MIRA
INFORM REPORT
|
Report Date : |
26.08.2014 |
IDENTIFICATION DETAILS
|
Name : |
TOKYO PLAST INTERNATIONAL LIMITED |
|
|
|
|
Registered
Office : |
Vyom Arcade, 5th Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
18.11.1992 |
|
|
|
|
Com. Reg. No.: |
11-069617 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs. 95.014
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L25209MH1992PLC069617 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer of Thermoware and other household items like casseroles, water bottles, hot tiffins, flasks, etc. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
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 |
|
Maximum Credit Limit : |
USD 1669000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. The rating reflects company’s sound financial risk profile marked by adequate
liquidity position and fair profitability levels of the company. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The company can be considered for business dealings at usual trade 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 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.
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 DECLINED BY
|
Name : |
Mr. Thomas |
|
Designation : |
Export Manager |
|
Contact No.: |
91-22-66952301 |
|
Date : |
01.08.2014 |
LOCATIONS
|
Registered Office : |
Vyom Arcade, 5th Floor, Tejpal Scheme Road No. 5, Above United Bank of India, Vile Parle (East), Mumbai – 400057, Maharashtra, India |
|
Tel. No.: |
91-22-61453300/ 66952301/ 66952302/ 66952303/ 66952304 |
|
Fax No.: |
91-22-66914499/ 26130814 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Administrative Office : |
102 Thosar House, Hanuman Cross Road No. 1, Vile Parle (East), Mumbai – 400057, Maharashtra, India |
|
Tel. No.: |
91-22-56952301 |
|
Fax No.: |
91-22-56914499 |
|
|
|
|
Factory 1 : |
Plot No. 363/1, (1, 2, 3), Shree Ganesh Industrial Estate, Kachigaum Road, Daman – 396210, Daman and Diu (U.T.), India |
|
Tel. No.: |
91-260-2242977/ 2244471 |
|
Fax No.: |
91-260-2243271 |
|
|
|
|
Factory 2 : |
Shed No.371 and 372, FA-II Type, Sector-IV, Kandla Special Economic Zone, Gandhidham, Kutch - 370230, Gujarat, India |
DIRECTORS
AS ON 31.03.2013
|
Name : |
Mr. Velji L. Shah |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Haresh V. Shah |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Tassadduq A. Khan |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Chimanlal A. Kachhi |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mr. Thomas |
|
Designation : |
Export Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.06.2014
|
Category of Shareholder |
Total
No. of Shares |
As a % |
|
(A) Shareholding
of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
4380170 |
46.10 |
|
|
477200 |
5.02 |
|
|
4857370 |
51.12 |
|
|
|
|
|
Total
shareholding of Promoter and Promoter Group (A) |
4857370 |
51.12 |
|
(B) Public
Shareholding |
|
|
|
|
|
|
|
|
|
|
|
|
190165 |
2.00 |
|
|
|
|
|
|
1876890 |
19.75 |
|
|
1858223 |
19.56 |
|
|
718752 |
7.56 |
|
|
718752 |
7.56 |
|
|
4644030 |
48.88 |
|
Total Public
shareholding (B) |
4644030 |
48.88 |
|
Total (A)+(B) |
9501400 |
100.00 |
|
(C) Shares held by
Custodians and against which Depository Receipts have been issued |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total
(A)+(B)+(C) |
9501400 |
100.00 |
(1) Indian
Individuals / Hindu Undivided Family
Individual shareholders holding nominal
share capital up to Rs. 0.100 Million
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Thermoware and other household items like casseroles, water bottles, hot tiffins, flasks, etc. |
|
|
|
|
Brand Name : |
“Tokyo” |
GENERAL INFORMATION
|
No. of Employees : |
Information declined by the management |
||||||||||||||
|
|
|
||||||||||||||
|
Bankers : |
The Cosmos Co-Operative Bank Limited |
||||||||||||||
|
|
|
||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Swamy and Chhabra Chartered Accountants |
|
Address : |
1st Floor, 39, Welfare Chambers, Plot 73, Sector 17, Vashi,
Navi Mumbai – 400705, Maharashtra, India |
|
Tel. No.: |
91-22-27894341/ 27894265 |
|
Fax No.: |
91-22-27894341 |
|
|
|
|
Enterprise where Key
Managerial persons have significant influence : |
· Tokyo Finance Limited Tokyo Constructions Limited Siddh International Trishla Distributors Inc. Tokyo Exim Limited Mahavir Houseware Distributors Inc. |
|
|
|
|
Subsidiary Company
: |
Tokyo Plast Global FZE |
CAPITAL STRUCTURE
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11000000 |
Equity Shares |
Rs. 10/- each |
Rs. 110.000 Millions |
|
1400000 |
Preference Shares |
Rs. 100/- each |
Rs. 140.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs. 250.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
9501400 |
Equity Shares |
Rs. 10/- each |
Rs. 95.014
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
95.014 |
95.014 |
95.014 |
|
(b) Reserves & Surplus |
322.246 |
282.412 |
272.511 |
|
(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) |
417.260 |
377.426 |
367.525 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
16.196 |
32.837 |
31.229 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
3.428 |
2.802 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
8.655 |
8.782 |
7.586 |
|
Total Non-current
Liabilities (3) |
24.851 |
45.047 |
41.617 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
176.503 |
149.170 |
143.419 |
|
(b)
Trade payables |
59.064 |
73.497 |
45.393 |
|
(c)
Other current liabilities |
34.146 |
26.420 |
22.632 |
|
(d) Short-term
provisions |
17.699 |
16.290 |
30.940 |
|
Total Current
Liabilities (4) |
287.412 |
265.377 |
242.384 |
|
|
|
|
|
|
TOTAL |
729.523 |
687.850 |
651.526 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
141.346 |
139.547 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
|
44.717 |
27.240 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
12.617 |
12.617 |
12.624 |
|
(c) Deferred tax assets (net) |
10.345 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
176.170 |
203.807 |
190.292 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
375.127 |
402.487 |
369.703 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
70.292 |
71.482 |
74.694 |
|
(c)
Trade receivables |
112.324 |
102.673 |
112.314 |
|
(d) Cash
and cash equivalents |
12.542 |
16.853 |
14.468 |
|
(e)
Short-term loans and advances |
87.418 |
29.229 |
22.039 |
|
(f) Other
current assets |
71.820 |
65.126 |
58.308 |
|
Total
Current Assets |
354.396 |
285.363 |
281.823 |
|
|
|
|
|
|
TOTAL |
729.523 |
687.850 |
651.526 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
571.517 |
512.667 |
512.741 |
|
|
|
Other Income |
(1.508) |
(14.053) |
7.871 |
|
|
|
TOTAL (A) |
570.009 |
498.614 |
520.612 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
286.831 |
245.905 |
246.071 |
|
|
|
Purchases of Traded Goods |
1.544 |
0.000 |
27.084 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(3.056) |
6.804 |
(8.842) |
|
|
|
Employees benefits expense |
68.878 |
60.366 |
47.591 |
|
|
|
Other expenses |
135.573 |
126.491 |
104.780 |
|
|
|
TOTAL (B) |
489.770 |
439.566 |
416.684 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
80.239 |
59.048 |
103.928 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
24.274 |
23.965 |
21.362 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
55.965 |
35.083 |
82.566 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
22.904 |
20.932 |
19.873 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
33.061 |
14.151 |
62.693 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(6.773) |
4.250 |
9.817 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
39.834 |
9.901 |
52.876 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export of goods calculated on FOB basis |
NA |
450.036 |
468.354 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
|
86.755 |
109.539 |
|
|
|
Capital Goods |
|
0.678 |
1.097 |
|
|
|
Machinery Parts |
|
0.148 |
0.000 |
|
|
TOTAL IMPORTS |
NA
|
87.581 |
110.636 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
4.19 |
1.04 |
5.57 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
PAT / Total Income |
(%) |
6.99 |
1.99 |
10.16 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
5.78 |
2.76 |
12.23 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.68 |
2.24 |
10.25 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08 |
0.04 |
0.17 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.46 |
0.48 |
0.48 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.23 |
1.08 |
1.16 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
95.014 |
95.014 |
95.014 |
|
Reserves & Surplus |
272.511 |
282.412 |
322.246 |
|
Net
worth |
367.525 |
377.426 |
417.260 |
|
|
|
|
|
|
long-term borrowings |
31.229 |
32.837 |
16.196 |
|
Short term borrowings |
143.419 |
149.170 |
176.503 |
|
Total
borrowings |
174.648 |
182.007 |
192.699 |
|
Debt/Equity ratio |
0.475 |
0.482 |
0.462 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
512.741 |
512.667 |
571.517 |
|
|
|
(0.014) |
11.479 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
512.741 |
512.667 |
571.517 |
|
Profit |
52.876 |
9.901 |
39.834 |
|
|
10.31% |
1.93% |
6.97% |
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 |
No |
|
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 |
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 |
No |
|
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 |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10489187 |
22/04/2014 |
10,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LTD |
THE COSMOS
CO-OPERATIVE BANK LTD, HANUMAN ROAD, OPP SHIV SAGAR,VILE PARLE EAST, MUMBAI,
MAHARASHTRA |
C02915874 |
|
2 |
10454040 |
10/10/2013 |
10,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED PUNE |
VILE PARLE (E), MUMBAI, MAHARASHTRA - 400057, INDIA |
B87097085 |
|
3 |
10371176 |
31/05/2013 * |
7,500,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
1ST FLOOR, PRATIK AVENUE, NEHRU ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
B76535897 |
|
4 |
10355117 |
27/04/2012 |
20,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED PUNE |
VILE PARLE (E), MUMBAI, MAHARASHTRA - 400057, INDIA |
B39444138 |
|
5 |
10343030 |
27/02/2012 |
7,500,000.00 |
THE COSMOS CO - OP BANK LIMITED |
VILE PARLE BRANCH, PRATIK AVENUE, NEHRU ROAD, OPP. SHIVSAGAR VILE PARLE (EAST), MUMBAI, MAHARASHTRA - 400057, INDIA |
B35396704 |
|
6 |
10308435 |
23/09/2011 |
7,500,000.00 |
THE COSMOS CO-OP BANK LTD |
VILE PARLE BRANCH, NEHRU ROAD,VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
B21649223 |
|
7 |
10251913 |
28/10/2010 |
5,000,000.00 |
THE COSMOS CO-OP BANK LTD |
VILE PARLE BRANCH, NEHRU ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
A98860992 |
|
8 |
10253476 |
28/10/2010 |
15,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH, NEHRU ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
A99132607 |
|
9 |
10235905 |
30/07/2010 |
15,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH, NEHRU ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
A92585603 |
|
10 |
10184433 |
20/10/2009 |
10,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH, NEHRU ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
A72733736 |
|
11 |
80023088 |
18/01/2012 * |
30,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH, PRATIK AVENUE,, NEHRU ROAD, OPP. SHIVSAGAR VILE PARLE (EAST), MUMBAI, MAHARASHTRA - 400057, INDIA |
B32113615 |
|
12 |
80023089 |
14/03/2014 * |
400,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH, 45 SARASWATI NIWAS, HANUMAN ROAD, OPP SHIV SAGAR, VILE PARLE EAST, MUMBAI, MAHARASHTRA - 400057, INDIA |
C02914224 |
|
13 |
90232253 |
24/11/2003 * |
1,000,000.00 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
VILE PARLE BRANCH; 45 SARASWATI NIWAS, HANUMAN RD. VILE PARLE, MUMBAI, MAHARASHTRA - 400057, INDIA |
- |
|
14 |
90232228 |
09/10/2002 |
500,000.00 |
CITICORP FINANCE INDIA LIMITED |
1ST FLOOR; CITITOWER, 61. DR S.S. RAO ROAD, MUMBAI, MAHARASHTRA - 400012, INDIA |
- |
|
15 |
90226980 |
15/04/1999 * |
35,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
78; MOHAMMEDALI
RD., BOMBAY, MAHARASHTRA - 400003, |
- |
|
16 |
90229455 |
21/08/2002 * |
35,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
4TH FLOOR; UTTAM HOUSE, 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
17 |
90229454 |
15/04/1999 * |
35,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
4TH FLOOR; UTTAM HOUSE, 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
18 |
90226970 |
06/04/1999 * |
32,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
4TH FLOOR; UTTAM HOUSE, 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
19 |
90229290 |
28/01/1998 * |
17,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
WESTERN REGION, 78. MOHAMEDALI ROAD, BOMBAY, MAHARASHTRA - 400003, INDIA |
- |
|
20 |
90229284 |
14/01/2002 * |
35,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
FOREIGN EXCHANGE DEPT., 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
21 |
90229167 |
06/11/1997 * |
14,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
4TH FLOOR; UTTAM HOUSE, 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
22 |
90229166 |
26/11/1997 * |
300,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
FOREIGN EXCHANGE DEPT., 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
23 |
90229165 |
01/02/1997 |
14,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
4TH FLOOR; UTTAM HOUSE, 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
|
24 |
90229107 |
02/09/1996 |
15,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LTD; |
WESTERN REGION, 78.
MOHAMEDALI ROAD, BOMBAY, MAHA |
- |
|
25 |
90226925 |
04/08/1997 * |
5,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
78; MOHAMMEDALI
RD., BOMBAY, MAHARASHTRA - 400003, |
- |
|
26 |
90229052 |
03/02/1997 * |
5,000,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
WESTERN REGION, 78. MOHAMEDALI ROAD, BOMBAY, MAHARASHTRA - 400003, INDIA |
- |
|
27 |
90229041 |
03/02/1996 |
165,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
78; MOHAMMEDALI
RD., BOMBAY, MAHARASHTRA - 400003, |
- |
|
28 |
90228976 |
09/02/1996 * |
5,500,000.00 |
BOMBAY MERCANTILE CO-OP. BANK LIMITED |
FOREIGN EXCHANGE DEPT., 69; P.D. MELLO ROAD, BOMBAY, MAHARASHTRA - 400009, INDIA |
- |
* Date of charge modification
UNSECURED LOANS
|
UNSECURED LOANS |
31.03.2013 (Rs.
In Millions) |
|
SHORT TERM BORROWINGS |
|
|
Loans and advances from related |
2.242 |
|
|
|
|
Total |
2.242 |
CONTINGENT
LIABILITIES:
|
Particulars |
31.03.2013 (Rs.
In Millions) |
|
|
|
|
Claims against the Company not acknowledged as debts |
25.670 |
|
|
|
FIXED ASSETS:
· Land at Daman
Factory
Premises
Plant
& Machinery
Electrical
Installations
Mould
& Dies
Furniture
Computers
Office
Equipments
Motor
Vehicles
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 xist 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. 60.43 |
|
|
1 |
Rs. 100.12 |
|
Euro |
1 |
Rs. 79.74 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
BVA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTERS |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
48 |
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.