MIRA INFORM REPORT

 

 

 

 

Report Date :

17.02.2014

 

IDENTIFICATION DETAILS

 

Name :

MAHESHWARI BROTHERS

 

 

Registered Office :

239, Panchratna Complex, GIDC, Char Rasta, Vapi – 396 195, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

1992

 

 

Capital Investment / Paid-up Capital :

Rs.25.914 Millions

 

 

PAN No.:

[Permanent Account No.]

ABXPM7234N

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Dealer and commission agent in coal, lignite, waste paper.

 

 

No. of Employees :

4 (Approximately)

 

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 104000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietary concern having a moderate track record.

 

Profitability of the concern is low.

 

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

 

The concern can be considered for business dealing 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 – 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.

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Neeraj Prem Narayan Maheshwari

Designation :

Proprietor

Contact No.:

91-9879596309

Date :

08.02.2014

 

 

LOCATIONS

 

Registered Office :

239, Panchratna Complex, GIDC, Char Rasta, Vapi – 396195, Gujarat, India

Tel. No.:

91-260-2431024

Mobile No.:

91-9879596309 (Mr. Neeraj)

Fax No.:

Not Available

E-Mail :

mbvapi@gmail.com

Area :

250 sq. ft.

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Neeraj Prem Narayan Maheshwari

Address :

239, Panchratna Complex, GIDC, Char Rasta, Vapi – 396 195, Gujarat, India

Designation :

Proprietor

Date of Birth/Age :

09.12.1973

Qualification :

B. Com

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer and commission agent in coal, lignite, waste paper.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

 

GENERAL INFORMATION

 

Suppliers :

·         Rajvi Corporation

·         Sh. Swami Harigiri Paper Mills Limited

·         Shah Enterprises

·         Classic Enterprises

 

 

Customers :

·         Kiran Process Private Limited

·         Samkit Associates

·         RSMM Limited

·         Amit Corrugating Industries

·         Art Pack Printing Private Limited

·         Dipsi Packaging Private Limited

·         Multiplex Packaging Industries

·         Shah Paper Mills Limited

·         Shah Pulp and Paper Mills Limited

·         Best Paper Mills Private Limited

 

 

No. of Employees :

4 (Approximately)

 

 

Bankers :

·         IndusInd Bank, Vapi Branch, Gujarat, India

·         HDFC Bank Limited

·         ICICI Bank Limited

·         State Bank of India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kakariya and Associates

Chartered Accountants

Address :

Kakaria’s Excellenza’s, Royal Fortune Complex, Daman Road, Chala, Vapi – 396191, Gujarat, India

Tel. No.:

91-260-3981000 (30 Lines)

E-Mail :

ho@kakariaassociates.com

Website :

www.kakariaassociates.com

 

 

CAPITAL STRUCTURE

 

Capital Account As on 31.03.2013

(Rs. In Millions)

Particulars

Debit

Credit

 

 

 

By Balance B/F

 

32.115

Cash

 

13.000

Net Profit transfer to capital A/c (MB)

 

0.072

Net Profit transfer to capital A/c (MBB)

 

0.492

Mukta Maheshwari

 

0.702

Dividend

 

0.000

Rakesh Babubhai Shah

 

1.600

Jagdish Patel

 

0.500

Mahesh Roadways

 

0.182

Arihant Avenue and credit limited

 

30.052

 

 

 

TOTAL

 

78.715

 

 

 

To Bank

4.560

 

Income Tax Penalty (A.Y. 2009-2010)

0.017

 

Accident Claim received

0.012

 

TDS A/C Plot

0.046

 

Advance Tax (A.Y. 2013-2014)

0.150

 

Maheshwari Brothers Barmer

10.280

 

Arihant Avenue and credit limited

27.800

 

Krishna Corporation

8.142

 

Mukta Mahashwari

0.650

 

T.C.S. Receivable A/C (A.Y. 2013-2014)

0.347

 

T.D.S. Receivable A/C (A.Y. 2013-2014)

0.797

 

Balance C/F

25.914

 

 

 

 

Total

78.715

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor Capital

25.914

32.115

31.124

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

25.914

32.115

31.124

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

1.947

2] Unsecured Loans

60.262

54.364

47.030

TOTAL BORROWING

60.262

54.364

48.977

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

86.176

86.479

80.101

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.968

1.075

1.207

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

8.023

7.930

1.668

 

Cash & Bank Balances

4.882

12.416

6.118

 

Other Current Assets

34.051

0.009

0.009

 

Loans & Advances

63.658

71.880

72.730

Total Current Assets

110.614

92.235

80.525

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

35.452

5.867

0.902

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.729

0.964

0.729

Total Current Liabilities

36.181

6.831

1.631

Net Current Assets

76.433

85.404

78.894

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

Maheshwari Brother Barmer (Branch A/c)

10.775

0.000

0.000

 

 

 

 

TOTAL

86.176

86.479

80.101

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

79.577

142.839

208.747

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                         (A)

79.577

142.839

208.747

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

76.146

130.582

196.747

 

 

Compensation to employees

0.248

0.350

0.346

 

 

Insurance

0.018

0.010

0.062

 

 

Telephone expenses

0.013

0.051

0.053

 

 

Audit fees

0.032

0.049

0.041

 

 

Bad Debts Written Off

0.000

0.221

0.000

 

 

Sales tax

0.000

5.633

8.037

 

 

Bank charges

0.044

0.056

0.007

 

 

Bill Discounting charges

0.000

0.031

0.000

 

 

Printing and stationery

0.003

0.021

0.015

 

 

Commission

0.000

0.000

0.150

 

 

Vehicle expenses

            (0.012)

(0.053)

0.021

 

 

Office expenses

0.014

0.001

0.018

 

 

Petrol expenses

0.005

0.015

0.036

 

 

Discount

0.000

0.000

0.041

 

 

Legal and professional fees

0.000

0.010

0.000

 

 

Kasar and shortage

0.001

0.002

0.137

 

 

Consultancy fees

0.010

0.000

0.010

 

 

Miscellaneous expenses 

0.000

0.011

0.000

 

 

Membership fees

0.011

0.001

0.000

 

 

Loan processing charges

0.070

0.062

0.062

 

 

Electricity expenses

0.005

0.000

0.007

 

 

Notified area

0.002

0.021

0.002

 

 

Interest on TDS or TCS

0.001

0.000

0.000

 

 

Postage expenses

0.002

0.005

0.004

 

 

TOTAL                                         (B)

76.613

137.079

205.796

 

 

 

 

 

Less

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

2.964

5.742

2.951

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2.785

5.332

1.998

 

 

 

 

 

 

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

0.179

0.410

0.953

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.107

0.131

0.163

 

 

 

 

 

 

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

0.072

0.279

0.790

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

0.072

0.297

0.790

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.09

0.20

0.38

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.09

0.20

0.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.06

0.30

0.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.01

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.33

1.69

1.57

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.06

13.50

49.37

 

 

 


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

31.124

32.115

25.914

Reserves & Surplus

0.000

0.000

0.000

Net worth

31.124

32.115

25.914

 

 

 

 

Secured loans

1.947

0.000

0.000

Unsecured loans

47.030

54.364

60.262

Total borrowings

48.977

54.364

60.262

Debt/Equity ratio

1.574

1.693

2.325

 

 

 

 

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

208.747

142.839

79.577

 

 

(31.573)

(44.289)

 

 

 

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

208.747

142.839

79.577

Profit

0.790

0.279

0.072

 

0.38%

0.20%

0.09%

 

 

 

 

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 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

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

No

30]

Major Shareholders, if available

No

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

Loans from others

60.262

54.364

Total

60.262

54.364

 

 

FIXED ASSETS:

 

·         Office Premises

·         Air Conditioners

·         Fax Machine

·         Vehicles

·         Computer

 

 

 

 

 

 

 

 

 

 


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 records 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.62.28

UK Pound

1

Rs.103.67

Euro

1

Rs.85.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

VNT

 

 

 

 

 

 

                          


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

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

 

32

 

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.