

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

19.731

8.521

9.121

Total Shareholders’ Funds (1) + (2)

129.985

100.333

81.710

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.093

3.869

7.443

(b) Deferred tax liabilities (Net)

1.786

2.092

2.503

(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)

4.879

5.961

9.946

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.500

0.000

0.000

(b) Trade payables

0.441

1.289

1.828

(c) Other current liabilities

11.645

14.866

9.969

(d) Short-term provisions

0.000

4.010

2.863

Total Current Liabilities (4)

16.586

20.165

14.660

 

 

 

 

TOTAL

151.450

126.459

106.316

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

85.969

79.948

77.967

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

19.257

11.358

2.710

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

32.284

23.219

18.041

(e) Other Non-current assets

0.255

0.000

0.000

Total Non-Current Assets

137.765

114.525

98.718

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.657

0.629

0.556

(c) Trade receivables

1.457

1.512

1.224

(d) Cash and cash equivalents

7.078

1.443

0.986

(e) Short-term loans and advances

3.477

8.350

4.729

(f) Other current assets

0.016

0.000

0.103

Total Current Assets

13.685

11.934

7.598

 

 

 

 

TOTAL

151.450

126.459

106.316

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Sales of Bakery Products

230.911

222.878

216.668

 

Wind Energy Receipts

1.330

1.114

1.290

 

Rent Receipts

0.000

0.381

0.486

 

Other Income

4.068

2.009

1.570

 

TOTAL

236.309

226.382

220.014

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Other expenses

 

 

 

 

TOTAL

209.115

196.948

192.961

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

27.194

29.434

27.053

 

 

 

 

 

Less

TAX (

8.751

10.211

9.544

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

18.443

19.223

17.509

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

89.811

70.588

53.079

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

108.254

89.811

70.588

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 922.15

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

7.80

8.49

7.96

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

11.78

13.21

12.49

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

20.57

25.57

26.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.29

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.06

0.04

0.09

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.83

0.59

0.52

 

 

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

2.000

2.000

2.000

Reserves & Surplus

70.589

89.812

108.254

Net worth

72.589

91.812

110.254

 

 

 

 

long-term borrowings

7.443

3.869

3.093

Short term borrowings

0.000

0.000

4.500

Total borrowings

7.443

3.869

7.593

Debt/Equity ratio

0.103

0.042

0.069

 

 

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

216.668

222.878

230.911

 

 

2.866

3.604

 

 

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

216.668

222.878

230.911

Profit

17.509

19.223

18.443

 

8.08%

8.62%

7.99%

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

Yes

Note:

 

The Registered Office of the company has been shifted from 8/1A, KRG Nagar, 2 Street, Ganapathy – 641045, Tamilnadu, India to the present address w.e.f. 02.08.2013

 

 

FIXED ASSETS:

 

Tangible Assets

·         Land

·         Building

·         Plant and Machinery

·         Computers

·         Electrical Incubation

·         Furniture and Fixtures

·         Office Equipments

·         Vehicle

·         Display Unit

 

 


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 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.60.27

UK Pound

1

Rs.101.10

Euro

1

Rs.83.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

43

 

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.