MIRA INFORM REPORT

 

 

Report Date :

30.06.2014

 

IDENTIFICATION DETAILS

 

Name :

PRAVEEN AROMA PRIVATE LIMITED

 

 

Registered Office :

38, Basement, Okhla Industrial Estate III, New Delhi – 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.10.2010

 

 

Com. Reg. No.:

55-209987

 

 

Capital Investment / Paid-up Capital :

Rs. 94.100 Millions

 

 

CIN No.:

[Company Identification No.]

U24246DL2010PTC209987

 

 

PAN No.:

[Permanent Account No.]

AAGCP0072Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Essential Oil, Menthol Oil, Natural Oil, D.M.O., Menthol Bold Crystals and Aromatics Chemicals and all type of Fragrances.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Reserves of the company seems to be low.

 

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

 

The company can be considered normal for business dealings with some cautions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

INFORMATION DECLINED

 

Management Non Co-operative (91-11-40574713)

 

LOCATIONS

 

Registered Office :

38, Basement, Okhla Industrial Estate III, New Delhi – 110020, India

Tel. No.:

91-11-40574713

Fax No.:

91-11-26921145

E-Mail :

rastogi.donald@gmail.com

Website :

http://www.praveenaroma.com

 

 

Factory :

Village – Kurkawali Hasanpur Road, Sambhal -244302, Uttar Pradesh, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Praveen Rastogi

Designation :

Director

Address :

H. No. 760, Kot Sharki D Ashink, Sambhal – 244302, Uttar Pradesh, India 

Date of Birth/Age :

28.08.1979

Date of Appointment :

29.10.2010

DIN No.:

01414608

PAN No.:

AEEPR1283A

 

 

Name :

Mr. Jaishree Rastog

Designation :

Director

Address :

H. No. 760, Kot Sharki D Ashink, Sambhal – 244302, Uttar Pradesh, India 

Date of Birth/Age :

29.05.1947

Date of Appointment :

29.10.2010

DIN No.:

01414622

PAN No.:

AGRPR0582K

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Praveen Rastogi

 

5655000

Jai Shree Rastogi

 

1705000

Neha Rastogi

 

1300000

Meenu Rastogi

 

230000

Nirmal Rastogi

 

265000

Shikha Rastogi

 

255000

Total

 

9410000

 

As on 31.03.2014

 

Names of Allottee

 

No. of Shares Allotted

Praveen Rastogi

 

1150000

Jai Shree Rastogi

 

1000000

Total

 

2150000

 

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Essential Oil, Menthol Oil, Natural Oil, D.M.O., Menthol Bold Crystals and Aromatics Chemicals and all type of Fragrances.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Canara Bank, Majhola, Delhi Road, Moradabad - 244001, Uttar Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

Rupee term loans from banks

1.641

1.736

Short-term borrowings

 

 

Rupee term loans from banks

0.783

2.348

Loans repayable on demand from banks

67.562

56.857

Total

69.986

60.941

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Rastogi and Donald

Chartered Accountants

Address :

19-C, DDA Flats, Masjid Moth-1, Greater Kailash-III, New Delhi -110048, India

PAN No.:

AAAFR2955F

 

 

Related party :

  • Continental Seeds and Chemicals Limited
  • Natural Herbals and Seeds

 

 

CAPITAL STRUCTURE

 

After 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

12000000

Equity Shares

Rs.10/- each

Rs.120.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

11560000

Equity Shares

Rs.10/- each

Rs.115.600 Millions

 

 

 

 

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9410000

Equity Shares

Rs.10/- each

Rs.94.100 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

94.100

35.100

12.300

(b) Reserves & Surplus

12.876

5.977

0.000

(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)

106.976

41.077

12.300

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.641

14.900

0.000

(b) Deferred tax liabilities (Net)

2.084

1.668

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)

3.725

16.568

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

68.345

59.261

0.000

(b) Trade payables

43.790

67.696

0.000

(c) Other current liabilities

32.982

18.893

0.043

(d) Short-term provisions

4.409

2.680

0.000

Total Current Liabilities (4)

149.526

148.530

0.043

 

 

 

 

TOTAL

260.227

206.175

12.343

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.254

30.310

0.000

(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

0.025

0.025

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

2.574

0.395

0.034

Total Non-Current Assets

43.853

30.730

0.034

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

159.086

110.485

0.000

(c) Trade receivables

19.015

33.233

0.000

(d) Cash and cash equivalents

1.502

2.918

0.050

(e) Short-term loans and advances

14.007

2.840

12.250

(f) Other current assets

22.764

25.969

0.009

Total Current Assets

216.374

175.445

12.309

 

 

 

 

TOTAL

260.227

206.175

12.343

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

927.850

969.921

 

 

Other Income

 

 NA

7.481

 

 

TOTAL                                     (A)

 

NA

977.402

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

877.114

 

 

Purchases of Stock-in-Trade

 

917.793

113.625

 

 

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

 

 

(53.964)

 

 

Employees benefits expense

 

 

5.584

 

 

Other expenses

 

 

13.195

 

 

TOTAL                                     (B)

 

917.793

955.554

 

 

 

(Including Financial and Depreciation Expenses)

 

Less

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

 

 

21.848

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

9.272

 

 

 

 

 

 

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

 

 

12.576

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

3.903

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

 

10.066

8.673

 

 

 

 

 

Less

TAX                                                                  (H)

 

3.166

2.696

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

6.900

5.977

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

0.73

1.70

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

0.61

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.08

0.89

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.87

4.21

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.21

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.65

1.81

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.18

286.26

 

 

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

12.300

35.100

94.100

Reserves & Surplus

0.000

5.977

12.876

Net worth

12.300

41.077

106.976

 

 

 

 

long-term borrowings

0.000

14.900

1.641

Short term borrowings

0.000

59.261

68.345

Total borrowings

0.000

74.161

69.986

Debt/Equity ratio

0.000

1.805

0.654

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

969.921

927.850

 

 

 

(4.338)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

969.921

927.850

Profit

 

5.977

6.900

 

 

0.62%

0.74%

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

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

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

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

Yes

25]

Conduct of the banking account

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

26]

Buyer visit details

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

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

Note:

The registered office of the company has been shifted from M-73-B, First Floor, Malviya Nagar, Near Apeejay School, New Delhi – 110017, India to present address w.e.f. 05.02.2013

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

Loans and advances from related parties

0.000

13.164

Short-term borrowings

 

 

Loans and advances from related parties

0.000

0.056

Total

0.000

13.220

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10472581

20/01/2014 *

50,000,000.00

CANARA BANK

MAJHOLA, DELHI ROAD, MORADABAD, UTTAR PRADESH - 244001, INDIA

B96555735

2

10339402

20/05/2013 *

160,000,000.00

CANARA BANK

MAJHOLA, DELHI ROAD, MORADABAD, UTTAR PRADESH - 244001, INDIA

B80963036

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.10

UK Pound

1

Rs.102.40

Euro

1

Rs.81.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

 

28

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.