MIRA INFORM REPORT

 

 

Report Date :

07.01.2014

 

IDENTIFICATION DETAILS

 

Name :

BHOLE BABA MILK FOOD INDUSTRIES LIMITED

 

 

Formerly Known As :

BHOLE BABA MILK FOOD INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

602, Madhuban Building, Opposite Sona Sweets, 55, Nehru Place, New Delhi – 110019 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

14.05.1992

 

 

Com. Reg. No.:

55-211572

 

 

Capital Investment / Paid-up Capital :

Rs.96.523 Millions

 

 

CIN No.:

[Company Identification No.]

U15201DL1992PLC211572

 

 

PAN No.:

[Permanent Account No.]

AACCB3948F

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Milk Food like Ghee, SMP, Butter, MM, WMP and DW.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1920000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of BHOLE BABA GROUP. In is an established company having satisfactory track record.

 

Profitability of the company seems to be decent. General financial position of the company seems to be sound and healthy. 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BBB (Long Term Rating)

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

October 25, 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/ Corporate Office :

602, Madhuban Building, Opposite Sona Sweets, 55, Nehru Place, New Delhi – 110019, India 

Tel. No.:

91-11-46587047

Fax No.:

Not Available

E-Mail :

corporate.services7@gmail.com

kushwah.mk@gmail.com

info@bholebabadairy.com

Website :

http://bholebabadairy.com

 

 

Head Office :

Near Heritage Hospital, Agra-Delhi by Pass Road, Agra – 282005, Uttar Pradesh, India

Tel. No.:

91-562-4016000

Fax No.:

91-562-4016002

 

 

Factory 1 :

Agra-Aligarh by Pass Road Kher Chauraha, Near Nada Pull, Khaireshwar Dham, Aligarh  - 201001, Uttar Pradesh, India

Tel. No.:

91-571-3252400

Fax No.:

91-571-2513882

 

 

Factory 2 :

109th K.M. Stone N.H. No.2 Dautana, Chaata Mathura, Uttar Pradesh, India

Tel. No.:

91-5662-2423629

Fax No.:

91-5662-2423629

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Hari Shankar Agarwal

Designation :

Managing Director

Address :

10, Nehru Nagar, Agra-282002, Uttar Pradesh, India

Date of Birth/Age :

16.08.1953

Date of Appointment :

14.05.1992

PAN No.:

AANPA2747F

DIN No.:

00667290

 

 

Name :

Mr. Virendra Kumar Agarwal

Designation :

Director

Address :

10, Nehru Nagar, Agra-282002, Uttar Pradesh, India

Date of Birth/Age :

24.07.1977

Date of Appointment :

06.03.1995

DIN No.:

00667248

 

 

Name :

Mr. Jitendra Agarwal

Designation :

Director

Address :

10, Nehru Nagar, Agra-282002, Uttar Pradesh, India

Date of Birth/Age :

05.10.1981

Date of Appointment :

31.10.1999

PAN No.:

ADPPA2199E

DIN No.:

00724256

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Hari Shankar Agarwal

 

1970000

Krishna Murarilal Agarwal

 

670000

Nirmala Agarwal

 

354500

Meena Agarwal

 

1222000

Virendra Kumar Agarwal

 

332200

Krishna Murarilal Agarwal HUF

 

323000

Bhole Baba Overseas (Private) Limited, India

 

1843000

Jitendra Agarwal

 

492600

H S Agarwal and Sons HUF

 

768000

V K Agarwak and Sons HUF

 

220000

Sangeeta Agarwal

 

848000

Tarun Agarwal

 

609000

 

 

 

Total

 

9652300

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Bodies corporate

 

19.09

Directors or relatives of directors

 

80.91

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Milk Food like Ghee, SMP, Butter, MM, WMP and DW

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, India

State Bank of Patiala, Commercial Branch, Chandralok Building, 36, Janpath, New Delhi - 110001, India

State Bank of Hyderabad, Commercial Branch, 74, Janpath , New Delhi – 11000,  India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

SHORT- TERM BORROWINGS

 

 

Working capital loans from banks

366.881

410.603

 

 

 

Total

366.881

410.603

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Renu and Company

Chartered Accountants

Address :

703, G-10/8, Sanjay Place, Agra, Uttar Pradesh, India

PAN No.:

AFYPM1227L

 

 

Others Related Party :

·         Bhole Baba Dairy Industries Limited

·         Bhole Baba Milk Food Industries (Dholpur) Private Limited

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Bhole Baba Dairy (India)

·         Shiva Dairy

·         Om Shiva Dairy

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9652300

Equity Shares

Rs.10/- each

Rs.96.523 Millions

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

96.523

96.523

(b) Reserves & Surplus

 

383.786

377.187

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

480.309

473.710

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

1.544

1.544

(b) Deferred tax liabilities (Net)

 

4.558

5.840

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

6.102

7.384

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

366.881

410.603

(b) Trade payables

 

1.384

1.808

(c) Other current liabilities

 

0.000

0.000

(d) Short-term provisions

 

4.789

2.875

Total Current Liabilities (4)

 

373.054

415.286

 

 

 

 

TOTAL

 

859.465

896.380

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

83.667

96.138

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.382

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

130.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

11.914

11.313

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

95.963

237.451

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

339.169

485.139

(c) Trade receivables

 

295.969

122.431

(d) Cash and cash equivalents

 

10.646

12.927

(e) Short-term loans and advances

 

117.718

38.432

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

763.502

658.929

 

 

 

 

TOTAL

 

859.465

896.380

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

96.523

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

372.685

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

469.208

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

312.745

2] Unsecured Loans

 

 

51.544

TOTAL BORROWING

 

 

364.289

DEFERRED TAX LIABILITIES

 

 

7.414

 

 

 

 

TOTAL

 

 

840.911

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

110.664

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

130.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
372.532

 

Sundry Debtors

 
 
26.692

 

Cash & Bank Balances

 
 
4.869

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
203.515

Total Current Assets

 
 
607.608

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
1.268

 

Other Current Liabilities

 
 
2.626

 

Provisions

 
 
3.467

Total Current Liabilities

 
 
7.361

Net Current Assets

 
 
600.247

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

840.911

 

 

 

 

 

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1915.553

1410.234

1450.191

 

 

Other Income

1.903

0.562

2.789

 

 

TOTAL                                     (A)

1917.456

1410.796

1452.980

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

1549.758

1340.900

 

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

142.853

(119.999)

 

 

 

Employee benefit expense

22.264

21.731

 

 

 

Other expenses

146.992

114.493

 

 

 

TOTAL                                     (B)

1861.867

1357.125

1402.332

 

 

 

 

 

Less

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

55.589

53.671

50.648

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

32.277

31.454

24.784

 

 

 

 

 

 

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

23.312

22.217

25.864

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

12.995

15.189

16.697

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

10.317

7.028

9.167

 

 

 

 

 

Less

TAX                                                                  (H)

3.718

2.526

2.062

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

6.599

4.502

7.105

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

82.307

87.805

90.700

 

 

 

 

 

Less

APPROPRIATIONS

NA

10.000

10.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

82.307

87.805

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.68

0.47

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.34

0.32

0.49

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.54

0.50

0.63

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.20

0.92

1.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.01

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.77

0.87

0.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.05

1.59

1.01

 

 

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

No

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

LONG-TERM BORROWINGS

 

 

Deposits from others

1.544

1.544

 

 

 

Total

1.544

1.544

 

Note:

 

The Registered Office of the company has been shifted from Bhole Baba House, 7/52 - Dnagla Jawahar Bye – Pass, Agra – 282002, Uttar Pradesh, India to the present address w.e.f. 18.11.2010

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles
Office Equipment

 


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 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.62.33

UK Pound

1

Rs.101.99

Euro

1

Rs.84.62

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

49

 

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.