1. Summary Information
|
Country |
India |
||
|
Company Name |
TUFLITE POLYMERS LIMITED |
Principal Name 1 |
Mr. Shashikant Hargovindas Shah |
|
Status |
Satisfactory |
Principal Name 2 |
Mrs. Indira Shashikant Shah |
|
Registration # |
08-023272 |
||
|
Street Address |
No. 240/1,
Ganesh Krupa, 18th Cross, Sadashiva Nagar, Bangalore – 560 080,
Karnataka, India |
||
|
Established Date |
15.01.1998 |
SIC Code |
-- |
|
Telephone# |
91-80-40063000 |
Business Style 1 |
Trader |
|
Fax # |
91-80-42525270 |
Business Style 2 |
Importer |
|
Homepage |
Product Name 1 |
Corrugated Sheets |
|
|
# of employees |
50 (Approximately) |
Product Name 2 |
Scratch Resistant Sheets |
|
Paid up capital |
Rs. 29,677,000/- |
Product Name 3 |
Plastic Polymers |
|
Shareholders |
Foreign holdings - 5.86 % Bodies corporate - 2.37% Directors or relatives of Directors - 91.77% |
Banking |
Citi Bank |
|
Public Limited Corp. |
No |
Business Period |
16 Years |
|
IPO |
No |
International Ins. |
- |
|
Public Enterprise |
No |
Rating |
Ba (45) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
-- |
-- |
-- |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
112,937,000 |
Current Liabilities |
77,741,000 |
|
Inventories |
115,214,000 |
Long-term Liabilities |
70,642,000 |
|
Fixed Assets |
17,485,000 |
Other Liabilities |
1,534,000 |
|
Deferred Assets |
929,000 |
Total Liabilities |
149,917,000 |
|
Invest& other Assets |
0,000 |
Retained Earnings |
66,971,000 |
|
|
|
Net Worth |
96,648,000 |
|
Total Assets |
246,565,000 |
Total Liab. & Equity |
246,565,000 |
|
Total Assets (Previous Year) |
189,498,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
447,017,000 |
Net Profit |
10,975,000 |
|
Sales(Previous yr) |
377,711,000 |
Net Profit(Prev.yr) |
18,754,000 |
MIRA INFORM REPORT
|
Report Date : |
12.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
TUFLITE POLYMERS LIMITED (w.e.f. 11.02.2009) |
|
|
|
|
Formerly Known
As : |
SHAH POLYMERS EXIM LIMITED |
|
|
|
|
Registered
Office : |
No. 240/1, Ganesh Krupa, 18th Cross, Sadashiva Nagar,
Bangalore – 560 080, Karnataka |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
15.01.1998 |
|
|
|
|
Com. Reg. No.: |
08-023272 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs. 29.677 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25200KA1998PLC023272 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BLRS15791G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCS0373F |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader, Exporter of Importer of Corrugated Sheets, Scratch Resistant
Sheets, Plastic Polymers, Advertising Materials, Sheets and Aluminium Glazing
Profiles. |
|
|
|
|
No. of Employees
: |
50 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 390000 |
|
|
|
|
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 normal for business dealings at usual
trade terms and condition. |
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. Vishwanath B. T. |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-80-42525252 |
|
Date : |
10.06.2014 |
LOCATIONS
|
Registered Office / Corporate Office / Head Office : |
No. 240/1, Ganesh Krupa, 18th Cross, Sadashiva Nagar,
Bangalore – 560 080, Karnataka, India |
|
Tel. No.: |
91-80-40063000 / 40063060 / 42525261 / 23608926 / 42525252 |
|
Mobile No.: |
91-9845212239 (Mr. Mayur Bhagat)
|
|
Fax No.: |
91-80-42525270 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch 1 : |
No.1, Vivek Industrial Estate, Walbhat Lane (Behind Nirlon), Goregaon East, Mumbai – 400063, India |
|
Tel. No.: |
91 22 4006 3351/52/53 |
|
Fax No.: |
91 22 2884 6351 |
|
E-Mail : |
|
|
|
|
|
Overseas / Branch Office 2 : |
Located At
|
DIRECTORS
AS ON 30.09.2013
|
Name : |
Mr. Shashikant Hargovindas Shah |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
No. 1, Ashirwad, 1st Main, 1st Block, Rajmahal
Vilas, 2nd Stage, Bangalore – 560 094, Karnataka, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.11.1941 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
15.01.1998 |
|||||||||||||||||||||||||||
|
DIN No.: |
00403048 |
|||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mrs. Indira Shashikant Shah |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
No. 1, Ashirwad, 1st Main, 1st Block, Rajmahal
Vilas, 2nd Stage, Bangalore – 560 094, Karnataka, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.09.1944 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2000 |
|||||||||||||||||||||||||||
|
DIN No. : |
00403098 |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Mukeshkumar Shashikant Shah |
|||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||
|
Address : |
No.2/2, Gr Regency Orchards, Rmv Extn, Bellary Road, Bangalore – 560
080, Karnataka, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.10.1964 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
14.12.2010 |
|||||||||||||||||||||||||||
|
DIN No. : |
01251401 |
|||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mrs. Neeta Mukesh Shah |
|||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||
|
Address : |
No. 1, Ashirwad, 1st Main, 1st Block, Rajmahal
Vilas, 2nd Stage, Bangalore – 560 094, Karnataka, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.10.1966 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
14.12.2010 |
|||||||||||||||||||||||||||
|
DIN No.: |
01596604 |
|||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
R K Bhat and Company |
|
Designation : |
Company Secretories |
|
Address : |
1st Floor, No. 624, 15th Main, BSK – II Stage,
Bangalore – 560070, Karnatak, India |
|
Tel. No.: |
91-80-26714987 / 26715046 |
|
Email : |
|
Name : |
Mr. Vishwanath B. T. |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Mukeshkumar Shashikant Shah |
|
1117100 |
|
Deepak Shah |
|
25985 |
|
Shashikant Hargovindas Shah |
|
250100 |
|
Indira Shashikant Shah |
|
540100 |
|
Neeta Mukesh Shah |
|
600100 |
|
Divya Deepak Shah |
|
100 |
|
T R Sundar |
|
100 |
|
Nupur Shah |
|
190000 |
|
Tileron Enterprises Pte Limited, Singapore |
|
174117 |
|
Ankit lepine private limited, India
|
|
1500 |
|
Maanor Investments Private Limited, India |
|
21000 |
|
Pallavi Apartments Private Limited, India |
|
4500 |
|
Pashupati Dealcom Private Limited, India |
|
13000 |
|
Swift Residency Private Limited, India |
|
30000 |
|
Total |
|
2967702 |
AS ON 30.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
5.86 |
|
Bodies corporate |
2.37 |
|
Directors or relatives of Directors |
91.77 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader, Exporter of Importer of Corrugated Sheets, Scratch Resistant
Sheets, Plastic Polymers, Advertising Materials, Sheets and Aluminium Glazing
Profiles. |
||||
|
|
|
||||
|
Products : |
|
|
Exports : |
|
|
Products : |
Corrugated Sheets, Plastic Polymers, Scratch Resistant Sheets etc. |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
GENERAL INFORMATION
|
No. of Employees : |
50 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Total Limit =
Rs. 195.000 Millions [From Standard
Chartered Bank] (Rs.
In Millions)
|
|
|
|
|
Banking Relations
: |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
Patel Mohan Ramesh and Company Chartered Accountants |
|
Address : |
# 163/1, Sai Mandir, 4th Main, 7th Cross,
Chamrajpet, Bangalore – 560 018, Karnataka, India |
|
Tel. No.: |
91-80-26677163 |
|
Fax No.: |
91-80-26677164 |
|
Website: |
|
|
PAN No.: |
AABFP5408N |
CAPITAL STRUCTURE
AS ON 30.09.2013
Authorised Capital : Rs.50.000
Millions
Issued, Subscribed & Paid-up Capital : Rs.48.000 Millions
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
Rs.10/- each |
Rs.50.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2967702 |
Equity Shares |
Rs.10/- each |
Rs.29.677
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
29.677 |
28.892 |
|
(b) Reserves & Surplus |
|
66.971 |
49.568 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
96.648 |
78.460 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
69.358 |
1.328 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.024 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
0.752 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
70.110 |
1.352 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
|
1.284 |
25.091 |
|
(b) Trade payables |
|
72.822 |
81.312 |
|
(c) Other current
liabilities |
|
4.919 |
3.244 |
|
(d) Short-term
provisions |
|
0.782 |
0.039 |
|
Total Current
Liabilities (4) |
|
79.807 |
109.686 |
|
|
|
|
|
|
TOTAL |
|
246.565 |
189.498 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
17.485 |
15.952 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
0.929 |
0.000 |
|
(d) Long-term Loan and Advances |
|
2.494 |
0.000 |
|
(e) Other
Non-current assets |
|
3.158 |
3.416 |
|
Total Non-Current
Assets |
|
24.066 |
19.368 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
115.214 |
85.914 |
|
(c) Trade receivables |
|
94.289 |
68.615 |
|
(d) Cash and cash
equivalents |
|
12.475 |
14.059 |
|
(e) Short-term loans
and advances |
|
0.346 |
0.121 |
|
(f) Other current
assets |
|
0.175 |
1.421 |
|
Total Current Assets |
|
222.499 |
170.130 |
|
|
|
|
|
|
TOTAL |
|
246.565 |
189.498 |
|
SOURCES OF FUNDS |
|
|
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
27.223 |
|
|
2] Share Application Money |
|
|
0.124 |
|
|
3] Reserves & Surplus |
|
|
15.796 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
43.143 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
2.868 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
2.868 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.077 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
46.088 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
7.235 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
43.684
|
|
|
Sundry Debtors |
|
|
57.343
|
|
|
Cash & Bank Balances |
|
|
10.466
|
|
|
Other Current Assets |
|
|
2.016
|
|
|
Loans & Advances |
|
|
1.471
|
|
Total
Current Assets |
|
|
114.980
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
73.272
|
|
|
Other Current Liabilities |
|
|
2.855
|
|
|
Provisions |
|
|
0.000
|
|
Total
Current Liabilities |
|
|
76.127
|
|
|
Net Current Assets |
|
|
38.853
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
46.088 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
447.017 |
377.711 |
278.090 |
|
|
|
Other Income |
1.266 |
2.236 |
6.370 |
|
|
|
TOTAL (A) |
448.283 |
379.947 |
284.460 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchase of Traded Goods |
309.035 |
264.271 |
218.761 |
|
|
|
Changes in Inventories |
(29.300) |
(42.230) |
(37.092) |
|
|
|
Employee Benefit Expenses |
22.360 |
12.701 |
-- |
|
|
|
Other Expenses |
113.507 |
104.072 |
-- |
|
|
|
Manufacturing Expenses and Direct Expenses |
-- |
-- |
57.526 |
|
|
|
Administrative, Selling and Other Expenses |
-- |
-- |
21.618 |
|
|
|
TOTAL (B) |
415.602 |
338.814 |
260.813 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
32.681 |
41.133 |
23.647 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
9.533 |
10.411 |
1.472 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
23.148 |
30.722 |
22.175 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
5.932 |
2.911 |
1.383 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
17.216 |
27.811 |
20.792 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
6.241 |
9.057 |
6.910 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
10.975 |
18.754 |
13.882 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
34.551 |
15.797 |
1.915 |
|
|
|
|
|
|
|
|
|
|
BALANCE
CARRIED TO THE B/S |
45.526 |
34.551 |
15.797 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
41.432 |
63.673 |
8.453 |
|
|
TOTAL EARNINGS |
41.432 |
63.673 |
8.453 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
3.70 |
6.80 |
10.43 |
|
|
Particulars |
|
|
31.03.2014 |
|
|
|
|
450.000 |
|
Sales Turnover (Approximately) |
|
|
|
Expected Sales (2014-2015) : Rs. 500.000 Millions
The above information has been parted by Mr. Vishwanath B. T.
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
2.44 |
4.94
|
4.88
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
3.85 |
7.36
|
7.47
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.01 |
14.68
|
17.01
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.17 |
0.35
|
0.48
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.73 |
0.34
|
0.07
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.78 |
1.55
|
1.51
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
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) |
|
Income |
278.090 |
377.711 |
447.017 |
|
|
|
35.823 |
18.349 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Income |
278.090 |
377.711 |
447.017 |
|
Profit After Tax |
13.882 |
18.754 |
10.975 |
|
|
4.99% |
4.97% |
2.46% |
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 |
No |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
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 |
NOTE:
The Registered Office of the company has been
shifted from No. 1, MSR Industrial Estate, Gokula, Bangalore-560054, India to the
present address w.e.f. 26.04.2010.
OPERATIONS AND FUTURE
PROSPECTS:
The Company has established a good clientele over the years and expects better business in coming years. The Directors are confident that the future prospect of the Company is bright.
UNSECURED LOAN
Rs.
In Millions
|
Particular |
As
on 31.03.2013 |
As
on 31.03.2012 |
|
Long Term
Borrowing |
|
|
|
Loans and related parties |
14.895 |
0.000 |
|
Other loans and advances |
49.917 |
0.000 |
|
Short Term
Borrowing |
|
|
|
Loans Repayable on Demand |
|
|
|
From Bank |
|
|
|
CITI Bank - Buyer's Short Term Credit |
0.000 |
12.038 |
|
HDFC Car
Loan - HONDA CRV. |
0.000 |
0.423 |
|
HDFC Car Loan
- Verna. |
0.000 |
0.293 |
|
HDFC Car
Loan - Verna Mumbai |
0.000 |
0.280 |
|
HDFC Car
loan Gts |
0.000 |
0.227 |
|
AXIS Bank
Car Loan – Aftfs |
0.000 |
0.417 |
|
From Others |
|
|
|
Linkup Infrastructure Private Limited |
0.000 |
1.259 |
|
Total |
64.812 |
14.937 |
VIEW INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10370193 |
06/08/2013 * |
195,000,000.00 |
Standard Chartered
Bank |
Vaishnavi
Serenity, 112, 5th Block, Koramangala, |
B82036112 |
* Date of charge modification
FIXED ASSETS:
- Computer
- Electrical
Equipment and Installations
- Furniture and
Fittings
- Electrical Equipments
- Air
Conditioner
- Goods
Vehicles
- Canteen
Utensils
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.59.33 |
|
|
1 |
Rs.99.68 |
|
Euro |
1 |
Rs.80.30 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
45 |
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 |
|
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.