MIRA INFORM REPORT

 

 

Report Date :

26.07.2014

 

IDENTIFICATION DETAILS

 

Name :

JUMAX FOAM PRIVATE LIMITED

 

 

Registered Office :

87, New Mangla Puri, M G Road, First Floor, Delhi – 110030

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.05.1983

 

 

Com. Reg. No.:

55-015691

 

 

Capital Investment / Paid-up Capital :

Rs.7.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1983PTC015691

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of PU foam.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

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 – 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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Karan Aggarwal

Designation :

Director

Contact No.:

91-9811755546

Date :

25.07.2014

 

 

LOCATIONS

 

Registered Office :

87, New Mangla Puri, M G Road, First Floor, Delhi – 110030, India

Tel. No.:

91-11-23279505

Mobile No.:

91-9811755546 (Mr. Karan Aggarwal)

Fax No.:

Not Available 

E-Mail :

adc4247@gmail.com

karanagarwal@hotmail.com

contact@jumaxfoam.com

 

 

Factory :

35, K M Stone, Bulandshahar Road, Vilage Dhom Manek Pur Tehsil Dadri, District Gautam Budh Nagar, Uttar Pradesh, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Ajit Kumar Agarwal

Designation :

Whole-time director

Address :

E-45, Panchsheel Park, New Delhi – 110017, India

Date of Appointment :

07.08.19885

DIN No.:

01044478

 

 

Name :

Mr. Anuj Jain

Designation :

Whole-time director

Address :

W-51, Greater Kailash – II, New Delhi – 110048, India

Date of Appointment :

04.08.2010

DIN No.:

00746807

 

 

Name :

Mr. Karan Aggarwal

Designation :

Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Varun Aggarwal

 

62300

Ashok Aggarwal

 

150000

Karan Aggarwal

 

135660

Ajit Aggarwal

 

76500

Nova Overseas Private Limited, India

 

190000

Sunila Aggarwal,

 

25520

Pramod Jain

 

10

Malti Jain,

 

109980

Anuj Jain,

 

10

Santosh Lakhotia

 

10

Varun Lakhotia

 

10

Total

 

750000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PU foam.

 

 

Imports :

 

Products :

Chemical

Countries :

·         China

·         Singapore

·         Malaysia

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

 

GENERAL INFORMATION

 

Suppliers :

Bayer India

 

 

Customers :

Albs Industries

 

 

No. of Employees :

80 (Approximately)

 

 

Bankers :

Andhra Bank, Sector-6, R.K.Puram Branch, New Delhi - 110022, Delhi, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans*

From Bank

3.510

2.755

Car loan^

From Bank

0.713

1.174

Truck and Pick up Van Loan**

From Bank

0.000

1.104

Short-term borrowings

 

 

OCC

From Bank

33.640

5.694

Total

37.863

10.727

NOTE:

 

Term loans

*(Secured against Hypothecation of stock of raw material, semi and finished goods, book debts, Plant and Machinery and collaterally secured by equitable mortgage

of factory land and building and personal guarntee of directors)

^Car loan

(Secured against Hypothecation of Car)

**Truck & Pick up Van Loan

(Secured against Hypothecation of Truck and pick up Van)

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Arun Deepak and Company

Chartered Accountants

Address :

207,Aggarwal Tower ,H-6, Netaji Subhash Place ,Pitampura, Delhi – 110034, India

Tel. No.:

91-11-42470441

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

AAAFA4010C

 


 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs. 7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs. 7.500 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

7.500

7.500

7.500

(b) Reserves & Surplus

66.262

48.272

30.887

(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)

73.762

55.772

38.387

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.223

5.033

8.219

(b) Deferred tax liabilities (Net)

0.172

0.838

0.483

(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)

4.395

5.871

8.702

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

44.403

18.555

19.475

(b) Trade payables

61.211

80.318

56.359

(c) Other current liabilities

11.896

24.930

1.140

(d) Short-term provisions

4.478

4.046

4.177

Total Current Liabilities (4)

121.988

127.849

81.151

 

 

 

 

TOTAL

200.145

189.492

128.240

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

48.537

47.053

33.259

(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

0.825

1.260

0.231

(e) Other Non-current assets

0.005

0.005

0.005

Total Non-Current Assets

49.367

48.318

33.495

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.470

20.730

25.506

(c) Trade receivables

124.865

117.292

65.086

(d) Cash and cash equivalents

0.338

2.384

0.822

(e) Short-term loans and advances

2.105

0.722

3.331

(f) Other current assets

0.000

0.046

0.000

Total Current Assets

150.778

141.174

94.745

 

 

 

 

TOTAL

200.145

189.492

128.240

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Gross Receipt

470.228

446.658

273.290

 

Other Income

NA 

NA 

NA 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

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

 

 

 

 

Employees benefits expense

 

 

 

 

Other expenses

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

31.829

31.793

31.248

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

5.949

5.552

4.694

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

25.880

26.241

26.554

 

 

 

 

 

 

PROVISION FOR INCOME TAX

8.736

8.501

8.448

 

 

 

 

 

 

DIFFERED TAX ADJUSTMENT

0.667

0.355

0.649

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

17.990

17.385

17.412

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

23.99 

NA 

NA 

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

500.000

 

The above information has been parted by Mr. Karan Aggarwal (Director)

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

12.93

13.85

20.71

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.35

0.47

0.69

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.66

0.42

0.72

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.10

1.17

 

 

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

7.500

7.500

7.500

Reserves & Surplus

30.887

48.272

66.262

Net worth

38.387

55.772

73.762

 

 

 

 

long-term borrowings

8.219

5.033

4.223

Short term borrowings

19.475

18.555

44.403

Total borrowings

27.694

23.588

48.626

Debt/Equity ratio

0.721

0.423

0.659

 

 

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)

Gross Receipt

273.290

446.658

470.228

 

 

63.437

5.277

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Gross Receipt

273.290

446.658

470.228

Profit

17.412

17.385

17.990

 

6.37%

3.89%

3.83%

 

 

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 four 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

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

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Intercorporate deposit

2.736

4.269

From Shareholders

5.027

5.592

From relative of directors

3.000

3.000

Total

10.763

12.861

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10203920

24/07/2012 *

124,000,000.00

ANDHRA BANK

SECTOR-6, R.K.PURAM BRANCH, NEW DELHI, Delhi - 110022, INDIA

B45530771

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

·         Land

·         Building

·         Plant & Machinery

·         Electrical Fitting

·         Furniture & Fixture

·         Refrigerator

·         Motor Vehicles

·         Truck

·         Tube Well

·         Air Conditioner

·         Generator

·         Fire Saftey Equipments

·         Office Equipments

·         Computers

·         Water Cooler

·         Sewing Machine

·         Weighing Scale

·         Building Under Construction

·         New Truck (Not put to use)

·         Scooter

 


 

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 records 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]         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.60.14

UK Pound

1

Rs.102.22

Euro

1

Rs.81.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.