MIRA INFORM REPORT

 

 

Report Date :

05.02.2014

 

IDENTIFICATION DETAILS

 

Name :

USHA YARNS LIMITED

 

 

Registered Office :

3, Ajit Nagar, Patiala, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.02.1995

 

 

Com. Reg. No.:

16-015739

 

 

Capital Investment / Paid-up Capital :

Rs.49.347 Millions

 

 

CIN No.:

[Company Identification No.]

U17115PB1995PLC015739

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Blended Cotton Yarn through the Recycling of Cotton Hosiery Clips.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 376200

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. The ratings reflect the extensive experience of UYL’s promoters in the textiles industry, and above-average financial risk profile supported by a healthy profit margin.

 

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 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

The services sector, the largest contributor to India’s GDP, contracted for the sixth consecutive month in December, as orders dipped. However, hiring has risen.  Direct tax collections rose 12.3 % during the April – December period of the current financial year.  The government has decided to retain 100 per cent foreign direct investment in both greenfield (new) and brown field (existing) pharmaceutical companies, despite concerns over genetic drugs going out of production, if multi-national companies take over domestic ones. In M&A deals, a non compete clause would not be allowed, except in special circumstances. The Department of Industrial Policy and Promotion plans to release the next edition of its consolidated foreign direct investment policy document on March 31, incorporating changes made in the past year. DIPP compiles all policies related to India’s FDI regime into a single document to make it easy for investors to understand. 185 million estimated number of mobile internet users in India by June 2014, according to a report by the Internet & Mobile Association of India and IMRB International.  India had 110 million mobile internet users with 25 million in rural areas. $3.77 tn estimated global IT spending in 2014, according to research firm Gartner Inc. The growth forecast for this year is cut to 3.1 %from the earlier estimate of 3.5 %. The spending growth forecast for telecom services – a segment that accounts for more than 40 % at total IT spending – from 1.9 per cent to 1.2 per cent is the main reason for this overall IT cut. A Reserve Bank of India committee has recommended setting up a special category of lenders who would cater to small businesses and households, to expand the number of customers with access to banking services. These banks would focus onproviding payment services and deposit products.  Indian banks want the free use of automated teller machines to be capped at five transactions in a month including that of the bank in which the account is active. This follows state government order to banks to install security guards at ATM booths after a woman banker was assaulted in Bangalore. The government is likely to present a vote on Account in mid-February. The annual Economic Survey will be tabled later in Parliament along with the full Budget. A full Budget for 2014/15 is likely to be present in July by the new government formed after the General Election. The government will soon launch an internet spy system, called Netra, to detect malafide messages. Security agency will deploy the system to capture dubious voice traffic on applications such as Skype and Google Talk, as well as tweeters.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BBB – [Long Term]

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

10.07.2013

 

 

Rating Agency Name

CRISIL

Rating

A3 [Short Term]

Rating Explanation

Moderate degree of safety and high credit risk.

Date

10.07.2013

 

 

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 31-03-2012.

 

 

LOCATIONS

 

Registered Office :

3, Ajit Nagar, Patiala, Punjab, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

ushayarnsltd@rediffmail.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Gopal Krishan Gupta

Designation :

Managing Director

Address :

# 4, Sector 7, Panchkula, Haryana, India

Date of Birth/Age :

11.12.1941

Date of Appointment :

05.09.2007

Din No.:

00192985

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U17115PB1995PLC015739

USHA YARNS LIMITED

Managing director

05/09/2007

06/02/1995

Active

NO

2

L17112HR1992PLC031621

HISAR SPINNING MILLS LIMITED

Managing director

29/09/2012

28/02/2000

Active

NO

 

 

Name :

Mr. Shashi Bhushan Gupta

Designation :

Director

Address :

# 1060, Chhapar Bandan, Patiala, Punjab, India

Date of Birth/Age :

27.02.1950

Date of Appointment :

14.08.1995

Din No.:

00154404

 

 

Name :

Mr. Naveen Kansal

Designation :

Director

Address :

# 260, Sector 7, Panchkula, Haryana, India

Date of Birth/Age :

18.06.1970

Date of Appointment :

28.12.1995

Din No.:

00078445

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

No. of Equity Shares

No. of Preferences Shares

Gopal Krishan Gupta

532264

9370

Anuj Gupta

411351

41300

Anurag Gupta

411361

33850

Usha Rani Gupta

53200

12350

Roshan Lal

105200

13650

Rajesh Gupta

320000

5000

Jugal Kansal

175581

13000

Ashok Kansal

176000

11000

Naveen Kansal

191441

--

Sharda Kansal

193601

--

Ramesh Kalani

1

--

Tara Devi Gupta

63900

--

M.L. Kansal

21700

--

Roshan Lal and Sons HUF

4400

--

Ritesh Goel

300000

--

Yogesh Gupta

230000

--

Nikhil Goel

270000

--

Neena Kansal

--

2500

Anju Gupta

--

5450

 

 

 

TOTAL

3460000

147470

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

57.47

Other top fifty shareholders

 

42.53

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Blended Cotton Yarn through the Recycling of Cotton Hosiery Clips.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Punjab and Sind Bank, S.C.O. 1076-77, Sector 22 B, Chandigarh - 160022, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans From Banks

69.922

84.765

 

 

 

Short Term Borrowings

 

 

Loans Repayable on Demand From Banks

22.722

23.042

TOTAL

92.644

107.807

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jain and Anil Sood

Chartered Accountants

Address :

SCO 12, Basement, Feroze Gandhi Market, Ludhiana-141001, Punjab, India

Tel. No.:

91-161-2773027/3919027

PAN No:

AAAFJ8851A

 

 

Other Related Parties :

·         Hisar Spinning Mills Limited

·         Selection Furniture

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3520000

Equity Shares

Rs.10/- each

Rs.35.200 Millions

148000

Preferences Shares

Rs.100/- each

Rs.14.800 Millions

 

TOTAL

 

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

3460000

Equity Shares

Rs.10/- each

Rs.34.600 Millions

147470

Preferences Shares

Rs.100/- each

Rs.14.747 Millions

 

TOTAL

 

Rs.49.347 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

49.347

49.347

48.347

(b) Reserves & Surplus

44.725

27.322

11.448

(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)

94.072

76.669

59.795

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

77.772

92.615

32.858

(b) Deferred tax liabilities (Net)

14.172

10.792

5.807

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.093

0.000

0.000

Total Non-current Liabilities (3)

92.037

103.407

38.665

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.922

23.242

12.876

(b) Trade payables

2.062

3.193

6.975

(c) Other current liabilities

25.699

19.192

10.470

(d) Short-term provisions

0.332

0.351

0.046

Total Current Liabilities (4)

51.015

45.978

30.367

 

 

 

 

TOTAL

237.124

226.054

128.827

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

160.343

163.381

79.357

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

14.665

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.468

0.468

0.468

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

10.392

2.585

8.608

(e) Other Non-current assets

2.005

1.295

0.399

Total Non-Current Assets

173.208

182.394

88.832

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

56.590

34.998

30.550

(c) Trade receivables

0.190

1.463

1.643

(d) Cash and cash equivalents

0.782

2.646

0.549

(e) Short-term loans and advances

2.776

0.988

5.793

(f) Other current assets

3.578

3.565

1.460

Total Current Assets

63.916

43.660

39.995

 

 

 

 

TOTAL

237.124

226.054

128.827

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

283.659

170.933

129.612

 

 

Other Income

1.128

0.723

0.480

 

 

TOTAL                                     (A)

284.787

171.656

130.092

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

168.892

94.173

68.159

 

 

Employee Benefits Expenses

7.463

4.135

4.603

 

 

Other Expenses

69.229

46.635

39.325

 

 

Exceptional Items

10.264

(0.945)

0.000

 

 

Increase/Decrease in Inventories

(17.563)

(3.839)

(2.740)

 

 

TOTAL                                     (B)

238.285

140.159

109.347

 

 

 

 

 

Less

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

46.502

31.497

20.745

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

13.209

9.123

5.295

 

 

 

 

 

 

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

33.293

22.374

15.450

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

17.978

7.623

5.697

 

 

 

 

 

 

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

15.315

14.751

9.753

 

 

 

 

 

Less

TAX                                                                  (H)

(2.088)

7.878

4.757

 

 

 

 

 

 

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

17.403

6.873

4.996

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

10.923

9.483

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

4.720

4.019

NA

 

 

Stores & Spares

4.959

0.816

NA

 

 

Capital Goods

0.822

90.021

NA

 

TOTAL IMPORTS

10.501

94.856

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.03

2.02

1.49

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

6.11

4.00

3.84

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.40

8.63

7.52

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.14

6.99

7.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.19

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.07

1.51

0.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

0.95

1.32

 

 

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

No

10]

Designation of contact person

No

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]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10303018

05/08/2011

80,800,000.00

PUNJAB & SIND BANK

S.C.O. 1076-77, SECTOR 22 B, CHANDIGARH, CHANDIGARH - 160022, INDIA

B19118421

2

10091938

14/02/2008

45,000,000.00

PUNJAB & SIND BANK

S.C.O. 1076-1077, SECTOR 22 B, CHANDIGARH, CHANDIGARH - 160022, INDIA

A33550260

3

10085730

06/04/2011 *

25,000,000.00

PUNJAB AND SIND BANK

S.C.O. 1076 -77, SECTOR 22 B, CHANDIGARH, CHANDIGARH - 160022, INDIA

B11351251

 

* Date of charge modification

 

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Loans and Advances From Related Parties

7.850

7.850

 

 

 

Short Term Borrowings

 

 

Loans Repayable on Demand From Others Parties

0.200

0.200

TOTAL

8.050

8.050

 

 

 

 

 


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.62.68

UK Pound

1

Rs.101.97

Euro

1

Rs.84.78

 

 

INFORMATION DETAILS

 

Report Prepared by :

TPT


 

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

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

NO

--OTHER MERIT FACTORS

YES/NO

YES

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.