MIRA INFORM REPORT

 

 

Report Date :

25.08.2014

 

IDENTIFICATION DETAILS

 

Name :

SARVODAYA TEXCOM PRIVATE LIMITED

 

 

Registered Office :

4 Sushila Sadan CHS Limited, Opposite HICO Limited, Mogal Lane, Mahim (West), Mumbai – 400016, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.04.1995

 

 

Com. Reg. No.:

11-087328

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U17119MH1995PTC087328

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Polyester Staple Fibre. 

 

 

No. of Employees :

5 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is good.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct.

 

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

 

NOTES:

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

 

 

ECGC Country Risk Classification List – 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

 

N E W S

 

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 their 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 tat 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.

 

 

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 (GENERAL DETAILS)

 

Name :

Mr. Vijaykumar Radhakishin Dhanwani

Designation :

Director

Contact No.:

91-22-24446825

Date :

22.08.2014

 

 

LOCATIONS

 

Registered Office :

4 Sushila Sadan CHS Limited, Opposite HICO Limited, Mogal Lane, Mahim (West), Mumbai – 400016, Maharashtra, India

Tel. No.:

91-22-24446825

Fax No.:

Not Available

E-Mail :

vrsamdaria@gmail.com

sarvodayatex@gmail.com

sarvodayatex@hathway.com

Location :

Owned

 

 

Warehouse :

Plot No 1, Survey No 70 B, Waliv Phata, Next to Anand Mangal Industrial Estate, Village Waliv, Vasai (East), Thane - 401208, Maharashtra, India

Tel. No.:

91-250-6068887

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Vijaykumar Radhakishin Dhanwani

Designation :

Director

Address :

5B, Anuradha, 36, Moghal Lane, Mahim, Mumbai – 400016, Maharashtra, India

Date of Birth/Age :

03.02.1963

Date of Appointment :

10.04.1995

DIN No.:

00415257

 

 

Name :

Mr. Anil Radhakishin Dhanwani

Designation :

Director

Address :

4, Sushila Sadan Coop, Housing Society Limited, Mughal Lane, Mahim, Mumbai – 400016, Maharashtra, India

Date of Birth/Age :

24.06.1968

Date of Appointment :

10.04.1995

DIN No.:

00415240

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Vijaykumar R. Dhanwani

3492

34.92

Harsha Vijay Dhanwani

754

7.54

Anil Radhakishin Dhanwani

3492

34.92

Kritika Anil Dhanwani

754

7.54

Vijaykumar R. Dhanwani HUF

754

7.54

Anil Radhakishin Dhanwani HUF

754

7.54

Total

10000

100.00

 

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Trader of Polyester Staple Fibre. 

 

 

Products :

Product Description

Item Code No.

Cotton Yarn and Yarn Waste

52

Synthetic Yarn and Yarn Waste

54

 

 

Agencies Held :

Relianace Industries

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

5 (Approximately)

 

 

Bankers :

·         Citi Bank

·         Bank of Baroda

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term Loans

(Secured by personal guarantee of directors) 

2.535

0.000

Total

2.535

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.R.Samdaria and Company

Chartered Accountants

Address :

25 A, Rungata Bhawan, 2nd Floor, 94/100, Sitaram Poddar Marg, Fanaswadi, Mumbai – 400002, Maharashtra, India

PAN No.:

AAFPS4713D

 

 

Enterprises over which certain Key Management Personnel (K.M.P.)  exercise significant influence:

·         Shree Sarvodaya Industries

·         Home Comforts

·         Anil Polymer

·         Nexgen Clothing Company

 

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

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

12.758

11.414

10.058

(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)

12.858

11.514

10.158

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.535

0.000

0.000

(b) Deferred tax liabilities (Net)

0.071

0.068

0.065

(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)

2.606

0.068

0.065

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.853

9.303

11.622

(b) Trade payables

2.652

0.438

0.380

(c) Other current liabilities

1.191

1.191

1.199

(d) Short-term provisions

0.000

0.000

0.212

Total Current Liabilities (4)

10.696

10.932

13.413

 

 

 

 

TOTAL

26.160

22.514

23.636

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.211

0.285

0.322

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.211

0.285

0.322

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.449

0.519

1.004

(c) Trade receivables

19.920

19.440

18.659

(d) Cash and cash equivalents

5.474

2.172

3.582

(e) Short-term loans and advances

0.101

0.093

0.064

(f) Other current assets

0.005

0.005

0.005

Total Current Assets

25.949

22.229

23.314

 

 

 

 

TOTAL

26.160

22.514

23.636

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

145.780

113.459

101.069

 

 

Other Income

1.442

1.570

1.572

 

 

TOTAL                                         (A)

147.222

115.029

102.641

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

140.561

108.936

95.889

 

 

Employee Benefits Expenses

0.942

0.735

0.898

 

 

Other Expenses

1.955

1.496

1.576

 

 

TOTAL                                         (B)

143.458

111.167

98.363

 

 

 

 

 

 

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

3.764

3.862

4.278

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.745

1.793

2.032

 

 

 

 

 

 

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

2.019

2.069

2.246

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.074

0.088

0.108

 

 

 

 

 

 

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

1.945

1.981

2.138

 

 

 

 

 

Less

TAX                                                                  (H)

0.601

0.625

0.670

 

 

 

 

 

 

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

1.344

1.356

1.468

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3.413

10.057

8.589

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

8.000

0.000

 

BALANCE CARRIED TO THE B/S

4.757

3.413

10.057

 

 

 

 

 

 

Earnings Per Share (Rs.)

134.41

135.62

2.40

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.91

1.18

1.43

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.33

1.75

2.12

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.44

8.80

9.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.17

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.73

0.81

1.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.43

2.03

1.74

 

 

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

0.100

0.100

0.100

Reserves & Surplus

10.058

11.414

12.758

Net worth

10.158

11.514

12.858

 

 

 

 

long-term borrowings

0.000

0.000

2.535

Short term borrowings

11.622

9.303

6.853

Total borrowings

11.622

9.303

9.388

Debt/Equity ratio

1.144

0.808

0.730

 

 

 

 

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

101.069

113.459

145.780

 

 

12.259

28.487

 

 

 

 


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

101.069

113.459

145.780

Profit

1.468

1.356

1.344

 

1.45%

1.20%

0.92%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

From directors and shareholders

6.853

9.303

Total

6.853

9.303

 

OPERATIONS:

 

The turnover during the year was Rs.145.700 Millions (app) as compared to Rs.113.400 Millions during the immediate preceding year. And, the Profit after tax decreased to Rs.1.945 Millions during the year as compared to the Profit of Rs.1.981 Millions for the year ended on 31.03.2012. Further, Directors' are hopeful of achieving higher turnover and profit during the current year.

 

 

NO CHARGES EXIST FOR THE COMPANY


FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 

 

 

 

 

 

 

 


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.60.44

UK Pound

1

Rs.100.24

Euro

1

Rs. 80.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--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

 

46

 

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.