MIRA INFORM REPORT

 

 

Report Date :

25.04.2014

 

IDENTIFICATION DETAILS

 

Name :

MIKASA COSMETICS LIMITED (w.e.f. 14.06.2006)

 

 

Formerly Known As :

SHEBRO INDUSTRIES LIMITED

 

 

Registered Office :

101, Centre Point, Opposite Parel Post Office, Jijibai Lane, Lalbaug, Mumbai – 400012, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.04.1993

 

 

Com. Reg. No.:

244923

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24244MH1993PLC244923

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS18151A

 

 

PAN No.:

[Permanent Account No.]

AAGCS2183A

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

 

Line of Business :

Manufacture of Cosmetic and export of perfumes, lotions, shampoos, gels.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management has reported minimal profits since FY 2012, with the help of which it is gradually wiping off its accumulated losses.

 

However, the company has eroded its networth during 2013.

 

Business is active. Payment terms are reported as slow.

 

The company can be considered for business dealing on a safe a secured 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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

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 DENIED

 

Management Non Co – operative

 

Contact No.: 91-44-24545139

 

 

LOCATIONS

 

Registered Office :

101, Centre Point, Opposite Parel Post Office, Jijibai Lane, Lalbaug, Mumbai – 400012, Maharashtra, India

Tel. No.:

91-44-24545139 / 22501663 / 0310

Fax No.:

91-44-22501664

E-Mail :

ho@mikasacostmetics.com

lab@mikasacostmetics.com

Website :

www.mikasacostmetics.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Hemant Vashi

Designation :

Director

Address :

6- D, Sonawala Building, 4th Floor, Tardeo, Mumbai 400 007

Date of Birth/Age :

07.07.1952

Date of Appointment :

28.04.1993

DIN No.:

00257844

 

 

Name :

Mr. Shashikant Sheth

Designation :

Director

Address :

Oberoi Sky Gardens, AWing, 301 B, 3rd Floor, Plot No. 119, Lokhandwala Complex, Mumbai 400 053

Date of Birth/Age :

11.09.1946

Date of Appointment :

11.02.2008

DIN No.:

00296865

 

 

Name :

Mr. Ketan Sheth

Designation :

Director

Address :

3, The Beacon, 1st Floor, Opp. Mantralaya, 140 Madam Cama Road, Mumbai 400 021

Date of Birth/Age :

09.06.1967

Date of Appointment :

23.02.2007

DIN No.:

00298932

 

 

Name :

Mr. Mahendra Sheth

Designation :

Director

Address :

No. 2 Indian Mercantile Mansion, 24, Madam Cama Road, Mumbai 400 039

Date of Birth/Age :

11.12.1941

Date of Appointment :

05.02.2007

DIN No.:

01274985

 

 

Name :

Mr. Kishor Sheth

Designation :

Director

Address :

The Beacon, Flat No. 3, 1st Floor, Madam Cama, Road, Mumbai 400 021

Date of Birth/Age :

12.11.1938

Date of Appointment :

28.04.1993

DIN No.:

00257901

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Equity Shares

 

Name of the Shareholders

No. of Shares

Kishor S. Sheth

16,715

Chandrika K. Sheth

6,245

Ketan K. Sheth

5,715

Ila S. Sheth

715

Shashikant S. Sheth

15,950

Mahendra S. Sheth

21,715

Nalini M. Sheth

950

TOTAL

68,005

 

Preference Shares

 

Name of the Shareholders

No. of Shares (4%)

Meso Private Limited

31,995

TOTAL

31,995

 

 

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 :

Manufacture of Cosmetic and export of perfumes, lotions, shampoos, gels.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

State Bank of India, Overseas Branch, The Arcade, 2nd Floor, World Trade Centre, Cuffe Parade, Mumbai – 400005, Maharashtra, India

 

 

Facilities :

---

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Kamdar Desai and Patel

Chartered Accountants

Address :

Vasaikar House, 296 Cadell Road, Dadar (West), Mumbai – 400028, Maharashtra, India

PAN No.:

AAAFK6984H

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

(23.256)

(34.215)

(45.341)

(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)

(13.256)

(24.215)

(35.341)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

102.222

113.584

110.802

(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)

102.222

113.584

110.802

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1.807

5.860

1.323

(c) Other current liabilities

0.139

0.519

0.130

(d) Short-term provisions

0.447

0.609

0.594

Total Current Liabilities (4)

2.393

6.988

2.047

 

 

 

 

TOTAL

91.359

96.357

77.508

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

24.977

29.361

32.858

(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

0.000

(d)  Long-term Loan and Advances

1.434

1.434

1.354

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

26.411

30.795

34.212

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

28.377

27.454

29.443

(b) Inventories

0.000

0.000

0.058

(c) Trade receivables

13.394

17.764

3.676

(d) Cash and cash equivalents

20.189

15.595

5.594

(e) Short-term loans and advances

0.048

2.554

3.003

(f) Other current assets

2.940

2.195

1.522

Total Current Assets

64.948

65.562

43.296

 

 

 

 

TOTAL

91.359

96.357

77.508

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

45.506

39.869

23.067

 

Other Income

4.136

3.216

2.595

 

TOTAL

49.642

43.085

25.662

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

14.545

4.739

15.144

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

0.000

0.000

1.061

 

Employees benefits expense

8.612

10.502

8.273

 

Other Administrative expenses

11.281

11.873

10.802

 

TOTAL

34.438

27.114

35.280

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

15.204

15.971

(9.618)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

4.247

4.846

4.919

 

 

 

 

 

 

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

10.957

11.125

(14.537)

 

 

 

 

 

Less

TAX (I)

0.000

0.000

0.006

 

 

 

 

 

 

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

10.957

11.125

(14.543)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

(34.215)

(45.340)

(30.798)

 

 

 

 

 

 

Balance Carried to the B/S (J+K+L-M)

(23.258)

(34.215)

(45.341)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

30.825

14.158

0.000

 

TOTAL EARNINGS

30.825

14.158

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

109.570

111.250

(145.430)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

22.07

25.82

(56.67)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

24.08

27.90

(63.02)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.99

11.55

(18.76)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.83)

(0.46)

0.41

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(7.71)

(4.69)

(3.14)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

27.14

9.38

21.15

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

(45.341)

(34.215)

(23.256)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(35.341)

(24.215)

(13.256)

 

 

 

 

long-term borrowings

110.802

113.584

102.222

Short term borrowings

0.000

0.000

0.000

Total borrowings

110.802

113.584

102.222

Debt/Equity ratio

(3.135)

(4.691)

(7.711)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

23.067

39.869

45.506

 

 

72.840

14.139

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

23.067

39.869

45.506

Profit After Tax

(14.543)

11.125

10.957

 

(63.05%)

27.90%

24.08%

 

 

 

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%

No

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

No

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

 

 

Loan from related parties

102.222

113.584

 

 

 

Total

102.222

113.584

 

OPERATIONS:

 

During the financial year the Company has started manufacturing “Private Label” for parties located in the Middle East and Far East Asia and hopes to grow this business further.

 

The Company’s R and D unit has been shifted from Chennai to Ahmadabad and will continue to cater to new product development and contractual research work.

 

NOTE :

The registered office of the company has been shifted from D-7, 2nd Floor, Guindy Industrial Estate, Chennai – 600032, Tamil Nadu to the present address 14.06.2013.

 

FIXED ASSETS

 

·         Factory Building

·         Plant and  Machinery

·         Weighing Scales

·         Air Conditioner

·         Office Equipments

·         Laboratory Equipments

·         Computer

·         Motor Car

·         Scooter / Mopeds

·         Furniture and  Fixtures

·         Electric Fittings

 

 


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 records 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.61.07

UK Pound

1

Rs.102.77

Euro

1

Rs.84.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

14

 

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.