MIRA INFORM REPORT

 

 

Report Date :

09.12.2014

 

IDENTIFICATION DETAILS

 

Name :

OM DRISHIAN INTERNATIONAL LIMITED

 

 

Registered Office :

Unit No.508, Jaksons Crown Heights, Plot No. 3B1, Twin District Centre, Sector-10, Rohini, Delhi – 110085

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.02.2008

 

 

Com. Reg. No.:

55-174687

 

 

Capital Investment / Paid-up Capital :

Rs. 20.112 Millions

 

 

CIN No.:

[Company Identification No.]

U74120DL2008PLC174687

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELO03250C

 

 

PAN No.:

[Permanent Account No.]

AABCO0120B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trader of Readymade Garments, Ball Bearing Stainless Steel, Plastic Raw Material, etc.

 

 

No. of Employees :

25 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 173000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

As per registrar of companies the date of balance sheet (i.e. financial filed) is shown as 31.03.2014 but the documents related to the financials of 2014 are not available from any source.

 

As per financials fo 2012-13, rating reflects sound financial risk profile marked by improvement in performance of the company and decent liquidity position.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

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. Amit Taneja

Designation :

Finance Manager

Contact No.:

91-11-45117707

Date :

08.12.2014

 

 

LOCATIONS

 

Registered Office :

Unit No.508, Jaksons Crown Heights, Plot No. 3B1, Twin District Centre, Sector-10, Rohini, Delhi – 110085, India

Tel. No. :

91-11-45117700/ 9

Fax No. :

91-11-45117702

E-Mail :

odint123@yahoo.co.in

Website :

www.omdrishian.com

Area :

2500 Sq. Ft.

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Rakesh Bansal

Designation :

Managing Director

Address :

403, New Swastik Appts, Plot No-2, Sector-9, Rohini, New Delhi - 110085, India

Date of Birth/Age :

03.08.1957

Date of Appointment :

28.02.2008

DIN No. :

01029884

 

 

Name :

Mr. Abhinav Bansal

Designation :

Director

Address :

403, New Swastik Appts, Plot No-2, Sector-9, Rohini, New Delhi - 110085, India

Date of Birth/Age :

09.07.1985

Date of Appointment :

28.02.2008

DIN No. :

01831473

 

 

Name :

Sangeeta Tuteja

Designation :

Director

Address :

C-8/59, Block C-8, Sector-5, Rohini, Delhi - 110085, India

Date of Birth/Age :

15.11.1973

Date of Appointment :

16.05.2014

DIN No. :

02830940

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit Taneja

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Krishna Kant Bansal

96000

Sneh Lata Bansal

96000

Rakesh Bansal

1348000

Manju Bansal

98000

Abhinav Bansal

49000

Divya Bansal

60000

Shivali Bansal

93000

Sangeeta Tuteja

16000

Rahul Verma

26000

Jagmohan Ram

26000

Akshay Softec Private Limited, India

20000

Yogya Infotech Private Limited, India

20000

Lavena Sales Company Private Limited, India

40000

Aman Infocom Private Limited, India

20000

Unique Conbuild Private Limited, India

38000

Safari Tradex Private Limited, India

40000

Focus Tradimpex Private Limited, India

24000

Magic Infrabuilders Private Limited

20000

Divakar Infosolutions Private Limited, India

20000

Total

2150000

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

11.26

Directors or relatives of Directors

86.32

Other top fifty shareholders

2.42

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Readymade Garments, Ball Bearing Stainless Steel, Plastic Raw Material, etc.

 

 

Exports :

 

Products :

·         Readymade Garments

·         Ball Bearing Stainless Steel

·         Plastic Raw Material

Countries :

·         Dubai

·         South Africa

·         Europe

 

 

Imports :

 

Products :

·         Ball Bearing Stainless Steel

·         Plastic Raw Material

Countries :

·         China

·         Taiwan

·         Europe

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Candla Polyplast India Private Limited

Name of the Person (with Designation):

Mr. Ajay Gupta

Contact Number:

91-9825225857

Since How Long Known:

 

NOT DIVULGED

Maximum Limit Dealt:

Experience :

Remarks :

 

 

Customers :

Reference:

Multitape Industries, Bangalore

Name of the Person (with Designation):

Mr. Arun (Senior Accountan)

Contact Number:

91-9971575295

Since How Long Known:

2 Years

Maximum Limit Dealt:

As per Requirement

Experience :

Product Quality: Good

Delivery Behaviour: Good

Overall: Good

Remarks :

Having good quality in their products and also providing goods on time to their customer.

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Adarsh Nagarm Delhi, India

Name of the Person (with Designation):

Mr. Kapil Gupta

Contact Number:

91-9891880426

Name of Account Holder:

OM DRISHIAN INTERNATIONAL LIMITED

Account Number:

 

 

 

NOT DIVULGED

Account Since (Date/ Year of A/c Opening):

Average Balance Maintained (Optional):

Credit Facilities Enjoyed (CC/OD/Term Loan):

Account Operation:

Have Current Account

Remarks:

 

Not Divulged

 

·         The Hongkong and Sanghai Banking Corporation, Umang, Plot Cst No. 1406-A/28, 5th Floor, Mind Space, Behind Inorbit Mall, New Link, Malad (West), Mumbai - 400064, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans taken for vehicles

1.356

1.619

Total

1.356

1.619

 

Auditors :

 

Name :

Goyal and Goyal

Chartered Accountants

Address :

C-2/4, Community Centre, Ashok Vihar, New Delhi, India

Income-tax PAN of auditor or auditor's firm :

AAAFG3341C

 

 

Associates/Subsidiaries :

Ansa polymers Private Limited

Address: SE2, Kutch, Gujarat, India

Line of Business: Recycling of Plastic

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,150,000

Equity Shares

Rs.10/- each

Rs. 21.500 Millions

 

 

 

 

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,011,200

Equity Shares

Rs.10/- each

Rs. 20.112 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

20.112

20.112

20.112

(b) Reserves & Surplus

40.314

36.624

34.692

(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)

60.426

56.736

54.804

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

155.243

1.619

2.976

(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)

155.243

1.619

2.976

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

293.161

2655.851

1117.966

(c) Other current liabilities

727.597

657.124

591.972

(d) Short-term provisions

1.930

1.455

0.024

Total Current Liabilities (4)

1022.688

3314.430

1709.962

 

 

 

 

TOTAL

1238.357

3372.785

1767.742

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.522

10.359

9.205

(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

0.100

0.100

0.100

(c) Deferred tax assets (net)

0.487

0.315

0.149

(d)  Long-term Loan and Advances

296.154

102.577

51.220

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

306.263

113.351

60.674

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

4.669

0.562

(c) Trade receivables

795.003

437.268

631.702

(d) Cash and cash equivalents

11.292

11.049

26.123

(e) Short-term loans and advances

125.422

2806.283

1048.440

(f) Other current assets

0.377

0.165

0.241

Total Current Assets

932.094

3259.434

1707.068

 

 

 

 

TOTAL

1238.357

3372.785

1767.742

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

2512.365

2223.810

2362.209

 

 

Other Income

15.528

12.941

57.992

 

 

TOTAL                                     (A)

2527.893

2236.751

2420.201

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

2363.390

2219.122

2401.934

 

 

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

4.669

(4.107)

(0.562)

 

 

Employees benefits expense

2.806

2.247

1.597

 

 

Other expenses

140.734

7.687

10.780

 

 

TOTAL                                     (B)

2511.599

2224.949

2413.749

 

 

 

 

 

 

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

16.294

11.802

6.452

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.205

0.309

0.680

 

 

 

 

 

 

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

16.089

11.493

5.772

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.214

2.296

1.597

 

 

 

 

 

 

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

13.875

9.197

4.175

 

 

 

 

 

Less

TAX                                                                  (H)

2.129

1.597

1.490

 

 

 

 

 

 

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

11.746

7.600

2.685

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

83.043

25.746

395.136

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Traded Goods

NA

NA

707.741

 

TOTAL IMPORTS

NA

NA

707.741

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.83

0.96

1.34

 

 

Particulars

 

31.03.2014

 

 

Sales Turnover (Approximately)

3500.000

 

 

 

The above information has been parted by Mr. Amit Taneja (Finance Manager).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.47

0.34

0.11

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

0.65

0.53

0.27

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.12

0.27

0.24

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.16

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.57

0.03

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.91

0.98

1.00

 

 

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

20.112

20.112

20.112

Reserves & Surplus

34.692

36.624

40.314

Net worth

54.804

56.736

60.426

 

 

 

 

long-term borrowings

2.976

1.619

155.243

Short term borrowings

0.000

0.000

0.000

Total borrowings

2.976

1.619

155.243

Debt/Equity ratio

0.054

0.029

2.569

 

 

 

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

2362.209

2223.810

2512.365

 

 

(5.859)

12.976

 

 

 

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

2362.209

2223.810

2512.365

Profit

2.685

7.600

11.746

 

0.11%

0.34%

0.47%

 

 


 

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

Yes

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 four 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

No

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and advances from directors

151.850

0.000

Loans and advances from others

2.037

0.000

Total

153.887

0.000

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Furniture and Fixtures

·         Plant and Equipment

·         Vehicles

·         Office Equipment

 


 

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 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.61.93

UK Pound

1

Rs.96.37

Euro

1

Rs.76.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

MRI

 


 

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

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.