MIRA INFORM REPORT

 

 

Report Date :

22.01.2014

 

IDENTIFICATION DETAILS

 

Name :

JAY WATER MANAGEMENT PRIVATE LIMITED

 

 

Registered Office :

"Jay House", Stadium Circle, Navrangpura, Ahmedabad – 380009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.05.2006

 

 

Com. Reg. No.:

04-048280

 

 

Capital Investment / Paid-up Capital :

Rs. 0.221 Million

 

 

CIN No.:

[Company Identification No.]

U29197GJ2006PTC048280

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Solar Water Heater and Geyser.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 79000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Trade relations are reported to be fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealing 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.

 

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

 

Management Non-Cooperative (91-79-26561051)

 

LOCATIONS

 

Registered Office / Head Office :

"Jay House", Stadium Circle, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26561051

Fax No.:

91-79-26443850

E-Mail :

info@jaywater.com

jatin@jaywater.com

Website :

http://www.jaywater.com

 

 

International Standard Warehouse and Service Center :

Block 198/3, Dantali Industrial Estate, Gota-Vadsar Road, Lapkaman, Near Sardar Patel Ring Road, Ahmedabad, Gujarat, India

Tel. No.:

91-79-32924580

 

 

Branch Office :

Located

 

·         Rajkot

·         Surat

·         Vadodara

·         Delhi

 

 

DIRECTORS

 

As on 01.07.2013

 

Name :

Mr. Hasmukhbhai Joitaram Patel

Designation :

Director

Address :

29, Royal Crescent Thaltej, Ahmedabad:380 059, Gujarat, India

Date of Birth/Age :

01.06.1955

Date of Appointment :

18.05.2006

DIN No.:

00117464

 

 

Name :

Mr. Pravinbhai Jyotram Patel

Designation :

Director

Address :

9-B, Sentossa Park, Behind Hira Rupa Hall, Ambli Bopal Road, Ambli-Makarba, Ahmedabad, Gujarat, India

Date of Birth/Age :

16.12.1964

Date of Appointment :

18.05.2006

DIN No.:

00012444        

 

 

Name :

Mr. Gaurav Amratlal Patel

Designation :

Director

Address :

14, Heritage Lots, Thaltej Shilaj Road, Thaltej, Ahmedabad, Gujarat, India

Date of Birth/Age :

01.09.1974

Date of Appointment :

18.05.2006

DIN No.:

00054742

 

 

Name :

Mr. Varun Hasmukh Patel

Designation :

Director

Address :

29, Royal Crescent Thaltej, Ahmedabad:380 059, Gujarat, India

Date of Birth/Age :

25.07.1984

Date of Appointment :

16.08.2012

DIN No.:

00354030

 

KEY EXECUTIVES

 

Name :

Mr. Jatin Shah

Designation :

Head of Accounts

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 01.07.2013

 

Names of Shareholders

 

No. of Shares

Hasmukh Joitaram Patel

 

3100

Alok Hasmukh Patel

 

2000

Gaurav Amratlal Patel

 

4000

Pravin Joitaram Patel

 

3000

Hasmukhbhai Joitaram Patel (Huf)

 

500

Pravinbhai Joitaram Patel (Huf)

 

900

Dhara Gaurav Patel

 

2000

Joitaram Ramchandra Patel

 

500

Hetal Hasmukhbhai Patel

 

500

Joitiben Joitaram Patel

 

500

Savitaben Hasmukhbhai Patel

 

500

Shardaben Pravinbhai Patel

 

500

Varun Hasmukhbhai Patel

 

2000

Kinnari Vipul Chaudhary

 

100

Dadhichi Pravin Patel

 

2000

Total

 

22100

 

As on 01.07.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

99.55

Other top fifty shareholders

0.45

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Solar Water Heater and Geyser.

 

 

Products :

·         Solar/Gas Water Heater System

·         Water Softners

·         RO Systems

·         Pipe

·         Cables

 

 

Agencies Held :

Solart

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Dena Bank, Navrangpura Branch , Swastik char Rasta, C.G Road,, Ahmedabad - 380009, Gujarat, India

·         ICICI Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term loans from banks

 

 

ICICI Bank (Accord Car)

(Secured By Hypothication of Accord Car)

(Repayable in 35 Equal Monthly Installments)

0.000

0.501

ICICI Bank (Civic Car)

(Secured By Hypothication of Civic Car)

(Repayable in 35 Equal Monthly Installments)

0.000

0.401

ICICI Bank (Range Rover Car)

(Secured By Hypothication of Range Rover Car)

(Repayable in 35 Equal Monthly Installments)

1.667

3.329

SHORT TERM BORROWINGS

 

 

Dena bank

(The working capital facility from bank is secured by first charge by way of Hypothecation of Stock-Cum-Book Debts and further personal guarantee of all Directors of company)

(The facility is further secured by first charge by way of equitable morrgage on immoveable property situated at Kumud Appartment, Navrangpura, Ahmedabad belonging to one of the Director, Shri Joitaram R. Patel.)

8.814

7.820

Total

10.481

12.051

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Ambalal Patel and Company

Chartered Accountants

Address :

1st Floor, Sapphire Business Centre, Above SBI Vadaj Branch, Usmanpura, Ashram Road, Ahmedabad – 380013, Gujarat, India

PAN No.:

AABFA3490K

 

 

Enterprise over which Key Management Personnel and their relative exercise significant influence with whom transaction have taken place during the year:

·         Jay Pumps Private Limited

·         Jay Water Limited

·         V2 Impex

 

 

CAPITAL STRUCTURE

 

As on 01.07.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22100

Equity Shares

Rs.10/- each

Rs.0.221 Million

 

 

 

 

 


 

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

0.221

0.221

0.221

(b) Reserves & Surplus

19.721

14.492

8.151

(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)

19.942

14.713

8.372

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.022

13.123

6.249

(b) Deferred tax liabilities (Net)

0.000

0.000

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)

9.022

13.123

6.249

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.814

7.820

6.231

(b) Trade payables

27.434

21.084

20.936

(c) Other current liabilities

8.674

7.669

5.491

(d) Short-term provisions

2.959

3.113

2.403

Total Current Liabilities (4)

47.881

39.686

35.061

 

 

 

 

TOTAL

76.845

67.522

49.682

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.698

12.136

5.749

(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)

0.385

0.063

0.064

(d)  Long-term Loan and Advances

0.136

0.075

0.075

(e) Other Non-current assets

0.469

0.805

0.000

Total Non-Current Assets

10.688

13.079

5.888

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

42.147

21.666

23.646

(c) Trade receivables

19.462

29.778

17.285

(d) Cash and cash equivalents

0.858

0.397

0.674

(e) Short-term loans and advances

3.283

2.321

2.189

(f) Other current assets

0.407

0.281

0.000

Total Current Assets

66.157

54.443

43.794

 

 

 

 

TOTAL

76.845

67.522

49.682

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

256.738

232.503

172.924

 

 

Other Income

 

 

 

 

 

TOTAL                        

256.738

232.503

172.924

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

245.755

221.707

165.101

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

245.755

221.707

165.101

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

10.983

10.796

7.823

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

3.140

1.345

0.566

 

 

 

 

 

 

PROFIT BEFORE TAX

7.843

9.451

7.257

 

 

 

 

 

Less

TAX                             

2.536

3.034

2.304

 

 

 

 

 

 

PROFIT AFTER TAX

5.307

6.417

4.953

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

12.392

6.752

2.376

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.700

0.700

0.500

 

 

Dividend

0.066

0.066

0.066

 

 

Tax on Dividend

0.011

0.011

0.011

 

BALANCE CARRIED TO THE B/S

16.922

12.392

6.752

 

 

 

 

 

 

Earnings Per Share (Rs.)

240.13

290.36

224.11

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.07

2.76

2.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.26

14.01

14.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.39

0.64

0.87

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.89

1.42

1.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.38

1.37

1.25

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

 

 

 

1) ICICI Bank (Accord Car)

0.501

0.499

0.452

2) ICICI Bank (Civic Car)

0.401

0.399

0.361

3) ICICI Bank (Range Rover)

1.662

1.510

0.055

 

 

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

No

 

 

OPERATION

 

The company enjoys good position in the market. The Company has recorded a turnover of Rs.256.738 Millions as against Rs.232.503 Millions in the previous year. The company has earned net profit after tax of Rs.5.307 Millions against Rs.6.417 Millions in previous year.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

From Directors

4.530

1.135

From Shareholders

2.825

7.757

Total

7.355

8.892

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10258629

16/12/2010

10,000,000.00

DENA BANK

NAVRANGPURA BRANCH, SWASTIK CHAR RASTA, C.G ROAD, AHMEDABAD, GUJARAT - 380009, INDIA

B02535615

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         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 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.61.54

UK Pound

1

Rs.101.08

Euro

1

Rs.83.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

NTH

 


 

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

4

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.