MIRA INFORM REPORT

 

 

Report Date :

09.06.2014

 

 

 

 

Tel. No.:

8454843196 (Mr. Manish Chatorvedi)

 

NOTE:

 

The Registered office of the company has been shifted from 1903/A, Shanti Kamal, Dr. B A Road, Chinchpokli (East), Mumbai – 400012, Maharashtra, India, to the present address w.e.f. 06.01.2014.

 

 

IDENTIFICATION DETAILS

 

Name :

JUGANTAR FOODS PRIVATE LIMITED (w.e.f. 05.06.2013)

 

 

Formerly Known As :

JUGANTAR INVESTMENTS PRIVATE LIMITED

 

 

Registered Office :

21, Suyog Industrial Estate, LBS Marg, Vikroli (East), Mumbai – 400083, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.06.2011

 

 

Com. Reg. No.:

11-218909

 

 

Capital Investment / Paid-up Capital :

Rs.5.052 Millions

 

 

CIN No.:

[Company Identification No.]

U15490MH2011PTC218909

 

 

PAN No.:

[Permanent Account No.]

AACCJ6215H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Re-Mineralised Packaged Drinking Water.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

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

 

 

Status :

Yet to commence business operations

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a company incorporated as on June 21, 2011 and is yet to commence its business operations as per the annual report for FY 2014.

 

The company has not started its business activity whereas, has earned some nominal other income from dealing in shares.

 

Management has reported some pre-operative expenses which are been further recorded as accumulated losses during FY14.

 

The ratings also take into consideration the infusion of funds from the part of management which may support the liquidity to certain extent.

 

Further, the projected statements show that the company is expected to start its activity from the FY 2014-15 and has estimated a decent turnover from its operations.

 

Business is active as per the status filed with the registrar of companies. Payment terms are unknown.

 

In view of non-commencement of commercial operations, the business connections are matter of your confidence and should be undertaken on a safe and secured trade terms and conditions.

 

Note:

Management has failed to provide us with the valuation Report of the subject, and the same has also not been provided to the bank.    

 

 

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

 

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.2,453.2 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. Manish Chaturvedi

Designation :

Director

Contact No.:

91-8454843196

Date :

06.06.2014

 

 

LOCATIONS

 

Registered Office :

21, Suyog Industrial Estate, LBS Marg, Vikroli (East), Mumbai – 400083, Maharashtra, India

Tel. No.:

91-22-25782177/ 23720057

Mobile No.:

91-8454843196 (Mr. Manish Chaturvedi)

Fax No.:

91-22-25782177

E-Mail :

jugantarfoods@gmail.com

mrigaj@gmail.com

Location :

Leased

 

 

Factory :

Plot No. PAP 109, MIDC Taloja, Teh. Panvel District Raigad, Maharashtra, India

Tel. No.:

91-91-22-27412774

Area :

10,000 sq. ft.

Location :

Leased

 

 

DIRECTORS

 

(AS ON 30.09.2013)

 

Name :

Mr. Manish Manoharlal Chaturvedi

Designation :

Director

Address :

1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali (East), Mumbai – 400012, Maharashtra, India 

Date of Birth/Age :

02.12.1982

Qualification :

CA/CS

Experience :

12 years

Date of Appointment :

21.06.2011

PAN No.:

AGSPC0944K

DIN No.:

03499938

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15490MH2011PTC218909

JUGANTAR FOODS PRIVATE LIMITED

Director

21/06/2011

21/06/2011

-

Active

NO

2

U67190MH2012PTC229225

BLOOMING CAPITAL MANAGEMENT PRIVATE LIMITED

Director

04/04/2012

04/04/2012

15/12/2012

Active

NO

3

U74999MH2012PTC230801

BRIJ COMMODITIES PRIVATE LIMITED

Director

01/11/2012

01/11/2012

01/11/2013

Active

NO

 

 

Name :

Mrs. Laxmi Manoharlal Chaturvedi

Designation :

Director

Address :

1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali (East), Mumbai – 400012, Maharashtra, India 

Date of Birth/Age :

18.10.1961

Qualification :

BA

Experience :

15 years

Date of Appointment :

21.06.2011

PAN No.:

AACPC3302M

DIN No.:

03499901

 

 

Name :

Mr. Vasant Soni

Designation :

Director

Address :

B-1, Anjalai, Dr. S. Radhakrishnan Road, Old Nagardas Road, Andheri (East), Mumbai – 400069, Maharashtra, India 

Date of Birth/Age :

12.07.1939

Qualification :

Scientist

Experience :

30 years

Date of Appointment :

06.02.2014

DIN No.:

06811256

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 31.03.2014)

 

Name of Shareholders

 

No of Shares  

Percentage

 

 

 

Manish Chaturvedi

455200

90.10

Laxmi Chaturvedi

20000

3.96

Vasant Soni

30000

5.94

 

 

 

Total

 

505200

100.00%

 

 

 

(AS ON 30.09.2013)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Re-Mineralised Packaged Drinking Water.

 

 

Brand Name :

“Cardier”

 

 

Terms :

 

Selling :

Cash and Credit (45 days)

 

 

Purchasing :

Cash and Credit (5 days)

 

 

PRODUCTION STATUS (AS ON 31.03.2014)

 

Particulars

Installed Capacity

Actual Production

 

 

 

Re-Mineralised Packaged Drinking Water

10,000 ltr. Per hour and packing capacity 60 bottles per minute

Production is yet to start

 

 

GENERAL INFORMATION

 

Suppliers :

Operations are not started right now and they are still in machinery installation phase. 

 

 

Customers :

Wholesalers and Retailers

 

·         Laxmikant Shrivastava

Office Address: 410 V Mall Chandraverkar Road, Borivali (West), Opposite Loop Gallery, Mumbai – 400092, Maharashtra, India 

Mobile No.: 91-9619569944

 

·         Shivansh Aqua Consulting

Office Address: CD-301, c Wing, Kailash Industrial Complex, Hiranandani Vikhroli Link Road, Vikhroli (West), Mumbai – 400079, Maharashtra, India 

Mobile No.: 91-8879354001

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Bank of India

52, Pardhy House Hanuman Road, Vile Parle (East) Mumbai, Maharashtra, India

 

·         HDFC Bank Limited

Nariman Point, Mumbai. Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

N. J. Karia and Associates

Chartered Accountants

Address :

207, 2nd Floor, Avon Arcade, Opposite Bank of Baroda, D. J. Road, Station Road, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Tel No.:

91-22-26100058

Email :

njkaria@gmail.com

njkaria@rediffmail.com

 

 

Other Related Parties :

·         R B Sugar Company

·         BRIJ Commodities

 

 

CAPITAL STRUCTURE

 

(AS ON 31.03.2014)

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

                       

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

505200

Equity Shares

Rs.10/- each

Rs.5.052 Millions

 

 

 

 

 

 

a) Reconciliation of the number of shares outstanding at the beginning and at the end of the reporting period

 

Particulars

Number of Shares

 

As at

March 31, 2014

 

 

 

Equity Shares outstanding at the beginning of the year

10,200

0.102

Equity Shares Issued during the year

495,000

4.950

Equity Shares bought back during the year

--

--

Equity Shares outstanding at the end of the year

 

505,200

5.052

 

The Company has only one class of equity shares having face value of Rs.10/0 each. Each shareholder is eligible for one vote per share held. In the event of liquidation, the equity shareholder are eligible to receive the remaining assets of the Company after distribution of all preferential amounts, in proportion to their shareholding.

 

 

b) Details of shareholder holding more than 5% of the aggregate shares in company

 

Name of Shareholder

Number of Shares

 

% of Holding

 

 

 

Manish Chaturvedi

455,200

90

Laxmi Chaturvedi

20,000

4

Vasant Soni

30,000

6

 

 

 

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.      EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.052

0.102

0.102

(b) Reserves & Surplus

(4.165)

(4.077)

(4.016)

(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)

0.887

(3.975)

(3.914)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.098

4.248

4.248

(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)

0.098

4.248

4.248

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

0.011

0.006

0.000

(d) Short-term provisions

0.000

0.006

0.006

Total Current Liabilities (4)

0.011

0.012

0.006

 

 

 

 

TOTAL

0.996

0.285

0.340

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.300

0.000

0.000

(ii) Intangible Assets

0.500

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

0.000

0.000

0.000

(e) Other Non-current assets

0.110

0.166

0.000

Total Non-Current Assets

0.910

0.166

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

0.086

0.119

0.119

(e) Short-term loans and advances

0.000

0.000

0.221

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

0.086

0.119

0.340

 

 

 

 

TOTAL

0.996

0.285

0.340

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

0.000

0.000

0.085

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                     (A)

0.000

0.000

0.085

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Loss on sale of investment – short Term

0.000

0.000

3.910

 

 

Operating and Other Expenses

0.088

0.061

0.192

 

 

TOTAL                                     (B)

0.088

0.061

4.102

 

 

 

 

 

Less

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

(0.088)

(0.061)

(4.017)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.000

0.000

0.000

 

 

 

 

 

 

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

(0.088)

(0.061)

(4.017)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.000

0.000

(4.017)

 

 

 

 

 

 

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

(0.088)

(0.061)

(4.017)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

(0.088)

(0.061)

(4.017)

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

-Basic

(0.17)

(5.96)

(393.75)

 

-Diluted

(0.89)

(5.96)

(507.44)

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

0.00

0.00

(4725.88)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.00

0.00

(4725.88)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(8.84)

(21.40)

(1181.47)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.10)

0.02

1.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.11

(1.07)

(1.09)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

7.82

9.92

56.67

 

 

 

 

 

 

 

 

 


 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.102

0.102

5.052

Reserves & Surplus

(4.016)

(4.077)

(4.165)

Net worth

(3.914)

(3.975)

0.887

 

 

 

 

long-term borrowings

4.248

4.248

0.098

Short term borrowings

0.000

0.000

0.000

Total borrowings

4.248

4.248

0.098

Debt/Equity ratio

(1.085)

(1.069)

0.110

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

 Revenue from Operations

0.085

0.000

0.000

 

 

(100.000)

--

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Revenue from Operations

0.085

0.000

0.000

Profit

(4.017)

(0.061)

(0.088)

 

(4725.88%)

 

 

 


 

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 three 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

Yes

19]

Payments terms

Yes

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

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  

31.03.2014

31.03.2013

 

 

(Rs. In Millions)

Long Term Borrowings

 

 

From Directors

0.098

4.248

 

 

 

Total

 

0.098

4.248

 

------------------------------------------------------------------------------------------------------------------------------

 

ASSESSMENT OF WORKING CAPITAL REQUIREMENT

 

OPERATING STATEMENT

 

 (RS. IN MILLIONS)

 

 

 PARTICULARS

2014-15

2015-16

2016-17

2017-18

2018-19

 

 

Projected

Projected

Projected

Projected

Projected

1

Sales  

36.000

44.070

53.946

66.031

80.819

 

(of which exports)

-

-

-

-

-

2

Other Income

-

-

-

-

-

 

Total

36.000

44.070

53.946

66.031

80.819

 

 

3

Total Income

36.000

44.070

53.946

66.031

80.819

 

 

 

 

 

 

 

4

% age rise (+) or fall (-) in net sales as compared to previous year

--

22%

22%

22%

22%

 

 

 

 

 

 

 

5

Cost of Sales

i

Raw Material

 

 

 

 

 

ii

    Other Spares / Consumables

 

       Imported

-

-

-

-

-

 

       Indigenous

4.500

5.400

6.480

7.776

9.331

iii

    Power and Fuel

-

-

-

-

-

iv

    Direct Labour

-

-

-

-

-

v

    Manufacturing Expenses

16.058

18.216

21.859

26.231

31.477

vi

    Depreciation

0.380

0.380

0.380

0.380

0.380

vii

Subtotal (i to vi)

20.938

23.996

28.719

34.387

41.188

 

 

 

 

 

 

 

viii

Add : Opening WIP

-

-

-

-

-

 

Less: Written Off

-

-

-

-

-

 

Subtotal

20.938

23.996

28.719

34.387

41.188

 

 

 

 

 

 

 

ix

Less : Closing WIP

-

-

-

-

-

x

Cost of Production

20.938

23.996

28.719

34.387

41.188

 

 

 

 

 

 

 

xi

Add : Opening F G

-

0.860

0.986

1.180

1.413

 

Subtotal

20.938

24.856

29.705

35.567

42.601

 

 

 

 

 

 

 

xii

Less : Closing F G

0.860

0.986

1.180

1.413

1.693

xiii

Cost of Sales

20.078

23.870

28.525

34.154

40.908

 

 

56%

54%

53%

52%

51%

 

 

 

 

 

 

 

6

Selling, General and Administrative Exp

11.006

12.319

13.834

15.600

17.685

 

 

30.57%

27.95%

25.64%

23.63%

21.88%

 

 

 

 

 

 

 

7

Sub Total ( 5 + 6 )

31.084

36.189

42.359

49.754

58.593

 

 

 

 

 

 

 

8

Operating Profit before Interest GP( 3 -7 )

4.916

7.881

11.587

16.277

22.226

 

 

13.66%

17.88%

21.48%

24.65%

27.50%

 

 

 

 

 

 

 

9

Interest to Bank

0.390

0.650

0.780

0.910

1.040

10

Interest on Term Loan

0.352

0.303

0.230

0.156

0.083

11

Operating Profit after interest ( 8 - 9 )

4.174

6.928

10.577

15.211

21.103

 

 

11.59%

15.72%

19.61%

23.04%

26.11%

 

 

 

 

 

 

 

12

 Add : Other Non Operating Income

-

-

-

-

-

ii

Less : Other Non Operating Expense

0.055

0.056

-

-

-

iii

Net of other non operating income / expenses

(0.055)

(0.056)

-

-

-

 

(Net of 11(i) & 11 (ii))

13

Profit before Tax / Loss

( 10 + 11(iii))

4.119

6.872

10.577

15.211

21.103

 

Provision for Taxation

1.400

2.336

3.596

5.172

7.175

 

Provision for Taxation for earlier years

-

-

-

-

-

 

Deferred Tax

-

-

-

-

-

 

Prior Period Item

-

-

-

-

-

 

Sundry Balance w/off

-

-

-

-

-

14

Net Profit / (Loss) After Tax

2.719

4.536

6.981

10.039

13.928

 

PAT %

7.55%

10.29%

12.94%

15.20%

17.23%

 

 

 

 

 

 

 

15  a)

Dividend Paid

-

-

-

-

-

 

 

 

 

 

 

 

b)

Dividend Rate

-

-

-

-

-

 

 

 

 

 

 

 

 

Opening Balances

(4.159)

(1.440)

3.096

10.077

20.116

 

 

 

 

 

 

 

16

Retained Profit ( 14 - 15 )

(1.440)

3.096

10.077

20.116

34.044

 

 

 

 

 

 

 

17

Retained Profit / Net Profit

( % )

(52.96)

68.25

144.35

200.38

244.43

 

 

------------------------------------------------------------------------------------------------------------------------------

 

ANALYSIS OF BALANCE SHEET

 

(RS. IN MILLIONS)

 

 

 

2014-15

2015-16

2016-17

2017-18

2018-19

 

 

Projected

Projected

Projected

Projected

Projected

 

CURRENT LIABILITIES

1

Short Term Borrowings from banks

 

(incl bills purchased, discounted and excess borrowings placed on repayment basis)

i

     From Existing Bank

-

-

-

-

-

ii

     From other applicant banks towards fund based

3.000

5.000

6.000

7.000

8.000

 

 

 

Sub Total ( A )

3.000

5.000

6.000

7.000

8.000

 

 

 

 

 

 

 

2

Liabilities such as expenses, payables, long term liab, etc.

0..220

0.250

0.299

0.359

0.431

3

Sundry Creditors (RM)

-

-

-

-

-

4

Advance Payments from customers/

-

-

-

-

-

 

  Deposits from dealers

5

Provision for Taxation

1.400

2.336

3.596

5.172

7.175

6

Dividend Payable

-

-

-

-

-

7

Other Statutory Liabilities (Due within 1 year)

-

-

-

-

-

8

Deposits / Instalments of term loans/ DPGs / Debentures etc. (Duew Within 1 Year)

 

TL 1

-

-

-

-

-

 

TL 2

-

-

-

-

-

 

 

9

Other current liabilities and provisions

 

  (Due within 1 year)

 

- Crs for Capital Goods

-

-

-

-

-

 

- Crs for Expenses

0.015

0.023

0.035

0.053

0.080

 

Sub Total ( B )

1.635

2.609

3.930

5.584

7.686

 

 

 

 

 

 

 

10

Total Current Liabilities (Total of 1 to 9)

4.635

7.609

9.930

12.584

15.686

 

 

 

 

 

 

 

 

TERM LIABILITIES

11

Debentures (not maturing within one year)

-

-

-

-

-

12

Preference Shares (redeemable after 1 year)

-

-

-

-

-

13

Term Loans (excluding instalments payable within 1 Year)

-

-

-

-

-

 

TL 1

2.612

2.048

1.484

0.920

0.356

 

TL 2

-

-

-

-

-

14

Deferred payment credits (excluding instalments due within 1 year)

-

-

-

-

-

15

Term Deposits (repayable after one year)

-

-

-

-

-

16

Other term liabilities  (Unsecured Loan from Directors/Relatives)

1.598

1.598

1.598

1.598

1.598

17

Total Term Liabilities

(Total of 11 to 16)

4.210

3.646

3.082

2.518

1.954

 

 

 

 

 

 

 

18

Total Outside Liabilities

(10 + 17 )

8.845

11.255

13.012

15.102

17.640

 

 

 

 

 

 

 

 

NET WORTH

19

Equity Share Capital

5.052

5.052

5.052

5.052

5.052

 

Share Application Money

-

-

-

-

-

 

FCD

-

-

-

-

-

20

Share Premium

-

-

-

-

-

21

Special Capital Incentive

-

-

-

-

-

22

Deferred Tax Liability

-

-

-

-

-

23

Surplus (+) or deficit (-) in Profit and Loss A/C

(1.440)

3.096

10.077

20.116

34.044

24

Net Worth

3.612

8.148

15.129

25.168

39.096

 

 

 

 

 

 

 

25

Total Liabilities ( 18 + 24 )

12.457

19.403

28.141

40.270

56.736

 

 

 

 

 

 

 

 

CURRENT ASSETS

-

26

Cash and bank balances

1.483

6.808

13.254

22.464

35.204

27

Investments (other than long term investment)

-

-

-

-

-

i

  Government and other trustee securities

-

-

-

-

-

ii

  Fixed Deposits with banks

-

-

-

-

-

28    i

Receivables other than deferred and exports including bills purchased and discounted by banks)

4.438

5.433

6.651

8.141

9.964

ii

Export receivables (including bills purchased/ discounted by Banks)

-

-

-

-

-

29

Instalments of deferred receivables (due within 1 year)

-

-

-

-

-

30

Inventory :

i

Raw Materials (including stores and other items used in the process of manufacture)

a)

    Imported

-

-

-

-

-

b)

    Indigenous

-

-

-

-

-

ii

  Stocks in process

-

-

-

-

-

iii

  Finished Goods

0.860

0.986

1.180

1.413

1.693

iv

Consumable Stores and Packaging Material

a)

    Imported

-

-

-

-

-

b)

    Indigenous

-

-

-

-

-

31

Advances to suppliers of raw materials and stores and spares

-

-

-

-

-

32

Advance payment of taxes

1.400

2.336

3.596

5.172

7.175

33

Other current assets (specify major items)

 

Differed Tax Liability

-

-

-

-

-

 

Deposits and other current assets

-

-

-

-

-

 

Staff Advances

-

-

-

-

-

 

Other Advances

-

-

-

-

-

34

Total Current Assets

(Total of 26 to 33)

8.181

15.563

24.681

37.190

54.036

 

 

 

 

 

 

 

 

FIXED ASSETS

35

Gross Block (Land, Bldg, Machinery and CWIP)

3.800

3.800

3.800

3.800

3.800

36

Depreciation to date

0.380

0.760

1.140

1.520

1.900

37

Net Block ( 35 - 36 )

3.420

3.040

2.660

2.280

1.900

 

 

 

 

 

 

 

 

OTHER NON CURRENT ASSETS

38

Investments/Book debts/Advances/Deposits which are not current assets

-

-

-

-

-

i a)

  Investments in subsidiary co / affiliates

-

-

-

-

-

b)

  Others

    ii

  Advances to suppliers of capital goods and contractors

-

-

-

-

-

    iii

  Deferred Receivables (maturity above 1 year)

-

-

-

-

-

    iv

  Others  - Debtors Exceeding 6 Months

-

-

-

-

-

39

Non consumable stores and spares

-

-

-

-

-

40

Other non-current assets (specify)-security deposits

0.500

0.500

0.500

0.500

0.500

 

Preliminary Expenses not W/off

0.056

-

-

-

-

41

Total Other Non-Current Assets  

(Total of 38 to 40)

0.556

0.500

0.500

0.500

0.500

 

 

 

 

 

 

 

42

Intangible assets (Patents, Goodwill, Prel Expenses, Bad/Doubtful Debts not provided for etc.)

0.300

0.300

0.300

0.300

0.300

43

Total Assets (Total of  34, 37, 41 and 42)

12.457

19.403

28.141

40.270

56.736

 

Total Liabilities

12.457

19.403

28.141

40.270

56.736

 

 

 

 

 

 

 

44

Tangible Net Worth

( 24 - 42 )

3.312

7.848

14.829

24.868

38.796

 

 

 

 

 

 

 

45

Net Working Capital [(17+24) - (37+41+42)]

3.546

7.954

14.751

24.606

38.350

 

To tally with ( 34 - 10)

3.546

7.954

14.751

24.606

38.350

 

 

 

 

 

 

 

46

Current Ratio ( 34 / 10 )

1.77

2.05

2.49

2.96

3.44

 

 

 

 

 

 

 

47

Total Outside Liabilities/ Tangible Net Worth

2.45

1.38

0.86

0.60

0.45

 

Total Outside Liabilities/ Tangible Net Worth [Considering amount of unsecured loans from Directors and relatives as part of equity/quasa equity upto the extant of net worth]

1.45

0.38

0.86

0.60

0.45

ADDITIONAL INFORMATION

A

  Arrears of depreciation

-

-

-

-

-

B

  Contingent Liabilities

i

     Arrears of cumulative dividends

-

-

-

-

-

ii

     Gratuity liability not provided for

-

-

-

-

-

iii

     Disputed excise / customs / tax liabilities

-

-

-

-

-

iv

     Other laibilities not provided for

-

-

-

-

-

 

 

------------------------------------------------------------------------------------------------------------------------------

 

COMPARATIVE STATEMENT OF CURRENT ASSETS & CURRENT LIABILITIES

 

(RS. IN MILLIONS)

 

 

 PARTICULARS

2014-15

2015-16

2016-17

2017-18

2018-19

 

 

Projected

Projected

Projected

Projected

Projected

A)

CURRENT ASSETS

1

Raw materials (Including stores and other items used in the process of manufacture)

a)

   Imported

0.000

0.000

0.000

0.000

0.000

 

       Months' consumption

--

--

--

--

--

b)

   Indigenous

0.000

0.000

0.000

0.000

0.000

 

       Months' consumption

--

--

--

--

--

 

 

 

 

 

 

 

2

Other consumable spares

a)

  Imported

0.000

0.000

0.000

0.000

0.000

 

       Months' consumption

--

--

--

--

--

b)

  Indigenous

0.000

0.000

0.000

0.000

0.000

 

       Months' consumption

--

--

--

--

--

 

 

 

 

 

 

 

3

Stocks-in-process

0.000

0.000

0.000

0.000

0.000

 

       Months' cost of production

--

--

--

--

--

 

 

 

 

 

 

 

4

Finished goods

0.860

0.986

1.180

1.413

1.693

 

       Months' cost of sales

0.51

0.50

0.50

0.50

0.50

 

 

 

 

 

 

 

5

Receivables other than export and deferred receivables (including bills purchased and discounted by bankers)

4.438

5.433

6.651

8.141

9.964

 

       Months' domestic sales

1.48

1.48

1.48

1.48

1.48

 

 

 

 

 

 

 

 

Receivables for export

0.000

0.000

0.000

0.000

0.000

 

       Months' export sales

--

--

--

--

--

 

 

 

 

 

 

 

6

Receivable (Including bills purchased and discounted)

0.000

0.000

0.000

0.000

0.000

 

       Months' export sales

--

--

--

--

--

 

 

 

 

 

 

 

7

Advances to supplier of raw materials and stores/ spares, Cosnumables

0.000

0.000

0.000

0.000

0.000

 

 

 

 

 

 

 

8

Other current assets incl. cash and bank balance and deferred receivables due within 1 year

2.883

9.144

16.850

27.636

42.379

 

 

 

 

 

 

 

 

(Specify major items)

9

Total Current Assets

(To agree with item 34 in Annexure III )

8.181

15.563

24.681

37.190

54.036

 

 

 

 

 

 

 

B)

CURRENT LIABILITIES

 

(Other than bank borrowing for WC)

10

Creditors for purchase of raw materials, stores and consumable spares

0.000

0.000

0.000

0.000

0.000

 

       Months' purchases

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

 

11

Advances from customers

0.000

0.000

0.000

0.000

0.000

 

Statutory Liabilities

1.400

2.336

3.596

5.172

7.175

13

Other current liabilities - Short Term Borrowings, Unsecured Loans, Dividend Payable, Instalments of TL, DPG, Public Deposits, Debentures etc.)

0.235

0.273

0.334

0.412

0.511

14

Total Current Liabilities

1.635

2.609

3.930

5.584

7.686

 

(To agree with Sub-total B in Annexure III )

1.635

2.609

3.930

5.584

7.686

 

------------------------------------------------------------------------------------------------------------------------------

 

COMPUTATION OF MAXIMUM PERMISSIBLE

 

(RS. IN MILLIONS)

 

 PARTICULARS

2014-15

2015-16

2016-17

2017-18

2018-19

 

Projected

Projected

Projected

Projected

Projected

1. Total Current Assets

8.181

15.563

24.681

37.190

54.036

 

2. Other Current Liabilities

   (Other than bank borrowing)

1.635

2.609

3.930

5.584

7.686

 

3. Working Capital Gap (WCG)

6.546

12.954

20.751

31.606

46.350

 

4. Min. stipulated net working Capital i.e. 25% of WCG/25% of total current assets as the case may be depending upon the method of lending being applied (Export receivables to be excluded under both methods)

1.637

3.239

5.188

7.902

11.588

 

5. Actual/Projected net working Capital

 (45 in Form III)

3.546

7.954

14.751

24.606

38.350

  

 

 

 

 

 

6. Item 3 minus Item 4

4.909

9.715

15.563

23.704

34.762

 

7. Item 3 minus item 5

3.000

5.000

6.000

7.000

8.000

 

8. Maximum permissible bank finance (Item 6 or 7 whichever is lower)

3.000

5.000

6.000

7.000

8.000

 

9. Excess borrowings representing Short fall in NWC (4 - 5)

--

--

--

--

--

 

------------------------------------------------------------------------------------------------------------------------------

 

PROJECTED FUNDS FLOW STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

2014-15

2015-16

2016-17

2017-18

2018-19

 

Projected

Projected

Projected

Projected

Projected

1.        SOURCES

    a. Net Profit (after tax)

2.719

4.536

6.981

10.039

13.928

    b. Depreciation

0.380

0.380

0.380

0.380

0.380

    c. Increase in capital/Share Appln. Money

-

-

-

-

-

    d. Increase in Term Liabilities

       (Including Public Deposits)

4.112

-

-

-

-

    e) Decrease in

        i) Fixed Assets

-

-

-

-

-

       ii) Other non-current assets

-

0.056

-

-

-

    f) Others misc. exps. w/off

-

-

-

-

-

 

    g) TOTAL

7.211

4.972

7.361

10.419

14.308

 

2.        USES

    a) Net Loss

-

-

-

-

-

    b) Decrease in Term Liabilities inclu. public deposits

    c) Increase in :

        i) Fixed Assets

3.300

-

-

-

-

       ii) Other non-current assets

(Investible Surplus)

0.445

-

-

-

-

       iii) Non tangible assets

-

-

-

-

-

    d) Dividend Payment / Withdrawals

-

-

-

-

-

    e) Other Payments

-

-

-

-

-

 

    f)  TOTAL

3.745

--

--

--

--

 

3.  Long Term Surplus (+)/Deficit (-) (1-2)

3.466

4.972

7.361

10.419

14.308

 

4.  Increase/decrease in Current assets

    (as per details given below)

8.095

7.382

9.118

12.509

16.846

 

5.  Increase/decrease in Current Liabilities other than Bank borrowings

1.629

0.974

1.321

1.654

2.102

 

6.  Increase/decrease in working capital gap

6.466

6.408

7.797

10.855

14.744

 

7.  Net Surplus (+)/deficit (-) (Difference of  3 & 6)

(3.000)

(1.436)

(0.436)

(0.436)

(0.436)

   

 

 

 

 

 

8.  Increase/Decrease in Bank borrowings

3.000

2.000

1.000

1.000

1.000

 

 

------------------------------------------------------------------------------------------------------------------------------

 

CASH FLOW STATEMENT

 

(RS. IN MILLIONS)

           

 

Particulars

2014-15

2015-16

2016-17

2017-18

2018-19

 

Projected

Projected

Projected

Projected

Projected

A. Source

Profit After Tax

2.719

4.536

6.981

10.039

13.928

Depreciation

0.380

0.380

0.380

0.380

0.380

Non-Operating Expenses (Prelim Exp)

0.055

0.056

-

-

-

Issue/ (Repayment) of Share Capital

-

-

-

-

-

Issue/ (Repayment) of Loans from Directors or Relatives

1.500

-

-

-

-

Issue/ (Repayment) of WCL

3.000

2.000

1.000

1.000

1.000

Issue/ (Repayment) of Loans

2.612

(0.564)

(0.564)

(0.564)

(0.564)

Increase/ (Decrease) in Current Liabilities

1.629

0.974

1.321

1.654

2.102

Increase/ (Decrease) in Provisions

1.400

0.936

1.260

1.576

2.003

Total

13.295

8.318

10.378

14.085

18.849

 

B. Application

Increase/ (Decrease) in Sundry Debtors

4.438

0.995

1.218

1.490

1.823

Increase/ (Decrease) in Loans and Advances

1.400

0.936

1.260

1.576

2.003

Increase/ (Decrease) in Inventories

0.860

0.126

0.194

0.233

0.280

Increase/ (Decrease)  in Other Current Assets

0.500

-

-

-

-

Increase in Fixed Assets

3.300

-

-

-

-

Payment of Taxes

1.400

0.936

1.260

1.576

2.003

Total

11.898

2.993

3.932

4.875

6.109

 

C. Opening Balance of Cash and Cash Equivalent

0.086

1.483

6.808

13.254

22.464

D. Net Cash Flow during the year

1.397

5.325

6.446

9.210

12.740

Closing Balance

1.483

6.808

13.254

22.464

35.204

 

------------------------------------------------------------------------------------------------------------------------------

 

KEY FINANCIAL INDICATORS

 

(RS. IN MILLIONS)

 

Particulars

2014-15

2015-16

2016-2017

2017-18

2018-19

 

Projected

Projected

Projected

Projected

Projected

 

Net Sales

36.000

44.070

53.946

66.031

80.819

(Exports Included in Net Sales Above)

PBDIT

4.889

7.902

11.737

16.501

22.523

PBDIT / Net Sales

13.58

17.93

21.76

24.99

27.87

PBT

4.119

6.872

10.577

15.211

21.103

PAT

2.719

4.536

6.981

10.039

13.928

Cash Accruals

3.099

4.916

7.361

10.419

14.308

PUC

5.052

5.052

5.052

5.052

5.052

TNW

3.312

7.848

14.829

24.868

38.796

Adj. TNW

3.312

7.848

14.829

24.868

38.796

TOL/TNW

2.45

1.38

0.86

0.60

0.45

TOL/ adj. TNW

2.67

1.43

0.88

0.61

0.45

(TOL - QE) / (TNW + QE)

2.67

1.43

0.88

0.61

0.45

NWC

3.546

7.954

14.751

24.606

38.350

Debt/Equity Ratio

1.55

0.86

0.49

0.31

0.21

Current Ratio

1.77

2.05

2.49

2.96

3.44

Holding Levels (No of Months):

Raw Materials

-

-

-

-

-

WIP

-

-

-

-

-

Finished Goods

0.51

0.50

0.50

0.50

0.50

Sundry Debtors

1.48

1.48

1.48

1.48

1.48

Trade Creditors

-

-

-

-

-

 

 Debt Service Coverage Ratio:-

 Net Operating Income/ Total Debt Services

 Net Operating Income = (NPAT + Interest expenses+ Depreciation and Non cash items)

38.96

59.25

83.71

114.85

154.31

 Total Debt Service = (Principal payment + Interest Payment + Lease Payment)

33.54

3.89

4.46

5.02

5.59

 

 DSCR in Times

1.16

15.23

18.77

22.88

27.60

 

 Interest Coverage Ratio:-

 Profit before interest and taxes

49.16

78.81

115.87

162.77

222.26

 Interest Expenses

7.42

9.53

10.10

10.66

11.23

 

 Interest Coverage Ratio (in times)

6.63

8.27

11.47

15.27

19.79

 

 Asset Coverage Ratio 

 ((Total Assets – Intangible Assets) – (Current Liabilities – Short-term Debt))/Total Debt obligation 

1.87

2.34

3.19

4.34

5.83

 

EBIDTA/Debt%

67.81%

91.39%

129.23%

173.37%

226.27%

PAT/Paidup Equity

75.28%

55.67%

46.14%

39.89%

35.63%

PAT/Total Assets

21.83%

23.38%

24.81%

24.93%

24.55%

ROCE (PBDIT/TA)

39.25%

40.73%

41.71%

40.98%

39.70%

PAT/Operating Profit

65.14%

65.47%

66.00%

66.00%

66.00%

 

Current Ratio excluding TL instalments due within 1 year

1.77

2.05

2.49

2.96

3.44

Total Inventory/Net sales %

2.39%

2.24%

2.19%

2.14%

2.09%

Receivables/Gross Sales %

12.33%

12.33%

12.33%

12.33%

12.33%

Sundry Creditors/RM consumption
 ( days)

-

-

-

-

-

RM/Adj sales (%)

0.00%

0.00%

0.00%

0.00%

0.00%

Power & Fuel/ Adj. sales (%)

0.00%

0.00%

0.00%

0.00%

0.00%

Other Mfg Expenses/ Adj. sales (%)

44.61%

41.33%

40.52%

39.73%

38.95%

Cost of Production/ Adj. sales (%)

58.16%

54.45%

53.24%

52.08%

50.96%

Cost of Sales/ Adj. sales (%)

55.77%

54.16%

52.88%

51.72%

50.62%

Net Sales/Total Tangible Assets (times)

2.89

2.27

1.92

1.64

1.42

PBT/ Total Tangible Assets (%)

33.07%

35.42%

37.59%

37.77%

37.20%

Bank finance/Current Assets (%)

36.67%

32.13%

24.31%

18.82%

14.80%

 

------------------------------------------------------------------------------------------------------------------------------

 

NETWORTH STATEMENT AS ON 31ST MARCH, 2014

 

(MRS. LAXMI MANOHARLAL CHATURVEDI)

 

(RS. IN MILLIONS)



IMMOVABLE PROPERTIES

 

Situated at Village/ Town

Registered At

Market Value

Assessed Value

Remarks

 

 

 

 

 

Mumbai

1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali East – 400012, Maharashtra, India

50.000

50.000

The Property is Jointly owned by Mr. Manish Manoharlal Chaturvedi and Mrs. Laxmi Manoharlal Chaturvedi

Mumbai

602, Indraprastha Complex, Pawan wing, Satya Nagar, Mumbai – 400092, Maharashtra, India

20.000

20.000

The Property is Jointly owned by Mr. Manoharlal Chaturvedi and Mrs. Laxmi Manoharlal Chaturvedi

Land and Property at Mathura

Laxmi Complex, Opposite Bank of Baroda Kotvali Road, Mathura, Uttar Pradesh, India

50.000

50.000

The Property is Jointly owned by Mr. Manoharlal Chaturvedi and Mrs. Laxmi Manoharlal Chaturvedi

 

 

 

 

 

TOTAL IMMOVABLE PROPERTIES (A)

 

120.000

120.000

 

 

 

Name of Company

No of Equity Shares

Market Price as at 31.03.2013

Face Value Rs. In Millions

Assessed Value Rs. In Millions

Market Value (Rs. In Millions)

 

 

 

 

 

 

Larsen and Toubro

20

0.002

0.001

0.035

0.035

Usher Agro Limited

15000

0.000

0.000

0.503

0.503

Jugantar Food Private Limited (Un-Listed)

20000

0.000

0.000

0.200

0.200

 

 

 

 

 

 

TOTAL (B)

 

0.738

0.738

 

 

TOTAL ASSETS (A+B)

 

120.738

 

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NETWORTH STATEMENT AS ON 31ST MARCH, 2014

 

(MR. MANISH MANOHARLAL CHATURVEDI)

 

(RS. IN MILLIONS)



IMMOVABLE PROPERTIES

 

Situated at Village/ Town

Registered At

Market Value

Assessed Value

Remarks

 

 

 

 

 

Mumbai

1903/A, Shanti Kamal, Dr. B A Road, Opposite Voltas House, Chinchpokali East – 400012, Maharashtra, India

50.000

50.000

The Property is Jointly owned by Mr. Manish Manoharlal Chaturvedi and Mrs. Laxmi Manoharlal Chaturvedi

 

 

 

 

 

TOTAL IMMOVABLE PROPERTIES (A)

 

50.000

50.000

 

 

 

Name of Company

No of Equity Shares

Market Price as at 31.03.2013

Face Value Rs. In Millions

Assessed Value Rs. In Millions

Market Value (Rs. In Millions)

 

 

 

 

 

 

Jugantar Food Private Limited (Un-Listed)

455200

0.000

--

4.552

4.552

 

 

 

 

 

 

TOTAL (B)

 

4.552

4.552

 

 

TOTAL ASSETS (A+B)

 

54.552

 

------------------------------------------------------------------------------------------------------------------------------

 

FINANCIAL RESULTS

 

During the period under reference, the company has incurred loss of Rs.0.082 Million

 

However the directors are taking various steps to explore various options available for growth of the company and to improve the financial condition of the company. Hence the Accounts are prepared on Going Concern Basis.

 

------------------------------------------------------------------------------------------------------------------------------

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 


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]         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.59.20

UK Pound

1

Rs.99.52

Euro

1

Rs.80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

15

 

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.