MIRA INFORM REPORT

 

 

Report Date :

26.12.2014

 

IDENTIFICATION DETAILS

 

Name :

FLEXILIS PRIVATE LIMITED (w.e.f. 21.08.2012)

 

 

Formerly Known As :

SAMIR SUPPLY PRIVATE LIMITED

 

 

Registered Office :

607 / 608, Inizio, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai – 400099, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.01.1989

 

 

Com. Reg. No.:

11-050367

 

 

Capital Investment / Paid-up Capital :

Rs.10.801 Millions

 

 

CIN No.:

[Company Identification No.]

U24111MH1989PTC050367

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS41874A

 

 

PAN No.:

[Permanent Account No.]

AADCS5166R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Synthetic Rubber and Natural Rubber

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be decent. Liquidity position of the company is fair.

 

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 terms and condition.

 

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. Dharmesh Mehta

Designation :

Finance and Operation Manager

Contact No.:

91-22-61323400

Date :

23.12.2014

 

 

LOCATIONS

 

Registered Office :

607 / 608, Inizio, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai – 400099, Maharashtra, India

Tel. No.:

91-22-61323400

Fax No.:

Not Available

E-Mail :

info@samirsupply.com

Website :

www.samirsupply.com

Location :

Owned

 

 

Warehouse :

Khandagle Industrial Estate, Bhiwadi, Thane, Maharashtra, India

 

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Samir Mansukhlal Vora

Designation :

Whole Time Director

Address :

5th, Floor, Shreeji Krupa, Bhagat Singh Road, Vile Parle (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

25.11.1960

Qualification :

BSC

Date of Appointment :

16.01.189

DIN No.:

00204005

 

 

Name :

Mr. Bhupesh Mansukhlal Vora

Designation :

Whole Time Director

Address :

701, Prakash Tower , Plot No .66, Swastik Society, N.S. Road No.5, JVPD Scheme, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Date of Birth/Age :

13.08.1962

Qualification :

B. Com

Date of Appointment :

16.01.1989

DIN No.:

00204058

 

 

Name :

Mr. Nisarg Samir Vora

Designation :

Director

Address :

5, Shreeji Krupa, 5th Floor, Bhagat Singh Road, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Date of Birth/Age :

25.07.1988

Date of Appointment :

30.09.2011

DIN No.:

03556673

 

 

KEY EXECUTIVES

 

Name :

Mr. Dharmesh Mehta

Designation :

Finance and Operation Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

 

Names of Shareholders

 

No. of Shares

Mansukhal D. Vora

 

7100

Samir M. Vora

 

477500

Bhupesh M. Vora

 

527500

Sushila M. Vora

 

6000

Swati Samir Vora

 

56000

Neeta Bhupesh Vora

 

6000

 

 

 

Total

 

1080100

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Synthetic Rubber and Natural Rubber

 

 

Products :

v  Synthetic Rubber

v  Natural Rubber

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

v  Bangladesh

v  Srilanka

 

 

Imports :

 

Products :

Synthetic Rubber

Countries :

v  US

 

 

Terms :

 

Selling :

Cash, L/C, Cheque

 

 

Purchasing :

Cash, L/C, Cheque

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Exxon Mobiles – USA

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 :

Retailers and Others

 

Reference :

Innovative Tyres and Tubes Limited, Vadodara, Gujarat, India

Name of the Person :

Mr. Divyesh Mehta

Contact No.:

91-9978943060

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Remark :

Number continuously Ringing

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

  • Citibank N.A, Trent House, 2nd Floor, G Block, Plot No.C60,  Bandra Kurla Complex, Bandra (East), Mumbai - 400051, Maharashtra, India
  • State Bank of India, Mandvi Branch, Ar Street, Bombay - 400003, Maharashtra, India
  • Yes Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on 31.03.2014

As on 31.03.2013

Incorporate Borrowings

NA

30.614

TOTAL

NA

30.614

 

Auditors :

 

Name :

Vinod Kumar Jain and Company

Chartered Accountants

Address :

205, Apollo Arcade, R.K. Singh Marg, Off Old Nagardas Road, Andheri (East),Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-28215171/ 7999

Fax No.:

91-22-28221010

E-Mail :

info@cavinodjain.com

Website :

www.cavinodjain.com

PAN No.:

AAEPJ7471N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

ABN Impex Private Limited

 

 

Subsidiary :

ABN Middle East- FZE

 

 

CAPITAL STRUCTURE

 

As on  30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1080100

Equity Shares

Rs.10/- each

Rs.10.801 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

10.801

10.801

10.801

(b) Reserves & Surplus

349.536

320.312

295.520

(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)

360.337

331.113

306.321

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

8.370

6.839

3.912

(c) Other long term liabilities

0.276

0.120

0.108

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

8.646

6.959

4.020

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

110.606

160.995

166.281

(b) Trade payables

63.779

44.483

89.600

(c) Other current liabilities

12.427

16.000

15.951

(d) Short-term provisions

0.205

0.000

1.544

Total Current Liabilities (4)

187.017

221.478

273.376

 

 

 

 

TOTAL

556.000

559.550

583.717

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

58.419

55.435

18.577

(ii) Intangible Assets

0.276

0.288

0.369

(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

1.877

1.877

1.875

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.069

2.507

0.844

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

62.641

60.107

21.665

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

117.845

122.951

125.799

(c) Trade receivables

246.743

288.763

196.981

(d) Cash and cash equivalents

66.976

28.645

191.088

(e) Short-term loans and advances

61.795

59.084

48.184

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

493.359

499.443

562.052

 

 

 

 

TOTAL

556.000

559.550

583.717

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1251.318

1322.060

1577.823

 

 

Other Income

14.329

23.955

3.945

 

 

TOTAL                                    

1265.647

1346.015

1581.768

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Traded Goods

1015.570

1067.168

1246.203

 

 

Decrease increases in stock of trader Good

4.922

1.122

11.062

 

 

Employees Cost/ Benefits Expense

28.375

23.538

28.025

 

 

Earlier year Expense

0.000

0.040

0.000

 

 

Other Expense

156.395

204.547

191.328

 

 

TOTAL                                    

1205.262

1296.415

1476.618

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

60.385

49.600

105.150

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

14.596

8.678

14.867

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

45.789

40.922

90.283

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.944

3.896

3.592

 

 

 

 

 

 

PROFIT BEFORE TAX

40.845

37.026

86.691

 

 

 

 

 

Less

TAX                                                                 

11.621

12.234

26.756

 

 

 

 

 

 

PROFIT AFTER TAX

29.224

24.792

59.935

 

 

 

 

 

 

Earnings Per Share (Rs.)

27.06

22.95

55.49

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Net Profit Margin (PAT/Sales)

(%)

2.34

1.88

3.80

 

 

 

 

 

Operating Profit Margin (PBITD/Sales)

(%)

4.83

3.75

6.66

 

 

 

 

 

Return on Total Assets (PBT/Total Assets}

(%)

7.37

6.64

14.90

 

 

 

 

 

Return on Investment (ROI) (PBT/Networth)

 

0.11

0.11

0.28

 

 

 

 

 

Debt Equity Ratio (Total Debt /Networth)

 

0.31

0.49

0.54

 

 

 

 

 

Current Ratio (Current Asset/Current Liability)

 

2.64

2.26

2.06

 

 


 

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

10.801

10.801

10.801

Reserves & Surplus

295.520

320.312

349.536

Net worth

306.321

331.113

360.337

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

166.281

160.995

110.606

Total borrowings

166.281

160.995

110.606

Debt/Equity ratio

0.543

0.486

0.307

 

 

 

 

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

1577.823

1322.060

1251.318

 

 

(16.210)

(5.351)

 

 

 

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

1577.823

1322.060

1251.318

Profit

59.935

24.792

29.224

 

3.80%

1.88%

2.34%

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

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

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

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

 

(Rs. In Millions)

Unsecured Loan

As on 31.03.2014

As on 31.03.2013

Deposits

NA

130.381

TOTAL

NA

130.381

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10429009

09/04/2013

200,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. 
ANNIE BESANT ROAD, WORLI,, MUMBAI, Maharashtra - 
400018, INDIA

B76259670

2

10230385

09/04/2013 *

400,000,000.00

CITIBANK N. A.

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BAN 
DRA KURLA COMPLEX, BANDRA (E), MUMBAI, Maharashtra 
- 400051, INDIA

B72953060

3

10221421

17/01/2014 *

150,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. 
ANNIE BESANT ROAD, WORLI,, MUMBAI, Maharashtra - 
400018, INDIA

B95948196

 

* Date of charge modification

 

 

FIXED ASSETS:

 

Tangible Assets

  • Land
  • Building
  • Plant and Machinery
  • Office Equipments
  • Factory Equipments
  • Computer Equipments
  • Furniture and Fixtures
  • Vehicles
  • Railway Sidings
  • Mines Quarries

 

Intangible Assets

  • Goodwill
  • Knowhow
  • Computer Software
  • Patents
  • Trademarks
  • Licenses

 

 

 

 


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.61.44

UK Pound

1

Rs.98.15

Euro

1

Rs.77.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

ANU


 

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

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

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

 

43

 

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.