MIRA INFORM REPORT

 

 

Report Date :

16.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SAPTHAMI AGRO PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

MC Complex 118/136 and 37 1st Floor, 2nd Cross, B T Layout, Davangere - 577001, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.02.2000

 

 

Com. Reg. No.:

08-026326

 

 

Capital Investment / Paid-up Capital :

Rs.1.750 Millions

 

 

CIN No.:

[Company Identification No.]

U24129KA2000PTC026326

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, process, pack, buy, sell weather as wholesalers or as retailers, trade in export, import, and otherwise deal with all kind of seeds, hybrid seeds, tissue culture products, pesticides, insecticides, fertilizers, chemicals, chemical fertilizers, bio-fertilizers, micro nutrients, plant growth regulators, agricultural implements.    

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (44)

 

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 company having moderate track record.

 

Management of the company has failed to file its latest financial with the government department. 

 

As per available financial of 2013, reserve of the company seems to be low.

 

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

 

The company can be considered for business dealings 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.

 

 

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 DENIED BY

 

Name :

Mr. Parthasarathi Madle

Designation :

Director

Contact No.:

91-9008403221

Date :

15.12.2014

 

 

LOCATIONS

 

Registered Office :

MC Complex 118/136 and 37 1st Floor, 2nd Cross, B T Layout, Davangere - 577001, Karnataka, India

Tel. No.:

91-8192-275970

Mobile No.:

91-9008403221 (Mr. Parthasarathi Madle)

Fax No.:

Not Available

E-Mail :

sapthamiagro@gmail.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Parthasarathi Subramanya Madle

Designation :

Managing Director

Address :

No.1517/1, Shivakumar Swamy Nagar, II Stage, Davangere - 577005, Karnataka, India

Date of Birth/Age :

19.07.1957

Date of Appointment :

03.02.2000

DIN No.:

01921376

 

 

Name :

Mr. Rambabu Venkata Vangipurapu

Designation :

Director

Address :

House No 187, Anjaneya Extension, Shyabanur, Davanagere, Chitradurga, Davanagere - 577005, Karnataka, India

Date of Birth/Age :

01.07.1963

Date of Appointment :

03.02.2000

DIN No.:

02059270

 

 

Name :

Mr. Veerendra Kumar Vodere Hobli

Designation :

Director

Address :

1155 6, Sri Laxmi, 2nd Stage, Shivakumar Swamy Nagar, Davangere - 577005, Karnataka, India

Date of Birth/Age :

25.04.1961

Date of Appointment :

03.02.2000

DIN No.:

02548083

 

 

Name :

Mr. Manjunath Karadi

Designation :

Director

Address :

6, Udayanagar, Bengeri Hubballi, Hubli Dharwad - 580032, Karnataka, India

Date of Birth/Age :

02.01.1967

Date of Appointment :

03.02.2000

DIN No.:

02548120

 

 

Name :

Mr. Mahantesh Thippeswamy

Designation :

Director

Address :

1031, Bhairaweswaranagara, Hebbalu, Mysore - 570016, Karnataka, India

Date of Birth/Age :

21.05.1959

Date of Appointment :

03.02.2000

DIN No.:

02548332

 

 

Name :

Mr. Vara Prasad Ganta Veera Satya

Designation :

Director

Address :

Vidya Nagar, Gangavathi Taluk, Koppal - 583227, Karnataka, India

Date of Birth/Age :

02.08.1967

Date of Appointment :

03.02.2000

DIN No.:

02549000

 

 

Name :

Mr. Shanthamurthy Bhavikatti

Designation :

Director

Address :

2-12-152, Near Sirigere Nursing Home, Gangavathi, Koppal - 583227, Karnataka, India

Date of Birth/Age :

01.06.1967

Date of Appointment :

03.02.2000

DIN No.:

02549573

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

63.00

Other top fifty shareholders

37.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, process, pack, buy, sell weather as wholesalers or as retailers, trade in export, import, and otherwise deal with all kind of seeds, hybrid seeds, tissue culture products, pesticides, insecticides, fertilizers, chemicals, chemical fertilizers, bio-fertilizers, micro nutrients, plant growth regulators, agricultural implements.    

 

 

Products :

Pesticides

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged 

 

 

Customers :

Not Divulged 

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

Punjab National Bank, Deshpande Nagar, Hubli - 580029, Karnataka, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

LONG TERM BORROWINGS

 

 

From Bank

0.247

0.541

Total

0.247

0.541

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

G.N. Somasekhar and Company

Chartered Accountants

Address :

No.21, 1 Floor, Mahila Samaja Seva Complex, Davangere – 577002, Karnataka, India

Tel. No.:

91-8182-257476

PAN No.:

AKPPS0036F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 


 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

175000

Equity Shares

Rs.10/- each

Rs.1.750 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

1.750

1.750

1.750

(b) Reserves & Surplus

0.902

0.663

0.603

(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)

2.652

2.413

2.353

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.689

1.983

2.307

(b) Deferred tax liabilities (Net)

0.177

0.185

0.168

(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)

1.866

2.168

2.475

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.792

0.000

(b) Trade payables

21.205

21.069

20.301

(c) Other current liabilities

4.600

7.121

9.014

(d) Short-term provisions

2.722

3.171

3.174

Total Current Liabilities (4)

28.527

32.153

32.489

 

 

 

 

TOTAL

33.045

36.734

37.317

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.809

1.030

1.399

(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

0.063

0.163

0.163

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.689

1.283

1.615

(e) Other Non-current assets

0.026

0.028

0.028

Total Non-Current Assets

2.587

2.504

3.205

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.723

6.323

4.173

(c) Trade receivables

23.348

27.265

29.746

(d) Cash and cash equivalents

1.347

0.577

0.055

(e) Short-term loans and advances

0.012

0.019

0.019

(f) Other current assets

0.028

0.046

0.119

Total Current Assets

30.458

34.230

34.112

 

 

 

 

TOTAL

33.045

36.734

37.317

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

60.182

65.991

65.851

 

 

Other Income

0.008

0.073

0.105

 

 

TOTAL                                         (A)

60.190

66.064

65.956

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Direct Expense (Operating Expenses)

46.220

49.113

48.495

 

 

Employee Benefits Expenses

5.193

4.959

5.056

 

 

Other / Administrative Expenses

7.844

10.575

10.979

 

 

TOTAL                                         (B)

59.257

64.647

64.530

 

 

 

 

 

 

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

0.933

1.417

1.426

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.292

0.334

0.307

 

 

 

 

 

 

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

0.641

1.083

1.119

 

 

 

 

 

Add / Les

DEPRECIATION/ AMORTISATION                     (F)

0.279

0.363

0.387

 

 

 

 

 

 

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

0.362

0.720

0.732

 

 

 

 

 

Less

TAX                                                                  (H)

0.122

0.250

0.230

 

 

 

 

 

 

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

0.240

0.470

0.502

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.133

0.133

0.121

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

0.000

0.350

0.350

 

 

Tax on Distribution of profit 

0.000

0.060

0.070

 

 

Transfer to General Reserve

0.000

0.060

0.070

 

BALANCE CARRIED TO THE B/S

0.373

0.133

0.133

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Value of Import on CIF Basis

0.907

NA

NA

 

TOTAL IMPORTS

0.907

NA

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.37

2.69

2.87

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.40

0.71

0.76

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.55

2.15

2.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.10

1.97

1.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.30

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.64

1.15

0.98

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

1.06

1.05

 


 

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

1.750

1.750

1.750

Reserves & Surplus

0.603

0.663

0.902

Share Application money pending allotment

0.000

0.000

0.000

Net worth

2.353

2.413

2.652

 

 

 

 

Long Term borrowings

2.307

1.983

1.689

Short Term borrowings

0.000

0.792

0.000

Total borrowings

2.307

2.775

1.689

Debt/Equity ratio

0.980

1.150

0.637

 

 

 

 

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

65.851

65.991

60.182

 

 

0.213

-8.803

 

 

 

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

65.851

65.991

60.182

Profit

0.502

0.470

0.240

 

0.76%

0.71%

0.40%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE

 

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

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

LONG TERM BORROWINGS

 

 

Loan from Directors

1.442

1.442

Total

1.442

1.442

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10126213

24/10/2008

300,000.00

Punjab National Bank

Deshpande Nagar, Hubli, Karnataka - 580029, India

A48594436

*Date of modification Charges

 

 

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.62.65

UK Pound

1

Rs.98.53

Euro

1

Rs.78.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--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

 

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.