MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

KINJAL DIGITAL IMAGING SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

15, Radhe Industrial Estate, Near Crown Laminet Village – Changodar, Sanand – 382213, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.06.2003

 

 

Com. Reg. No.:

04-042476

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 Million

 

 

CIN No.:

[Company Identification No.]

U72200GJ2003PTC042476

 

 

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 :

Manufacture of Digital Printing Ink.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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.

 

The rating reflects company moderate financial risk profile marked by low profit margin and increased in the borrowings of the company during 2014.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

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

 

NOTES :

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

 

 

ECGC Country Risk Classification List – 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 DENIED BY

 

Name :

Mr. Mahesh

Designation :

Admin Manager

Contact No.:

91-9227711994

Date :

18.12.2014

 

 

LOCATIONS

 

Registered Office :

15, Radhe Industrial Estate, Near Crown Laminet Village – Changodar, Sanand – 382213, Gujarat

Tel. No.:

Not Available

Mobile No.:

91-9227711994

Fax No.:

Not Available

E-Mail :

kinjaldigital@yahoo.co.in

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Amar Manvant Patel

Designation :

Director

Address :

Krishna Kunj , 46 Sardar Patel Nagar , Ellis Bridge, Ahmedabad – 380006, Gujarat, India

Date of Birth/Age :

29.05.1973

Date of Appointment :

09.06.2003

DIN No.:

01279531

 

 

Name :

Urmila Manvant Patel

Designation :

Director

Address :

Krishna Kunj , 46 Sardar Patel Nagar , Ellis Bridge, Ahmedabad – 380006, Gujarat, India

Date of Birth/Age :

12.04.1940

Date of Appointment :

26.09.2003

DIN No.:

01279544

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahesh

Designation :

Admin Manager

 

 

Name :

Mr. Tapan Shah

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Amar Manvant Patel

475000

95.00

Urmila Manvant Patel

25000

5.00

Total

500000

100.00

 

 

As on 29.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Digital Printing Ink.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

Oriental Bank of Commerce

Branch Address

G-2, Samedh, Nr. Associated Petrol Pump, C. G. Road,, Ahmedabad - 380009, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

  • HDFC Bank Limited
  • IndusInd Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Banks

 

 

Deutsche bank (Housing Loan)

0.000

3.111

Oriental Bank of Commerce (Loan)

18.503

16.220

Reliance Capital Limited

0.000

0.772

Shri Ram City Union Finance Limited

0.000

5.704

 

Tata Capital HFL 87419

6.904

0.000

Tata Capital HFL 34267

3.112

0.000

SHORT TERM BORROWINGS

 

 

Oriental Bank of Commerce

39.064

31.080

 

 

 

Total

67.583

56.887

 

Auditors :

 

Name :

Vinod H. Desai

Chartered Accountants

Address :

23/2, L Colony, Nehru Nagar Circle, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-79-26302314

E-Mail :

office.vhdesai@yahoo.com

PAN No.:

AANPD9487D

 

 

Memberships :

---

 

 

Collaborators :

---

 

 

Associates/Subsidiaries :

  • Global Engineers
  • Connect well Sales and M

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/-each

Rs.10.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/-each

Rs.5.000 Million

 

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

5.000

5.000

5.000

(b) Reserves & Surplus

6.946

5.747

4.721

(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)

11.946

10.747

9.721

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

86.268

46.058

25.707

(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)

86.268

46.058

25.707

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

39.064

31.058

5.534

(b) Trade payables

65.384

29.341

27.521

(c) Other current liabilities

2.395

20.908

6.817

(d) Short-term provisions

0.523

0.750

0.436

Total Current Liabilities (4)

107.366

82.057

40.308

 

 

 

 

TOTAL

205.580

138.862

75.736

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

37.088

29.655

15.981

(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

0.153

0.153

0.153

(c) Deferred tax assets (net)

0.028

0.247

0.282

(d)  Long-term Loan and Advances

0.535

0.263

0.265

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

37.804

30.318

16.681

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.021

0.021

0.021

(b) Inventories

49.526

41.254

37.240

(c) Trade receivables

105.392

54.151

13.737

(d) Cash and cash equivalents

1.884

0.833

0.000

(e) Short-term loans and advances

10.893

12.261

8.009

(f) Other current assets

0.060

0.024

0.048

Total Current Assets

167.776

108.544

59.055

 

 

 

 

TOTAL

205.580

138.862

75.736

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

379.902

280.082

183.601

 

Other Income

1.895

2.020

1.860

 

TOTAL

381.797

282.102

185.461

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

164.274

98.418

22.226

 

Purchases of Stock-in-Trade

188.904

161.337

136.328

 

Manufacturing and Operating Costs

11.437

9.359

2.013

 

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

(16.854)

(10.043)

6.953

 

Employees benefits expense

2.366

1.845

1.459

 

Other expenses

14.610

9.985

8.619

 

TOTAL

364.737

270.901

177.598

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

17.060

11.201

7.863

 

 

 

 

 

Less

FINANCIAL EXPENSES

13.096

7.179

4.109

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.964

4.022

3.754

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.121

1.712

1.788

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.843

2.310

1.966

 

 

 

 

 

Less

TAX

0.645

1.285

0.471

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.198

1.025

1.495

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.40

2.05

2.99

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

0.31

 

0.36

0.81

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

4.49

3.99

4.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.90

1.67

2.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.21

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

10.49

7.18

3.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

1.32

1.47

 

 

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

5.000

5.000

5.000

Reserves & Surplus

4.721

5.747

6.946

Net worth

9.721

10.747

11.946

 

 

 

 

long-term borrowings

25.707

46.058

86.268

Short term borrowings

5.534

31.058

39.064

Total borrowings

31.241

77.116

125.332

Debt/Equity ratio

3.214

7.176

10.492

 

 

 

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

183.601

280.082

379.902

 

 

52.549

35.640

 

 

 

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

183.601

280.082

379.902

Profit

1.495

1.025

1.198

 

0.81%

0.37%

0.32%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

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

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

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

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

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10448624

02/08/2013

10,100,000.00

TATA CAPITAL HOUSING FINANCE LIMITED

ONE FORBES, DR V B GANDHI MARG, FORT, MUMBAI, Maharashtra - 400001, INDIA

B84810993

2

10408052

14/03/2014 *

66,000,000.00

ORIENTAL BANK OF COMMERCE

G-2, SAMEDH, NR. ASSOCIATED PETROL PUMP,, C. G. ROAD,, AHMEDABAD, Gujarat - 380006, INDIA

B98894983

3

10400570

15/03/2014 *

47,500,000.00

ORIENTAL BANK OF COMMERCE

G-2, SAMEDH, NR. ASSOCIATED PETROL PUMP,, C. G. ROAD,, AHMEDABAD, Gujarat - 380009, INDIA

B98891393

4

10400567

11/01/2013

22,500,000.00

ORIENTAL BANK OF COMMERCE

"Neel Kamal", Opp. Sales India,, Ashram Road,, Ahmedabad, Gujarat - 380009, INDIA

B67111716

 

 

Operations

 

During the year, the total income increased to Rs. 381.798 Million in compared to last year of Rs. 282.103 Million, which indicates growth of 35.34% over last year. The Company has increased its Profit before Depreciation and interest, which stood at Rs. 17.061 Million as compared to last years of Rs. 11.201 Million. But due to higher interest cost, depreciation and tax expenses, the Net profit after Tax of the company has increased marginally to Rs. 1.198 Million as compared to last year’s Profit of Rs. 1.026 Million. Overall, at all the level the growth rate has been maintained.

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans From Directors

 

 

Amar M Patel

43.824

8.879

Urmila M Patel

0.579

0.649

From Banks

 

 

Banks and Finance Company

3.895

8.515

Kotak New Loan

0.000

2.208

Deutsche Bank

3.865

0.000

From Others Business Loans

 

 

Bajaj Fin. New Loan

0.986

0.000

Countrywide Logistic India Private Limited

0.100

0.000

Kotak Mahindra Prime Limited

4.500

0.000

SHORT TERM BORROWINGS

 

 

From Others

 

 

Religare finvest Limited

0.000

(0.022)

Total

57.749

20.229

                                                                                                                                   

 

FIXED ASSETS

 

  • Land
  • Office Building
  • Plant, Machinery and Equipment
  • Furniture and Fittings
  • Vehicles
  • Computers

 

 


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.63.06

UK Pound

1

Rs.98.73

Euro

1

Rs.77.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.