MIRA INFORM REPORT
|
Report Date : |
29.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
CONTEMPORARY BROKERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
2nd Floor, 1 & 2, Old Court House Corner, Kolkata –
700001, West Bengal |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
27.03.2003 |
|
|
|
|
Com. Reg. No.: |
21-183803 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 17.907 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U21020MH2008PTC183803 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CALC03652F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCC1302Q |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
To carry on the business of broking/ marketing/ agency or commission
business of tea and Job work of Toothbrush. |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (54) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 380000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Financial position of the company seems to be sound. Trade relations are reported to be fair. Business is active. Payments are
reported to be usually correct and as per commitments. The company can be considered for normal business dealing 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 – 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating: “BBB” |
|
Rating Explanation |
Have moderate degree of safety and carry moderate credit risk. |
|
Date |
10.01.2014 |
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 DECLINED
MANAGEMENT NON-COOPERATIVE (Tel. No.: 91-33-22307242)
LOCATIONS
|
Registered Office : |
2nd Floor, 1 & 2, Old Court House Corner, Kolkata –
700001, West Bengal, India |
|
Tel. No. : |
91-33-22207242/ 22307241 / 42 |
|
Fax No. : |
91-33-22435753 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Office 1: |
2A, Centre Point,
Opp. Bora Service station, G.S. Road, Ulubari, Guwahati – 781007,
Assam, India |
|
Tel. No. : |
91-361-2522052 / 2524253 |
|
|
|
|
Branch Office 2: |
STAC Building, Mallaguri, P.O. Pradhan Nagar, Siliguri –
734403, West Bengal, India |
|
Tel. No. : |
91-353-2513095 / 2513521 |
DIRECTORS
As on 10.06.2013
|
Name : |
Mr. Samar Sircar |
|
Designation : |
Director |
|
Address : |
Flat – 3A, Rawdown Heights, 5, Rawdown Street, Kolkata – 700017, West
Bengal, India |
|
Date of Birth/Age : |
09.09.1947 |
|
Date of Appointment : |
29.10.2003 |
|
DIN No. : |
00036012 |
|
|
|
|
Name : |
Mr. Lal Raisinghani |
|
Designation : |
Director |
|
Address : |
B62FF, Gulmohar Park, New Delhi – 110049, India |
|
Date of Birth/Age : |
08.04.1949 |
|
Date of Appointment : |
29.10.2003 |
|
DIN No. : |
00089570 |
|
|
|
|
Name : |
Mr. Lav Jhingan |
|
Designation : |
Director |
|
Address : |
15, Belvedora Court, 11/1B, Alipore Road, Kolkata – 700027, West
Bengal, India |
|
Date of Birth/Age : |
17.06.1949 |
|
Date of Appointment : |
23.06.2009 |
|
DIN No. : |
00113804 |
|
|
|
|
Name : |
Madhavi Divan |
|
Designation : |
Director |
|
Address : |
20, Laburnum Road, Grant Road, Gamdevi, Mumbai – 400007, Maharashtra,
India |
|
Date of Birth/Age : |
24.08.1970 |
|
Date of Appointment : |
04.10.2004 |
|
DIN No. : |
00226074 |
|
|
|
|
Name : |
Mrs. Nayana Goradia |
|
Designation : |
Director |
|
Address : |
145, Sundar Nagar, Lodi Road, New Delhi – 110003, India |
|
Date of Birth/Age : |
02.03.1939 |
|
Date of Appointment : |
04.10.2004 |
|
DIN No. : |
00453873 |
|
|
|
|
Name : |
Mrs. Brinda Goradia Shroff |
|
Designation : |
Director |
|
Address : |
23A, Jungpura Hospital Road, New Delhi – 110014, India |
|
Date of Birth/Age : |
29.11.1966 |
|
Date of Appointment : |
30.06.2003 |
|
DIN No. : |
00455131 |
|
|
|
|
Name : |
Satyanjoy Hazarika |
|
Designation : |
Director |
|
Address : |
5th, Bylane West Pub Sarania, Guwahati – 781003, Assam,
India |
|
Date of Birth/Age : |
15.02.1957 |
|
Date of Appointment : |
16.01.2010 |
|
DIN No. : |
00680495 |
|
|
|
|
Name : |
Debabrata Mitra |
|
Designation : |
Director |
|
Address : |
45, Gopal Banerjee Lane, Howrah – 711101, West Bengal, India |
|
Date of Birth/Age : |
13.05.1961 |
|
Date of Appointment : |
01.09.2011 |
|
DIN No. : |
03621755 |
|
|
|
|
Name : |
Mr. Amarendra Nandkelyae |
|
Designation : |
Additional Director |
|
Address : |
E-422, Block-E, Greater Kailash-II, Delhi – 110048, India |
|
Date of Birth/Age : |
03.01.1956 |
|
Date of Appointment : |
23.04.2013 |
|
DIN No. : |
05149779 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 10.06.2013
|
Names of Shareholders |
No. of Shares |
|
Somnath Palit |
1800 |
|
Samir Banerjee |
2400 |
|
Pradeep Kumar Das |
3000 |
|
Rajeev Roy |
2250 |
|
Aloke Mohan Roy |
360 |
|
Brinda Goradia Shroff |
8250 |
|
Lal Raisinghani |
12900 |
|
Pramilla Majumdar |
3 |
|
Prafull Goradia |
116847 |
|
Nayana Goradia |
3 |
|
Ahan Goradia Shroff |
3 |
|
Selena Goradia Shroff |
3 |
|
Chandalal Raisinghani |
3 |
|
Madhavi Divan |
17721 |
|
Avanti Divan |
3 |
|
Soumen Bagchi |
3000 |
|
Abhijit Majumdar |
3 |
|
Contemporary Targett Private Limited |
9818 |
|
Amarjit Singh Bains |
3 |
|
Lav Jhingan |
300 |
|
Budge Budge Investment Private Limited |
42 |
|
D Mondal |
57 |
|
Satyanjay Hazarika |
300 |
|
Bella Jhingan |
3 |
|
Amarendra Nandkeolyar |
1 |
|
Total |
179073 |
As on 10.06.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Bodies corporate |
5.51 |
|
Directors or relatives of Directors |
87.33 |
|
Other top fifty shareholders |
7.16 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
To carry on the business of broking/ marketing/ agency or commission
business of tea and Job work of Toothbrush. |
GENERAL INFORMATION
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
· Bank of Baroda (Brabourne Road Branch), 4, Brabourne Road, Kolkata - 700001, West Bengal, India · State Bank of India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Biswabikash and Associates Chartered Accountants |
|
Address : |
15, Bompass Road, 2nd Floor, Kolkata – 700029, West Bengal, India |
|
Tel. No. : |
91-33-24667277/ 9048 |
|
E-Mail : |
|
|
Income-tax
PAN of auditor or auditor's firm : |
AAEFB9097J |
|
|
|
|
Associates : |
· Contemporary Targett Private Limited · Breech Oral Care Private Limited · W H Targett (India) Limited |
CAPITAL STRUCTURE
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
180,000 |
Equity Shares |
Rs.100/- each |
Rs. 18.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
179,073 |
Equity Shares |
Rs.100/- each |
Rs. 17.907 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 |
17.907 |
17.907 |
17.907 |
|
(b) Reserves & Surplus |
78.014 |
61.440 |
44.749 |
|
(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) |
95.921 |
79.347 |
62.656 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
57.165 |
47.486 |
52.652 |
|
(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) |
57.165 |
47.486 |
52.652 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
145.152 |
99.155 |
66.134 |
|
(b) Trade
payables |
24.811 |
12.704 |
5.500 |
|
(c) Other
current liabilities |
1.241 |
2.851 |
2.271 |
|
(d) Short-term
provisions |
13.010 |
11.011 |
44.840 |
|
Total Current
Liabilities (4) |
184.214 |
125.721 |
118.745 |
|
|
|
|
|
|
TOTAL |
337.300 |
252.554 |
234.053 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
57.781 |
23.978 |
8.346 |
|
(ii)
Intangible Assets |
0.437 |
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 |
50.800 |
50.800 |
52.800 |
|
(c) Deferred tax assets (net) |
1.461 |
0.071 |
0.000 |
|
(d) Long-term Loan and Advances |
35.904 |
30.965 |
5.963 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.229 |
|
Total Non-Current
Assets |
146.383 |
105.814 |
67.338 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
8.201 |
8.000 |
0.000 |
|
(b)
Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade
receivables |
22.212 |
7.808 |
2.042 |
|
(d) Cash
and cash equivalents |
7.690 |
12.003 |
6.633 |
|
(e)
Short-term loans and advances |
152.814 |
118.929 |
158.040 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
190.917 |
146.740 |
166.715 |
|
|
|
|
|
|
TOTAL |
337.300 |
252.554 |
234.053 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
126.635 |
117.978 |
114.071 |
|
|
|
Other Income |
34.996 |
30.130 |
24.719 |
|
|
|
TOTAL (A) |
161.631 |
148.108 |
138.790 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Employees benefits expense |
28.771 |
|
|
|
|
|
Other expenses |
50.010 |
53.845 |
|
|
|
|
TOTAL (B) |
78.781 |
82.070 |
74.335 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
82.850 |
66.038 |
64.455 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
27.477 |
20.804 |
17.274 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
55.373 |
45.234 |
47.181 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
13.241 |
2.598 |
2.215 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F)
(G) |
42.132 |
42.636 |
44.966 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
13.071 |
13.458 |
14.685 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
29.061 |
29.178 |
30.281 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
50.082 |
36.309 |
29.081 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
2.906 |
2.918 |
3.028 |
|
|
|
Interim Dividend |
3.581 |
3.581 |
3.581 |
|
|
|
Proposed Dividend |
7.163 |
7.163 |
3.582 |
|
|
|
Tax on Dividend (Nett) |
1.743 |
1.743 |
0.924 |
|
|
|
Issue of Bonus Shares |
0.000 |
0.000 |
11.938 |
|
|
BALANCE CARRIED
TO THE B/S |
63.750 |
50.082 |
36.309 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
19.461 |
7.017 |
0.000 |
|
|
TOTAL IMPORTS |
19.461 |
7.017 |
0.000 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
162.29 |
162.94 |
169.10 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
17.98 |
19.70 |
21.82 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
33.27 |
36.14 |
39.42 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
14.78 |
21.14 |
24.81 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.44 |
0.54 |
0.72 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.11 |
1.85 |
1.90 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.04 |
1.17 |
1.40 |
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 |
17.907 |
17.907 |
17.907 |
|
Reserves & Surplus |
44.749 |
61.440 |
78.014 |
|
Net
worth |
62.656 |
79.347 |
95.921 |
|
|
|
|
|
|
long-term borrowings |
52.652 |
47.486 |
57.165 |
|
Short term borrowings |
66.134 |
99.155 |
145.152 |
|
Total
borrowings |
118.786 |
146.641 |
202.317 |
|
Debt/Equity
ratio |
1.896 |
1.848 |
2.109 |
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 |
114.071 |
117.978 |
126.635 |
|
|
|
3.425 |
7.338 |
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 |
114.071 |
117.978 |
126.635 |
|
Profit |
30.281 |
29.178 |
29.061 |
|
|
26.55% |
24.73% |
22.95% |
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 |
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 |
Yes |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10375410 |
21/05/2013 * |
61,500,000.00 |
STATE BANK OF INDIA |
SCB BRANCH, TRIDENT COMPLEX, RACE COURSE, VADODARA, GUJARAT - 390007, INDIA |
B77253490 |
|
2 |
80053199 |
09/08/2012 * |
140,000,000.00 |
BANK OF BARODA |
BRABOURNE ROAD BRANCH, 4, BRABOURNE ROAD, KOLKATA, WEST BENGAL - 700001, INDIA |
B57654766 |
* Date of charge modification
UNSECURED LOANS
|
PARTICULAR |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Other Loans and
advances |
|
|
|
Intercorporate deposits |
8.500 |
13.886 |
|
Loan from Shareholders |
21.000 |
23.000 |
|
Trade Deposits |
4.100 |
10.600 |
|
Total |
33.600 |
47.486 |
PERFORMANCE AND
PROSPECTS
During the financial year ended 31st March 2013, the Company sold 66.9 million Kgs of tea at an average price of Rs.142.38 compared to 78.3 million Kgs of at an average price of Rs. 118.90 in the previous year. Thus while there had been a significant decline in the quantity sold during the year as compared to the previous year, the income from brokerage and others was marginally higher due to higher prices.
The decrease in quantity was partly due to considerable loss of crop in the organized sector resulting in lower offering in Auctions during the year, particularly in the Kolkata Centre.
However during the year, the Company’s toothbrush operations, which started towards the end of the previous year showed a remarkable growth. Compared to the Job work income earned by the Company during the last 3 months of the previous year of Rs.1.065 Millions, the Company had earned job work income of Rs.114.35 Lacs. During the Financial year, the Company invested Rs. 45.920 Millions in machinery over and above Rs.17.795 Millions invested in the previous year.
During the financial year, the Company’s profit before depreciation was Rs. 55.373 Millions as Against Rs. 45.234 Millions during the previous year mainly due to, considerably higher cash accrual from toothbrush operations. However due to very high depreciation in the initial year of toothbrush operations, the Company’s profit before Tax marginally declined to Rs. 42.132 Millions as against Rs. 42.636 Millions.
In the financial year 2013-14, as per the initial trend, the auction offering are likely to be higher with no significant drop in prices. With payment routes for Exports to Iran being streamlined, more Orthodox teas are likely to be made in the year 2013. CTC prices are expected to be firm up to July and the perceived shift towards Orthodox manufacture would help the CTC market, particularly the better CTC. Orthodox prices were also expected to be attractive during the year 2013. The Company’s Income from Tea Auction is therefore expected to be better.
In the Toothbrush segment, the Company is expected to grow and contribute higher surplus to the Company’s kitty.
CONTINGENT
LIABILITIES:
|
PARTICULARS |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
Claims against the company not acknowledged as debts |
|
|
|
Income tax matter |
0.229 |
0.229 |
|
Service tax matter |
0.601 |
0.601 |
|
Total |
0.830 |
0.830 |
FIXED ASSETS
Tangible Assets
· Plant and Equipment
· Furniture and Fixtures
· Vehicles
· Freehold Under Hire Purchase
· Vehicles
· Office Equipment
· Computer
Intangible Assets
· Computer Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.60.50 |
|
|
1 |
Rs.101.69 |
|
Euro |
1 |
Rs.83.62 |
INFORMATION DETAILS
|
Information
Gathered by : |
HTL |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
MRI |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
54 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.