MIRA INFORM REPORT

 

 

Report Date :

01.07.2014

 

IDENTIFICATION DETAILS

 

Name :

SAHA MERCANTILE PRIVATE LIMITED

 

 

Registered Office :

City Heights, 4th Floor, 40/C, Jessore Road South, Dak Banglow More, Barasat, Kolkata-700124, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.01.2011

 

 

Com. Reg. No.:

21-156615

 

 

Capital Investment / Paid-up Capital :

Rs. 1.800 Millions

 

 

CIN No.:

[Company Identification No.]

U51909WB2011PTC156615

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of FMCG Product

 

 

No. of Employees :

50 (Approximately)

 

 

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 8000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by low profit margin and increased in the borrowings of the company during 2013.

 

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

 

The company 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.

 

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

 

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. Avijit Shah

Designation :

Director

Contact No.:

91-9062462212

Date :

26.06.2014

 

 

LOCATIONS

 

Registered Office / Head Office :

City Heights, 4th Floor, 40/C, Jessore Road South, Dak Banglow More, Barasat, Kolkata-700124, West Bengal, India 

Tel. No.:

91-33-25624613

Mobile No.:

91-9062462212 (Mr. Avijit Shah)

Fax No.:

91-33-40639194

E-Mail :

sahamercantile@gmail.com

Location :

Owned

 

 

Corporate Office :

Maruti Chamber, Block No.301, 3rd Floor, Station Road, Near S T Bus Deport, Vasai Road (West), Thane-401202, Maharashtra, India

 

 

Factory :

Located At

 

·         West Bengal

·         Gujarat

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Ms. Sikha Saha

Designation :

Director

Address :

Dakshin Nabapally, 794, Krishnapur Road, P O Nabapally, Barasat, Kolkata-700126, West Bengal, India 

Date of Birth/Age :

28.03.1959

Date of Appointment :

03.01.2011

PAN No.:

ALGPS1414F

DIN No.:

03320585

 

 

Name :

Mr. Avijit Saha

Designation :

Director

Address :

Dakshin Nabapally, 794, Krishnapur Road, P O Nabapally, Barasat, Kolkata-700126, West Bengal, India 

Date of Birth/Age :

01.05.1987

Date of Appointment :

03.01.2011

PAN No.:

BEGPS9559P

DIN No.:

03309747

 

 

Name :

Mr. Swarup Kumar Saha

Designation :

Director

Address :

Dakshin Nabapally, 794, Krishnapur Road, P O Nabapally, Barasat, Kolkata-700126, West Bengal, India 

Date of Birth/Age :

10.01.1959

Date of Appointment :

03.01.2011

PAN No.:

ALGPS1418K

DIN No.:

03320582

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Name of Shareholders

No. of Shares

%age

Swarup Kumar Saha

108,000

60.00

Sikha Saha

24,000

13.33

Avijit Saha

48,000

26.67

TOTAL

180,000

100.00

 

 

AS ON 30.09.2013

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of FMCG Product

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Malaysia

·         Singapore

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

GENERAL INFORMATION

 

Suppliers :

·         Shri Cher Food Private Limited, Gujarat, India

 

 

Customers :

·         Suman Enterprises, West Bengal, India 

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

·         Allahabad Bank, Dak Bunglow More, Jessore Road, PO Barasat District North 24, Parganas, Kolkata-700124, West Bengal, India 

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2013

Rs. In Millions

31.03.2012

Long Term Borrowings

 

 

Cash Credit with Allahabad Bank (Against hypothecation of Stock, bank debit and personal guarantee of M D of the co)

8.055

4.438

 

 

 

TOTAL

8.055

4.438

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jaladhar Swai and Company

Chartered Accountant

Address :

181/1A, R R M Roay Road, Kolkata-700041, West Bengal, India 

PAN No.:

AZEPS3921P

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

400000

Equity Shares

Rs.10/- each

Rs. 4.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

180000

Equity Shares

Rs.10/- each

Rs. 1.800 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

1.800

1.800

(b) Reserves & Surplus

 

0.310

0.120

(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)

 

2.110

1.920

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

8.055

4.438

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

8.055

4.438

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

4.320

0.000

(b) Trade payables

 

7.695

1.796

(c) Other current liabilities

 

0.000

0.052

(d) Short-term provisions

 

0.068

0.054

Total Current Liabilities (4)

 

12.083

1.902

 

 

 

 

TOTAL

 

22.248

8.260

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1.865

2.046

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.006

0.000

(d) Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

1.871

2.046

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

5.164

3.549

(c) Trade receivables

 

10.590

1.083

(d) Cash and cash equivalents

 

1.392

1.549

(e) Short-term loans and advances

 

3.201

0.033

(f) Other current assets

 

0.030

0.000

Total Current Assets

 

20.377

6.214

 

 

 

 

TOTAL

 

22.248

8.260

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

84.736

70.457

 

Other Income

 

0.000

0.000

 

TOTAL

 

84.736

70.457

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

 

84.484 

71.085

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

 

(3.549)

 

Employees benefits expense

 

 

0.723

 

Other expenses

 

 

1.873

 

TOTAL

 

84.484

70.132

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

 

0.325

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

 

0.151

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

0.252

0.174

 

 

 

 

 

Less

TAX

 

0.062

0.054

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

0.190

0.120

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

1.06

--

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

143.000

 

 

 

 

 

The above information has been parted by Mr. Avijit Shah.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

0.22

0.17

 

 

 

 

 

Net Profit Margin
(PBT/Sales)

(%)

 

0.36

0.25

 

 

 

 

 

Return on Total Assets
(PBT/Total Assets}

(%)

 

1.13

2.11

 

 

 

 

 

Return on Investment (ROI)
(PBT/Networth)

 

 

0.12

0.09

 

 

 

 

 

Debt Equity Ratio
(Total Debt /Networth)

 

 

5.86

2.31

 

 

 

 

 

Current Ratio
(Current Asset/Current Liability)

 

 

1.69

3.27

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

Share Capital

1.800

1.800

Reserves & Surplus

0.120

0.310

Net worth

1.920

2.110

 

 

 

long-term borrowings

4.438

8.055

Short term borrowings

0.000

4.320

Total borrowings

4.438

12.375

Debt/Equity ratio

2.311

5.865

 

 

 

 

YEAR ON YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

Sales

70.457

84.736

 

 

20.266

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(INR)

(INR)

Sales

70.457

84.736

Profit

0.120

0.190

 

0.17%

0.22%

 

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two 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)

Yes

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

Yes

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

Short Term Borrowings

 

 

From Directors

4.320

0.000

 

 

 

TOTAL

4.320

0.000

 

 

INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10405967

17/01/2013

10,000,000.00

ALLAHABAD BANK

DAK BUNGLOW MORE, JESSORE ROAD,, PO: BARASAT, DIST: NORTH 24 PARGANAS, KOLKATA, WEST BENGAL - 700124, INDIA

B68900182

 

 

 

FIXED ASSETS

 

·         Furniture and Fixture

·         Computer

·         Air Conditioner

·         Semi-Automatic Machine

·         Packing Machine

·         Weighing Machine

 

 


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. 60.09

UK Pound

1

Rs. 102.32

Euro

1

Rs. 82.00

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--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.