MIRA INFORM REPORT

 

 

Report Date :

02.06.2014

 

IDENTIFICATION DETAILS

 

Name :

PICASSO CERAMICS AND COLOURS PRIVATE LIMITED

 

 

Registered Office :

401, VIP Plaza 0/7, Veera Industrial Estate, Off Andheri – Malad Link Road, Andheri (West), Mumbai-400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.07.1992

 

 

Com. Reg. No.:

11-067765

 

 

Capital Investment / Paid-up Capital :

Rs.0.300 Million

 

 

CIN No.:

[Company Identification No.]

U26939MH1992PTC067765

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP07541C

 

 

PAN No.:

[Permanent Account No.]

AACCP1564D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of a Ceramics Tiles.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

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 a moderate track record.

 

External borrowing of the company seems to be fair. Business is active.

 

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 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

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

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. Anil

Designation :

Chief Executive Officer

Contact No.:

91-9820368492

Date :

31.05.2014

 


 

LOCATIONS

 

Registered Office :

401, VIP Plaza 0/7, Veera Industrial Estate, Off Andheri – Malad Link Road, Andheri (West), Mumbai-400053, Maharashtra, India

Tel. No.:

91-22-26747801 / 802 / 806 / 811

Mobile No.:

91-9820368492 (Mr. Anil)

Fax No.:

91-22-26747800 / 810 / 26742805

E-Mail :

betharia@vsnl.com

Area :

550 sq. ft.

Location :

Rented

 

 

Warehouse :

Located at Bhiwandi, Thane, 7Maharashtra, India

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Shishir Shyamlal Betharia

Designation :

Director

Address :

401, Shivshankar Building, 29, Nutan Laxmi Co-operative Society, 10, NS Road, Vileparle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

14.02.1962

Date of Appointment :

17.07.1992

PAN No.:

AACPB2958E

DIN No.:

00289062

 

 

Name :

Mrs. Pallavi Shishir Betharia

Designation :

Director

Address :

401, Shivshankar Building, 29, Nutan Laxmi Co-operative Society, 10, NS Road, Vileparle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

05.12.1966

Date of Appointment :

17.07.1992

PAN No.:

AAJPB9892N

DIN No.:

00094651

 

 

KEY EXECUTIVES

 

Name :

Mr. Anil

Designation :

Chief Executive Officer

 


 

MAJOR SHAREHOLDERS

 

As on 28.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Betharia Shishir

450

15.00

Betharia Pallavi

1050

35.00

Shishir Betharia – HUF

300

10.00

Kshitij Betharia

600

20.00

Amita Betharia

300

10.00

Rashmi Verma

300

10.00

Total

3000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of a Ceramics Tiles.

 

 

Imports :

 

Products :

Ceramic Tiles

Countries :

  • China
  • European Countries 

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users and Others

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

  • Standard Chartered Bank, Lokhandwala Andheri Branch, Mumbai, Maharashtra, India

Tel. No.: 91-22-26327732

  • Bank of Maharashtra, Oshiwara Jogeshwari Branch, Mumbai, Maharashtra, India
  • HSBC Bank, Bandra Mumbai Branch, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

CVK and Associates

Chartered Accountants

Address :

2, Samartha Apartments, D S Babrekar Marg, Dadar (West), Mumbai-400028, Maharashtra, India

Tel. No.:

91-22-24468717/ 24451488

Fax No.:

91-22-24666139

E-Mail :

cpdcas@vsnl.com

PAN No.:

AAAFC3657K

 

 

Related Party :

Kshitij Investment

 


 

CAPITAL STRUCTURE

 

As on 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000

Equity Shares

Rs.100/- each

Rs.0.300 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

0.300

0.300

0.300

(b) Reserves & Surplus

1.742

1.656

1.559

(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)

2.042

1.956

1.859

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.000

20.500

12.150

(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)

22.000

20.500

12.150

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

16.404

7.698

8.419

(c) Other current liabilities

2.376

1.938

4.471

(d) Short-term provisions

0.155

0.752

1.917

Total Current Liabilities (4)

18.935

10.388

14.807

 

 

 

 

TOTAL

42.977

32.844

28.816

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.257

0.202

0.223

(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)

0.050

0.051

0.050

(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

0.307

0.253

0.273

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.295

22.328

19.959

(c) Trade receivables

10.953

5.499

4.879

(d) Cash and cash equivalents

1.789

2.789

2.700

(e) Short-term loans and advances

0.328

0.502

1.005

(f) Other current assets

0.305

1.473

0.000

Total Current Assets

42.670

32.591

28.543

 

 

 

 

TOTAL

42.977

32.844

28.816

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

39.932

52.480

42.420

 

 

Other Income

NA

NA

0.980

 

 

TOTAL                                         (A)

NA

NA

43.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

30.401

 

 

Administrative Overheads

 

 

7.946

 

 

Directors Remunerations

 

 

2.411

 

 

Foreign Exchange Fluctuation Loss

 

 

0.000

 

 

Capital Gains Loss

 

 

0.046

 

 

TOTAL                                         (B)

 

 

40.804

 

 

 

 

 

Less

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

NA

NA

2.596

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

2.249

 

 

 

 

 

 

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

 

 

0.347

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

 

0.082

 

 

 

 

 

 

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

0.125

0.141

0.265

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.044

0.062

 

 

 

 

 

 

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

0.125

0.097

0.203

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.656

1.559

1.356

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

1.781

1.656

1.559

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

14.859

11.684

 

 

 

 

 

 

IMPORTS

NA

NA

23.277

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.17

3.23

20.30

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

39.900


Expected Sales (2014-2015): Rs.55.000 Millions

 

The above information has been parted by Mr. Anil

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

NA

0.47

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.31

0.27

0.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.29

0.43

0.92

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.07

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

10.77

10.48

6.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.25

3.14

1.93

 


 

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

0.300

0.300

0.300

Reserves & Surplus

1.559

1.656

1.742

Net worth

1.859

1.956

2.042

 

 

 

 

long-term borrowings

12.150

20.500

22.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

12.150

20.500

22.000

Debt/Equity ratio

6.536

10.481

10.774

 

 

 

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

Sales

42.420

52.480

39.932

 

 

23.715

(23.910)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

42.420

52.480

39.932

Profit

0.203

0.097

0.125

 

0.48%

0.18%

0.31%

 

 

 

 

 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

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

No

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 LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Kanak Betharia

6.500

6.500

Kshitij Investment

13.300

11.800

Shishir Betharia (HUF)

2.200

2.200

Total

22.000

20.500

 

 

COMPANY INFORMATION

 

Subject is a dealer in ceramic colours and products. The Company is a Small and Medium Sized Company (SMC) as defined in the General Instructions in respect of Accounting Standards notified under the Companies Act, 1956. Accordingly, the Company has complied with the Accounting Standards as applicable to a Small and Medium Sized Company.

 

 

NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 

 

 

 

 


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.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.