MIRA INFORM REPORT

 

 

Report Date :

03.01.2014

 

IDENTIFICATION DETAILS

 

Name :

PRIME LUMBERS PRIVATE LIMITED

 

 

Registered Office :

Survey No.355/1, National Highway 8, Mithi Rohar, Gandhidham, Kutch-370201, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

26.12.2001

 

 

Com. Reg. No.:

04-040302

 

 

Capital Investment / Paid-up Capital :

Rs. 12.500 Millions

 

 

CIN No.:

[Company Identification No.]

U02001GJ2001PTC040302

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTP00055G

 

 

PAN No.:

[Permanent Account No.]

AACCP3045M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Imported Timber

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 98000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Reserves of the company are low.

 

Borrowings of the company seems to be increasing over years.

 

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

 

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

 

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

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

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 BY

 

Name :

Mr. Samir Mehta

Designation :

Company Auditor

Contact No.:

91-9825227882

Date :

02.01.2014

 

 

LOCATIONS

 

Registered Office :

Survey No.355/1, National Highway 8, Mithi Rohar, Gandhidham, Kutch-370201, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9825227882 (Mr. Samir Mehta)

Fax No.:

Not Available

E-Mail :

woodmangim@yahoo.com

 

 

DIRECTORS

 

AS ON 20.08.2013

 

Name :

Mr. Rohit Shantilal Shah

Designation :

Director

Address :

Plot No.17, Sector 1, Gandhidham, Gujarat, India

Date of Birth/Age :

19.02.1959

Date of Appointment :

15.04.2008

DIN No.:

00638876

 

 

Name :

Ms. Bhavna Rohit Shah

Designation :

Director

Address :

Plot No.17, Sector 1, Gandhidham, Gujarat, India

Date of Birth/Age :

01.10.1962

Date of Appointment :

15.04.2008

DIN No.:

00643833

 

 

KEY EXECUTIVES

 

Name :

Mr. Samir Mehta

Designation :

Company Auditor

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.08.2013

 

Names of Shareholders

No. of Shares

Himanshu Jaswantlal Mehta

637720

Anal Hemanshu Mehta

212720

Jaswantlal Shantilal Mehta

27920

Jayshreeben Shantilal Mehta

27920

Jitendra Nanalal Shah

21200

Jyoti Jitendra Shah

21200

Mittal Piyush Shah

21200

Piyush Vasantlal Shah

21200

Shantilal Damji Mehta

27920

Kirti S Shah

231000

TOTAL

1250000

 

AS ON 20.08.2013

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Imported Timber

 

 

GENERAL INFORMATION

 

Suppliers :

·         Core India Company

·         Forlin Timbers Pte Limited

·         Sunny Enterprise

·         Woodman Veneers Private Limited

·         Gautam Freight Private Limited

·         Shivam Shipping Services

·         Siddharth Logistics

 

 

Customers :

·         Balaji Timber

·         Core India Company

·         Fream Designz and Veneers Private Limited

·         Kutch Plywood Industries

·         Margo Ply Wood Private Limited

·         Narain Timbers Private Limited

·         Nakoda Decors Private Limited

·         Woodman Trading Company Private Limited

·         Wood Packing Industries

·         Shivam Timbers 

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

·         Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227, D, Nariman Point, Mumubai-400021, Maharashtra, India

·         HDFC Bank

·         Syndicate Bank

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2013

Rs. In Millions

31.03.2012

Long Term Borrowings

 

 

HDFC Bank (Hydra Loan) 3390541

0.562

0.885

HDFC Bank Loan (Cruze)

0.000

0.328

HDFC Bank Loan (Passat)

0.000

1.865

Kotak Mahindra Bank Loan

0.000

3.809

Short Term Borrowings

 

 

Syndicate Bank CC Account

16.379

19.693

Letter of Credit

52.413

34.019

 

 

 

TOTAL

69.354

60.599

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

I H Desai and Associates

Chartered Accountant

Address :

Office No.13 and 14, Shree Ganesh Building, Plot No. 592, Ward 12/C, Near Police Station, Gandhidham-370201, Gujarat, India 

Tel. No.:

91-2836-226582

Fax No.:

91-2836-222085 / 233121

E-Mail :

skm_fca@rediffmail.comu

PAN No.:

AABFI5449L

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

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

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs. 12.500 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

12.500

12.500

12.500

(b) Reserves & Surplus

12.232

11.279

10.666

(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)

24.732

23.779

23.166

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.902

13.715

8.396

(b) Deferred tax liabilities (Net)

0.284

0.228

0.201

(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)

4.186

13.943

8.597

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

68.792

53.712

73.182

(b) Trade payables

0.746

27.024

8.950

(c) Other current liabilities

2.070

1.419

0.396

(d) Short-term provisions

0.360

0.367

0.744

Total Current Liabilities (4)

71.968

82.522

83.272

 

 

 

 

TOTAL

100.886

120.244

115.035

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.313

9.120

6.501

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

8.313

9.120

6.501

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

8.245

11.631

13.334

(c) Trade receivables

63.264

79.418

82.345

(d) Cash and cash equivalents

0.678

0.502

0.122

(e) Short-term loans and advances

17.049

18.038

11.438

(f) Other current assets

3.337

1.535

1.295

Total Current Assets

92.573

111.124

108.534

 

 

 

 

TOTAL

100.886

120.244

115.035

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

151.237

149.432

195.982

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

151.237

149.432

195.982

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

142.979

140.007

186.502

 

 

Purchase of Stock In Trade

 

 

 

 

 

Employee benefits expenses

 

 

 

 

 

TOTAL                                     (B)

142.979

140.007

186.502

 

 

 

 

 

Less

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

8.258

9.425

9.480

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

6.014

6.985

4.965

 

 

 

 

 

 

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

2.244

2.440

4.515

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.808

1.404

1.140

 

 

 

 

 

 

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

1.436

1.036

3.375

 

 

 

 

 

Less

TAX                                                                  (H)

0.484

0.423

1.122

 

 

 

 

 

 

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

0.952

0.613

2.253

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11.279

10.666

8.413

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

12.231

11.279

10.666

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.76

0.49

1.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.63

0.41

1.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.42

0.86

2.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.04

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.94

2.84

3.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.29

1.35

1.30

 

 

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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2013

Rs. In Millions

31.03.2012

Long Term Borrowings

 

 

Bhairaviben Himanshu Shah

0.000

1.700

Bhavna Rohit Shah, Gandhidham

0.108

0.199

Religare Finvest Limited, Gandhidham

2.960

4.451

Rohit Shantilal Shah, Gandhidham

0.272

0.478

 

 

 

TOTAL

3.340

6.828

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs. In Millions)

Particulars

 

31.03.2013

31.03.2012

31.03.2011

Current Maturities Of Long Term Debt

NA

NA

NA

 

 

 

 

TOTAL

NA

NA

NA

 

 

VIEW INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10302165

02/08/2011

2,500,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227, D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B18791871

2

90110398

29/03/2008 *

75,000,000.00

SYNDICATE BANK

FIRST FLOOR, PLOT NO - 240, WARD 12 - B, NAHTA CHAMBER, GANDHIDHAM, GUJARAT - 370201, INDIA

A89475073

* Date of charge modification

 

 

OPERATIONS

 

The company carried activity of Trading in Imported Timber during the year under audit. The company had Purchased 12610 CBM of Imported Timber and Sold 13613 CBM of Timber during the year under audit. Overall performance of the company during previous financial year remained growth oriented. Demand of the company product was constant and having upward trend of growth. Overall performance and operation of the company remained satisfactory.

 

 

FINANCE

 

The company is Enjoying Term Loan from Kotak Mahindra Bank Limited and HDFC Bank. The Company is presently also having working capital finance facility from Syndicate Bank, Gandhidham Branch.

 

 

FIXED ASSETS

 

·         Land and Building

·         Vehicles

·         Computer and Peripherals

·         Commercial Vehicles

·          Office Vehicles

·         Air Conditioner

·         Fax Machine

·         Invertor System

 

 

 


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. 61.90

UK Pound

1

Rs. 102.74

Euro

1

Rs.85.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.