MIRA INFORM REPORT

 

 

Report Date :

16.04.2014

 

IDENTIFICATION DETAILS

 

Name :

VENKATESHWARA DISTRIBUTORS PRIVATE LIMITED

 

 

Registered Office :

308, Regent Chamber, 208, Nariman Point, Mumbai – 400021, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

22.01.1971

 

 

Com. Reg. No.:

11-014970

 

 

Capital Investment / Paid-up Capital :

Rs. 0.823 Million

 

 

CIN No.:

[Company Identification No.]

U21000MH1971PTC014970

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Readymade Garments, Nokia Phone and Accessories and Bags.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 34000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate financial risk profile due to huge external borrowing which act as a threat to liquidity position of the company.

 

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

 

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

 

NOTES :

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

 

 

INDIAN ECONOMIC OVERVIEW

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

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 NON-COOPERATIVE (Tel. No.: 91-22-22831588)

 

 

LOCATIONS

 

Registered Office :

308, Regent Chamber, 208, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No. :

91-22-22831588

Fax No. :

Not Available

E-Mail :

info@karwamarketing.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Nand Kishore Karwa

Designation :

Director

Address :

195, Tagore Park, Model Town, New Delhi – 110009, India

Date of Birth/Age :

09.07.1954

Date of Appointment :

16.10.1990

DIN No. :

00436708

 

 

Name :

Mr. Nilesh Karwa

Designation :

Director

Address :

195, Tagore Park, Model Town, New Delhi – 110009, India

Date of Birth/Age :

16.10.1977

Date of Appointment :

23.03.2004

DIN No. :

00436820

 

 

Name :

Mr. Narayan Karwa

Designation :

Director

Address :

87-B, Kamal Kunj, Bomanji Petit Road Cum Balla Hill Gamdevi, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

18.10.1955

Date of Appointment :

26.06.2003

DIN No. :

00445608

 

 

Name :

Mr. Nitin Karwa

Designation :

Director

Address :

87-B, Kamal Kunj, Bomanji Petit Road Cum Balla Hill Gamdevi, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

17.06.1981

Date of Appointment :

25.03.2004

DIN No. :

00445685

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

 

Narayan Jaichandlal Karwa

120

Sulochana Karwa

550

Pramod Karwa

520

Manju Karwa

640

Nitin Karwa

610

Nilesh Karwa

650

Manju Karwa

10

Jaichandlal S Karwa

10

Narayan Karwa Huf

10

Narayan Jaichndlal Karwa

10

Nandkishore J. Karwa

261

Nand Kishore Karwa-HUF

520

Narayan Karwa-HUF

300

Jaichandlal Karwa HUF

151

Nilesh Karwa-HUF

300

Pramod Karwa-HUF

300

Nitin Karwa-Huf

300

Raasi Karwa

400

Rajshree Karwa

410

Seema Karwa

410

Shaurya Karwa (Minor)

350

Arjun Karwa (Minor)

350

Arya Karwa (Minor)

350

Shiven Karwa (Minor)

350

Yana Karwa (Minor)

350

Total

 8232

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Readymade Garments, Nokia Phone and Accessories and Bags.

 

 

GENERAL INFORMATION

 

Suppliers :

·         Aggarwal Computers

Neotec

TCNS Clothing Company Private Limited

Samsonite South Asia (Private) Limited

DS Enterprises

Ingram Micro India Limited

Basic Clothing

Chauhan Enterprises

Ennar Financial Services Private Limited

Rajindra Iron Traders

 

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         Bank of Baroda, Darya Ganj, New Delhi - 110002, India

 

HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

·         Citi Bank

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

HDFC Loan against Car

0.000

0.121

From Directors and Relative

40.355

34.236

Inter Corporate Loan

7.213

12.572

 

 

 

SHORT TERM BORROWINGS

 

 

Bank of Baroda (Secured against 3833-Jai House, IInd Floor, Darya Ganj, New Delhi and 3832, Capital House, Ground Floor, Darya Ganj, New Delhi related to relative of director and hypothecation of stock and book debts)

3.289

20.688

Total

50.857

67.617

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Manv and Associates

Chartered Accountants

Address :

1649, Ist Floor Main Bazar, Paharganj – 110055, New Delhi, India

Tele Fax No. :

91-11-23582743/ 23583743

E-Mail :

vijaykjainca@gmail.com

Website :

www.manvindia.in

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

AARFM5645C

 

 

Enterprises where control exists :

·         Karwa Marketing Private Limited

Kalpana Marketing Private Limited

Excel Agencies Private Limited

NK Overseas Private Limited

SNC Agencies Private Limited

Karwa Commercial Private Limited

Jai Chand Lal Karwa Charitable Trust

Visan Trading Private Limited

Sardi Investment Private Limited

Arya Karwa Benefit Trust

Chemolite Agencies

Shree Narayan and Company

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8,232

Equity Shares

Rs.100/- each

Rs. 0.823 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

0.823

0.823

0.823

(b) Reserves & Surplus

7.802

6.263

5.282

(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)

8.625

7.086

6.105

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

47.568

46.929

31.247

(b) Deferred tax liabilities (Net)

0.066

0.086

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)

47.634

47.015

31.247

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3.289

20.688

3.301

(b) Trade payables

58.485

54.095

34.867

(c) Other current liabilities

1.773

1.357

1.415

(d) Short-term provisions

0.707

0.779

0.220

Total Current Liabilities (4)

64.254

76.919

39.803

 

 

 

 

TOTAL

120.513

131.020

77.155

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.011

6.807

6.195

(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)

0.000

0.000

0.012

(d)  Long-term Loan and Advances

1.508

4.931

0.455

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.519

11.738

6.662

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

71.618

78.814

49.285

(c) Trade receivables

4.265

0.680

0.424

(d) Cash and cash equivalents

7.050

7.044

3.769

(e) Short-term loans and advances

28.061

32.744

17.015

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

110.994

119.282

70.493

 

 

 

 

TOTAL

120.513

131.020

77.155

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

389.399

350.895

271.871

 

 

Other Income

75.449

79.706

54.287

 

 

TOTAL                                     (A)

464.848

430.601

326.158

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

368.570

386.918

319.426

 

 

Changes in inventories of Stock-in-Trade

7.195

-29.529

-42.528

 

 

Employees benefits expense

22.949

17.811

10.189

 

 

Other expenses

54.278

45.142

32.831

 

 

TOTAL                                     (B)

452.992

420.342

319.918

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

11.856

10.259

6.240

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

8.940

8.096

5.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

2.916

2.163

1.240

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.627

0.633

0.461

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)           

2.289

1.530

0.779

 

 

 

 

 

Less

TAX                                                                  (H)

0.750

0.549

0.173

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

1.539

0.981

0.606

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

186.93

119.12

121.59

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.33

0.23

0.19

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.59

0.44

0.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.90

1.17

1.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.22

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.90

9.54

5.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.73

1.55

1.77

 

 

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

0.823

0.823

0.823

Reserves & Surplus

5.282

6.263

7.802

Net worth

6.105

7.086

8.625

 

 

 

 

long-term borrowings

31.247

46.929

47.568

Short term borrowings

3.301

20.688

3.289

Total borrowings

34.548

67.617

50.857

Debt/Equity ratio

5.659

9.542

5.896

 

 

 

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

271.871

350.895

389.399

 

 

29.067

10.973

 

 

 

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

271.871

350.895

389.399

Profit

0.606

0.981

1.539

 

0.22%

0.28%

0.40%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

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

 

 

CURRENT MATURITIES OF LONG TERM DEBTS: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10434508

31/05/2013

20,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI - 400013, MAHARASHTRA, INDIA

B78572302

 

 

FIXED ASSETS

 

·         Land

Furniture and Fixture

Plant and Equipment

Vehicles

 


 

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.60.26

UK Pound

1

Rs.100.71

Euro

1

Rs.83.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

MRI

 


 

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

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.