MIRA INFORM REPORT

 

 

Report Date :

09.08.2014

 

IDENTIFICATION DETAILS

 

Name :

SURESH TEXTILES

 

 

Registered Office :

Shop No.107, Shaktiraj Industry Compound, Station Road, Ulhasnagar, Thane -  421003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Year of Establishment :

2003

 

 

Reg. No.:

100800

 

 

Capital Investment / Paid-up Capital :

Rs.53.461 Millions

 

 

PAN No.:

[Permanent Account No.]

AEVPT1140D

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer and Trader of Textiles.

 

 

No. of Employees :

Not Divulged

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietary concern having moderate track.

 

The rating is constrained on account of concern’s moderate financial risk profile and exposure to intense competition in the highly fragmented textile industry,

 

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

 

The concern can be considered for business dealings with some caution.

 

 

NOTES:

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

 

 

ECGC Country Risk Classification List – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

NEWS

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes that many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 %! Equities came in second with annualized return of 15.5 %! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 


 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating: B+

Rating Explanation

Risk prone credit quality and carries very high credit risk.

Date

25.04.2014

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Pradeep Agicha

Designation :

Accountant

Contact No.:

91-9322371000

Date :

04.08.2014

 

 

LOCATIONS

 

Registered Office :

Shop No.107, Shaktiraj Industry Compound, Station Road, Ulhasnagar, Thane -  421003, Maharashtra, India

Tel. No.:

91-251-3279128

Mobile No.:

91-9322371000 (Mr. Pradeep Agicha)

91-9822618461

Fax No.:

Not Available

E-Mail :

suresh.textiles@rediffmail.com 

Area :

735 sq. ft.

 

 

SOLE PROPRIETOR

 

Name :

Mr. Vicky Ramchand Talreja

Designation :

Proprietor

Address :

707, Jai Bhawani Tower, Opposite Bank of Baroda, Nehru Chowk, Ulhasnagar – 421002, Maharashtra, India

Date of Birth/Age :

24.05.1978

Qualification :

H.S.C.

Experience :

15 years

 

 

KEY EXECUTIVES

 

Name :

Mr. Pradeep Agicha

Designation :

Accountant

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Textiles.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Bank of India

Jamshedji Tata Road, Eros Building, Chuchrgate, Mumbai – 400020, Maharashtra, India

Tel No.: 91-22-22820649/ 22820662/ 22884867/ 22884868

Fax No.: 91-22-22820660

Email: churchgate.mumbaisouth@bankofindia.co.in

 

 

Facilities :

Credit Limit : Rs.20.000 Millions

 

Secured Loans

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

 

 

 

OD Facility (Konark Bank)

4.489

0.000

 

 

 

Total

 

4.489

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. U. Radhakrishnani

Chartered Accountants

Address :

Mumbai, Maharashtra, India

 


 

CAPITAL STRUCTURE

 

CAPITAL ACCOUNT FOR THE PERIOD 31ST MARCH, 2013

 

(RS. IN MILLIONS)

 

Particulars

Amount

 

Particulars

Amount

 

 

 

 

To Drawings

0.210

By Balance B/F

46.962

To LIP

0.112

By Business Income

8.490

To Income Tax

1.152

 

 

To Mediclaim

0.017

 

 

To Advance Tax

0.500

 

 

To Balance C/F

53.461

 

 

 

 

 

 

Total

 

55.452

Total

55.452

 

------------------------------------------------------------------------------------------------------------------------------

 

 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

53.461

46.962

41.811

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

53.461

46.962

41.811

LOAN FUNDS

 

 

 

1] Secured Loans

4.489

0.000

0.000

2] Unsecured Loans

5.000

5.000

0.000

TOTAL BORROWING

9.489

5.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

62.950

51.962

41.811

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3.274

3.334

3.424

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

6.570

5.048

4.402

 

Sundry Debtors

64.475

50.442

39.587

 

Cash & Bank Balances

0.263

0.265

0.160

 

Other Current Assets

0.056

0.053

0.053

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

71.364

55.808

44.202

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

11.519

7.033

5.680

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.169

0.147

0.135

Total Current Liabilities

11.688

7.180

5.815

Net Current Assets

59.676

48.628

38.387

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

62.950

51.962

41.811

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

725.710

613.560

527.982

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                     (A)

725.710

613.560

527.982

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

699.537

591.142

508.729

 

 

Accounting Charges

0.235

0.240

0.180

 

 

Advertisement

0.044

0.037

0.062

 

 

Audit Fees

0.050

0.040

0.035

 

 

Brokerage and Comm.

1.741

1.430

1.237

 

 

Discount

8.350

7.177

5.943

 

 

Diwali Expenses

0.197

0.149

0.122

 

 

Internet Charges

0.031

0.026

0.007

 

 

Hamali Charges

2.542

2.184

1.925

 

 

Packing Materials

2.408

1.944

1.975

 

 

Printing and Stationery

0.044

0.049

0.052

 

 

Rent

0.096

0.084

0.084

 

 

Repairs and Maintenance

0.065

0.084

0.035

 

 

Salaries

0.719

0.620

0.581

 

 

Sundry Expenses

0.296

0.244

0.216

 

 

Tea and Refreshment

0.055

0.060

0.070

 

 

Telephone Expenses

0.034

0.042

0.053

 

 

Travelling and Conveyance

0.302

0.208

0.160

 

 

TOTAL                                     (B)

716.746

605.760

521.466

 

 

 

 

 

Less

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

8.964

7.800

6.516

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.384

0.140

0.118

 

 

 

 

 

 

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

8.580

7.660

6.398

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.091

0.089

0.106

 

 

 

 

 

 

NET PROFIT (E-F)                                               (G)

8.489

7.571

6.292

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.17

1.23

1.19

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.17

1.23

1.19

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.37

12.80

13.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.16

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.18

0.11

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.11

7.77

7.60

 

 

 

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

41.811

46.962

53.461

Reserves & Surplus

0.000

0.000

0.000

Net worth

41.811

46.962

53.461

 

 

 

 

long-term borrowings

0.000

0.000

4.489

Short term borrowings

0.000

5.000

5.000

Total borrowings

0.000

5.000

9.489

Debt/Equity ratio

0.000

0.106

0.177

 

 

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)

Income

527.982

613.560

725.710

 

 

16.209

18.279

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Income

527.982

613.560

725.710

Profit

6.292

7.571

8.489

 

1.19%

1.23%

1.17%

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report

 (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes 

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes 

28]

Incorporation details, if applicable

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

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 

 

------------------------------------------------------------------------------------------------------------------------------

 

UNSECURED LOANS

 

Particulars

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

 

 

 

From Friends and Relatives

5.000

5.000

 

 

 

Total

 

5.000

5.000

 

 

------------------------------------------------------------------------------------------------------------------------------

 

COMPUTATION OF TOTAL INCOME

 

(RS. IN MILLIONS)

 

PARTICULARS

2013-2014

 

 

 

INCOME FROM BUSINESS

 

8.489

 

 

GROSS TOTAL INCOME

 

8.489

 

 

Less: Deductions Under Chapter VI-A

 

LIP (U/S 80C)

0.100

Mediclaim (U/S 80D)

0.015

TOTAL TAXABLE INCOME

 

8.374

 

 

Tax on above Income

2.342

Add: Education Cess @ 3%

0.070

NET TAX PAYABLE

 

2.413

 

 

Less: Taxes Paid

 

Advance Tax

0.500

Self-Assessment Tax Paid

1.913

 

2.413

 

 

BALANCE TAX PAYABLE

 

NIL

 

------------------------------------------------------------------------------------------------------------------------------

 

FIXED ASSETS:

 

·         Computer

·         Mobile

·         Gold and Jewellery

·         Two Wheeler

·         House Property

·         Car Furniture and Fixtures

 

 

 


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.61.34

UK Pound

1

Rs.103.44

Euro

1

Rs.81.96

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NIT

 

 

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

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.