MIRA INFORM REPORT

 

 

Report Date :

17.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SALASAR POLYTEX PRIVATE LIMITED

 

 

Registered Office :

3007, World Trade Centre, Near Udhna Darwaja, Ring Road, Surat – 395002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.03.1999

 

 

Com. Reg. No.:

04-035669

 

 

Capital Investment / Paid-up Capital :

Rs. 17.020 Millions

 

 

CIN No.:

[Company Identification No.]

U17100GJ1999PTC035669

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Nylon Filament Yarn.

 

 

No. of Employees :

Information declined by 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

 

Maximum Credit Limit :

USD 970000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company possesses a modest financial profile characterized by moderate net profitability reported over a previous year loss.

 

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

 

In view of experienced promoters and successful implementation of the project, the subject 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities: “B”

Rating Explanation

High risk of default regarding timely servicing of financial obligations.

Date

18.02.2013

 

 

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.

 

 

INFORMATION DECLINED

 

MANAGEMENT NON-COOPERATIVE (Tel. No.: 91-261-2349981)

 

 

LOCATIONS

 

Registered Office :

3007, World Trade Centre, Near Udhna Darwaja, Ring Road, Surat – 395002, Gujarat, India

Tel. No. :

91-261-2349981

Fax No. :

Not Available

E-Mail :

salasarpoly@drdcs.net

 

 

Factory:

RS  No.772/1-2, Block No.1040 and 1051/B, Village Tadkeshwar, Taluka Madvi, District Surat, Gujarat, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Rajeshkumar Badriprasad Todi

Designation :

Director

Address :

504, Malhar Complex, Ichhanath Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

24.06.1972

Date of Appointment :

30.03.1999

DIN No. :

00109406

 

 

Name :

Mr. Sanjay Kumar Todi

Designation :

Director

Address :

504, Malhar Complex, Ichhanath Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

23.05.1968

Date of Appointment :

06.02.2004

DIN No. :

00109408

 

 

Name :

Anu Sanjaykumar Todi

Designation :

Director

Address :

A-901,Green Avenue, Union Park Street, Ghod Dod Road, Surat – 395001, Gujarat, India 

Date of Birth/Age :

29.02.1976

Date of Appointment :

09.05.2009

DIN No. :

00163728

 

 

Name :

Mr. Sanjay Satyanarayan Todi

Designation :

Director

Address :

A-901, Green Avenue, Union Park Street, Ghod Dod Road, Surat – 395001, Gujarat, India 

Date of Birth/Age :

09.01.1973

Date of Appointment :

09.05.2009

DIN No. :

00197729

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

NOTE: SHAREHOLDING AND ALLOTTEES DETAILS FILE ATTACHED.

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

73.00

Other top fifty shareholders

27.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Nylon Filament Yarn.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

Oriental Bank of Commerce and Allahabad Bank, OBC - Jash Textile Market, Ring Road, Allahabad Bank - Alaknanda Appt 864, Athugar Street, Surat - 395002, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

From Allahabad Bank (Plant and Machinery)

0.000

30.819

From Oriental Bank of Commerce (P & M)

14.022

28.094

From OBC (Buyers Credit)

114.693

0.000

From AB (Buyers Credit)

57.096

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Loan Repayable Demand

 

 

From Bnaks (CC-AB)

19.403

21.706

From Allahabad Bank (Buyer Crecdit)

1.473

78.058

From Oriental Bnak of Commerce (Buyer Credit)

60.236

163.509

From Tata Capital Limited (Car Loan)

0.237

0.451

From Allahabad Bank (P and M 1 Year)

15.195

16.668

From Oriental Bank of Commerce (P and M 1 year installment)

25.000

25.000

Total

307.355

364.305

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Todi Tulsyan and Company

Chartered Accountants

Address :

2005-B, Rathi Palace, Surat – 395002, Gujarat, India

Tel. No. :

91-261-2345511/ 2730939

E-Mail :

deepak_ttc@yahoo.com

Income-tax PAN of auditor or auditor's firm :

AACFT0522C

 

 

Associates :

·         Salasar Yarn Private Limited

Salasar Filaments Private Limited

Parag International

Indian Polyster Limited

Agrawal Rayon Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,976,555

Equity Shares

Rs.10/- each

Rs. 19.767Millions

 

 

 

 

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,702,000

Equity Shares

Rs.10/- each

Rs. 17.020 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

17.020

17.020

15.828

(b) Reserves & Surplus

223.884

184.357

136.978

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.880

1.880

2.500

Total Shareholders’ Funds (1) + (2)

242.784

203.257

155.306

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

192.204

63.551

14.773

(b) Deferred tax liabilities (Net)

12.189

12.979

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)

204.393

76.530

14.773

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

121.544

305.393

49.939

(b) Trade payables

23.337

51.299

118.596

(c) Other current liabilities

2.335

7.458

0.000

(d) Short-term provisions

8.995

(0.400)

0.232

Total Current Liabilities (4)

156.211

363.750

168.767

 

 

 

 

TOTAL

603.388

643.537

338.846

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

365.582

407.231

263.321

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

6.827

6.827

29.128

(e) Other Non-current assets

4.629

6.173

7.716

Total Non-Current Assets

377.038

420.231

300.165

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

77.785

100.866

0.000

(c) Trade receivables

23.987

22.950

0.000

(d) Cash and cash equivalents

74.823

71.015

29.288

(e) Short-term loans and advances

42.581

8.922

7.363

(f) Other current assets

7.174

19.553

2.030

Total Current Assets

226.350

223.306

38.681

 

 

 

 

TOTAL

603.388

643.537

338.846

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

769.754

219.129

0.000

 

 

Other Income

2.681

0.790

2.399

 

 

TOTAL                                    

772.435

219.919

2.399

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Administrative Expenses

 

1.648

 

 

TOTAL                                    

724.010

225.968

1.648

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

48.425

(6.049)

0.751

 

 

 

 

 

Less

TAX                                                                 

8.898

12.980

0.232

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

39.527

(19.029)

0.519

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(17.479)

1.550

1.031

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

22.048

(17.479)

1.550

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.000

29.913

0.000

 

 

 

 

 

 

IMPORTS

398.771

36.537

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

23.22

(11.18)

0.33

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.11

(8.65)

21.63

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.29

(2.76)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.03

(0.94)

0.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

(0.03)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.29

1.82

0.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

0.61

0.23

 

 

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

15.828

17.020

17.020

Reserves & Surplus

136.978

184.357

223.884

Net worth

152.806

201.377

240.904

 

 

 

 

long-term borrowings

14.773

63.551

192.204

Short term borrowings

49.939

305.393

121.544

Total borrowings

64.712

368.944

313.748

Debt/Equity ratio

0.423

1.832

1.302

 

 

 

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

0.000

219.129

769.754

 

 

 

251.279

 

 

 

 

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

0.000

219.129

769.754

Profit

0.519

(19.029)

39.527

 

 

(0.087)

0.051

 

 

 

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]

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

Yes

 

 

CURRENT MATURITIES OF LONG TERM DEBTS: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10216641

27/09/2013 *

702,600,000.00

ORIENTAL BANK OF COMMERCE AND ALLAHABAD BANK

OBC - JASH TEXTILE MARKET, RING ROAD, ALLAHABAD B
NK - ALAKNANDA APPT 864, ATHUGAR STREET, SURAT - 395002, GUJARAT, INDIA

B86639275

2

10213606

27/09/2013 *

702,600,000.00

ORIENTAL BANK OF COMMERCE AND ALLAHABAD BANK

OBC - JASH TEXTILE MARKET, RING ROAD, ALLAHABAD B
NK - ALAKNANDA APPT 864, ATHUGAR STREET, SURAT - 395002, GUJARAT, INDIA

B86639622

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Deposit

6.393

4.639

Total

6.393

4.639

 

 

CHAGE OF ADDRESS

 

The registered office of the company has been shifted from 5007, World Trade Centre, Near Udhana Darwaja Ring Road, Surat – 395002, Gujarat, India to the present address w.e.f. 27.06.2011.

 

 

FIXED ASSETS

 

·         Air Conditioner

Factory Land

Factory Building

Computer

Electrical Installation

Plant and Machinery

Motor Car

Furniture and Fixture

Plant and Machinery (WIP)

Office Equipments

 


 

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.62.27

UK Pound

1

Rs.103.67

Euro

1

Rs.85.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

MRI

 


 

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

--PROFITABILIRY

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.