1. Summary Information
|
|
|
Country |
|
|
Company Name |
Mulder ( |
Principal Name 1 |
Mr. Praveen Kumar Singhvi |
|
Status |
Satisfactory |
Principal Name 2 |
Mr. Fatheraj R. Singhvi |
|
|
|
Registration # |
08-13599 |
|
Street Address |
No.196/A1, Bommasandra Industrial Area, Attibele Hobli, Anekal Taluq, |
||
|
Established Date |
13.10.1992 |
SIC Code |
-- |
|
Telephone# |
91-80-27833314/ 27833523 |
Business Style 1 |
Merchants |
|
Fax # |
91-80-27833411 |
Business Style 2 |
Traders |
|
Homepage |
Product Name 1 |
Decals |
|
|
# of employees |
60 (Approximately) |
Product Name 2 |
Dues |
|
Paid up capital |
Rs.12,500,000/- |
Product Name 3 |
Chemicals |
|
Shareholders |
Directors or relatives of
directors -83.26%, Other top fifty shareholders- 16.74% |
Banking |
Standard Chartered Bank |
|
Public Limited Corp. |
No |
Business Period |
22 years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
Ba (47) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Subsidiary
|
-- |
R.A.K. Mulder Porcelain Private Limited |
-- |
|
Note |
-- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
27,280,000 |
Current Liabilities |
6,369,000 |
|
Inventories |
16,108,000 |
Long-term Liabilities |
11,858,000 |
|
Fixed Assets |
20,450,000 |
Other Liabilities |
8,363,000 |
|
Deferred Assets |
0 |
Total Liabilities |
26,590,000 |
|
Invest& other Assets |
1,955,000 |
Retained Earnings |
26,703,000 |
|
|
|
Net Worth |
39,203,000 |
|
Total Assets |
65,793,000 |
Total Liab. & Equity |
65,793,000 |
|
Total Assets (Previous Year) |
65,099,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Total Income |
96,015,000 |
Net Profit |
1,864,000 |
|
Sales
(Previous yr) |
83,370,000 |
Net Profit(Prev.yr) |
1,944,000 |
|
Report Date : |
03.03.2014 |
IDENTIFICATION DETAILS
|
Name : |
MULDER (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
No.196/A1, Bommasandra Industrial Area, Attibele Hobli, Anekal Taluq,
Bangalore – 560099, Karnataka |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
13.10.1992 |
|
|
|
|
Com. Reg. No.: |
08-13599 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.12.500
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U02693KA1992PTC013599 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BLRM01515D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Merchants and Traders of Decals, Dues and Chemicals. |
|
|
|
|
No. of Employees
: |
60 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 160000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Trade relations are reported to be 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 conditions. |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – December 1, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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
The worst is over for India’s economy with gross domestic product likely
to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s
Analytics. Concerns over the rupee and current account deficit are under
control, said the agency. Ratings firm Crisil has forecast 6 % growth for
2014/15 up from the estimated 4.8 % for 2013/14. Total economic growth,
infrastructure bottlenecks and lack of transparency and consistency in foreign
direct investment policies seem to have taken a toll on India’s attractiveness
as an investment destination, says an Ernst & Young survey. Projects
with FDI component fell 16.4 % across the globe in 2012 from the previous
year. The drop in India was steeper at 21 %. State run carrier Air India
is doling out free tickets to its 24000 employees, even as it expects to incur
a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn.
550000 number of jobs generated across India in 2013, a fall of 0.4 % as
compared to with a year earlier. The National Capital Region has a
one-fourth share in total jobs created, according to a study by industry lobby
group Assochem, Banks, real estate, automobile and telecommunications sectors
are showing a rise of job creation. $ 805 mn investments by venture capital
firms in India during 2013, registering a drop of about 18 % over the previous
year. The Information Technology and IT-Enabled Services Industry retained
its status as the favourable venture capital investors in 2013. Pakistan has
temporarily banned gold imports for the second time in six months, as it tries
to stem smuggling into India. India’s import duty on gold is 10 % and curbs on
purchases have dried up legal imports into what used to be the world’s biggest
bullion buyers. The World Gold Council puts the amount smuggled into India at
upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed
bank deposits estimated to be about Rs 35000 mn be used for education and
awareness among depositors. According to the plan, deposits that have not
been claimed for at least 10 years will be transferred to the scheme.
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.
LOCATIONS
|
Registered Office : |
No.196/A1, Bommasandra Industrial Area, Attibele Hobli, Anekal Taluq,
Bangalore – 560099, Karnataka, India |
|
Tel. No.: |
91-80-27833314/ 27833523 |
|
Fax No.: |
91-80-27833411 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
3500 sq.ft |
|
Location : |
Owned |
|
|
|
|
Delhi Branch Office : |
No.90/27, Okhla Industrial Area, Phase I, New Delhi – 110020, India |
|
Tel. No.: |
91-11-26819863/ 26812576 |
|
|
|
|
Overseas Office: |
Bailey Decal Limited, Trent House, Dunning Street, Stoke On Trent,
ST6, 5AP, England |
|
Tel No.: |
01782-524400 |
|
Fax No.: |
01782-524414 |
DIRECTORS
AS ON 23.09.2013
|
Name : |
Mr. Praveen Kumar Singhvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 4041, 128th Main, 21th Cross, Banashankari,
2nd Stage, Bangalore – 560070 Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.07.1960 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.10.1992 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00237723 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Fatheraj R. Singhvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Shanthi No.232, Vishranti Enclave, Doddakalsandr Kanakapura Road,
Bangalore, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.04.1955 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.10.1992 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00233146 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Unni Rajagopal Kothenath |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Tarawad, Palenahalli, Velahanka. Bangalore – 560094, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.07.1954 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.09.1997 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00229915 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Nikhail Devidas Tejuja |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
14, Sadhna Enclave, New Delhi-110017, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.03.1967 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.09.1997 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02792115 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Jayaraj Singhvi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
13/ 10, P. M. K. Road, Shankapuram, Bangalore – 560004, Karnataka,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.11.1964 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
06.10.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02704443 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Shashidhara G. S. and Company |
|
Designation : |
Company Secretory |
|
Address : |
No. 993A, “Secretariat” 37th cross, 22nd main, 4th
T Block, Jayanagr, Banglore - 560041 |
|
Email : |
|
|
Tel. No, |
91-80-22455141 / 26534024 |
|
Mobile : |
91-9880461710 / 9844061710 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 23.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Praveen Kumar Singhvi |
|
87890 |
|
Lalitha Singhvi |
|
50920 |
|
Jayraj Singhvi HUF |
|
50920 |
|
Tara Singhvi |
|
50920 |
|
D.K. Tejuja and Savita Tejuja |
|
50000 |
|
Nikhail Tejuja and Rohit Tejuja |
|
87500 |
|
Rohit Tejuja and Nikhail Tejuja |
|
25000 |
|
Unni Rajagopal |
|
30000 |
|
F.R. Singhvi |
|
68420 |
|
D. Devaraj |
|
30000 |
|
F.R. Singhvi HUF |
|
50920 |
|
Bela Singhvi |
|
50920 |
|
Akshay Singhvi |
|
50920 |
|
Shweta Singhvi |
|
50920 |
|
Karan Singhvi |
|
50920 |
|
Jayaraj Singhvi |
|
50920 |
|
Praveen Kumar Singhvi HUF |
|
31450 |
|
Latha Singhvi |
|
50920 |
|
Meera Singhvi |
|
50920 |
|
S. Premraj and Sons |
|
75940 |
|
Ajay Singhvi |
|
50920 |
|
Arjun Singhvi |
|
50920 |
|
Prashanth Singhvi |
|
50920 |
|
Indira Singhvi |
|
50920 |
|
|
|
|
|
Total |
|
1250000 |
AS ON 23.09.2013
Equity Shares Break – up
|
Category |
|
Percentage |
|
|
|
|
|
Directors or relatives of directors |
|
83.26 |
|
Other top fifty shareholders |
|
16.74 |
|
|
|
|
|
Total
|
|
100.00 |
%20PRIVATE%20LIMITED%20-%20255691%2003-Mar-2014_files/image002.gif)
BUSINESS DETAILS
|
Line of Business : |
Merchants and Traders of Decals, Dues and Chemicals. |
GENERAL INFORMATION
|
No. of Employees : |
60 (Approximately) |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
·
State Bank of India, C and I Division; Bangalore
City Branch, J. C. Road, Bangalore – 560002, Karnataka, India ·
Standard Chartered Bank, SME Credit, 112, 2nd
Floor, Serenity, West Wing, 5th Block, Koramangala Industrial
Area, Koramangala, Bangalore – 560095, Karnataka, India ·
HDFC Bank Limited |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
Rate of interest
(HDFC Bank) Principal outstanding (non-current) Rs. 0.064 Million Term loans from banks are availed for purchase of vehicles and are
secured by the hypothecation of such vehicles. |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
K. S. Muralidhar Chartered Accountant |
|
Address : |
No. 3, Pranava Complex, 5th Cross, Malleshwaram Bangalore –
560003, Karnataka, India |
|
PAN No.: |
AAJPM9678M |
|
|
|
|
Subsidiaries : |
·
R.A.K. Mulder Porcelain Private Limited CIN No.: U74999KA2006PTC040111 |
|
|
|
|
Other Related Parties : |
· Ceramic Designs, Bangalore · Ceramic Designs, Kochi · Eff N Bee Hospitality Private Limited |
CAPITAL STRUCTURE
AS ON 23.09.2013
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 |
|
|
|
|
|
|
1250000 |
Equity Shares |
Rs.10/- each |
Rs.12.500 Millions
|
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
|
|
31.03.2013 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
12.500 |
|
(b) Reserves & Surplus |
|
|
26.703 |
|
(c) Money received against
share warrants |
|
|
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
|
|
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
|
39.203 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
|
0.064 |
|
(b) Deferred tax liabilities
(Net) |
|
|
2.954 |
|
(c) Other long term
liabilities |
|
|
0.000 |
|
(d) long-term provisions |
|
|
0.000 |
|
Total
Non-current Liabilities (3) |
|
|
3.018 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
|
11.794 |
|
(b) Trade payables |
|
|
5.026 |
|
(c) Other current liabilities |
|
|
5.409 |
|
(d) Short-term provisions |
|
|
1.343 |
|
Total
Current Liabilities (4) |
|
|
23.572 |
|
|
|
|
|
|
TOTAL |
|
|
65.793 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
|
20.450 |
|
(ii) Intangible Assets |
|
|
0.000 |
|
(iii) Capital work-in-progress |
|
|
0.000 |
|
(iv) Intangible assets under
development |
|
|
0.000 |
|
(b) Non-current Investments |
|
|
1.955 |
|
(c) Deferred tax assets (net) |
|
|
0.000 |
|
(d) Long-term Loan and Advances |
|
|
1.241 |
|
(e) Other Non-current assets |
|
|
0.000 |
|
Total
Non-Current Assets |
|
|
23.646 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
|
0.000 |
|
(b) Inventories |
|
|
16.108 |
|
(c) Trade receivables |
|
|
23.033 |
|
(d) Cash and cash equivalents |
|
|
1.499 |
|
(e) Short-term loans and
advances |
|
|
0.635 |
|
(f) Other current assets |
|
|
0.872 |
|
Total
Current Assets |
|
|
42.147 |
|
|
|
|
|
|
TOTAL |
|
|
65.793 |
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
12.500 |
12.500 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
23.957 |
22.013 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
36.457 |
34.513 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
12.380 |
11.230 |
|
|
2] Unsecured Loans |
|
0.079 |
0.079 |
|
|
TOTAL BORROWING |
|
12.459 |
11.309 |
|
|
DEFERRED TAX LIABILITIES |
|
3.837 |
3.567 |
|
|
|
|
|
|
|
|
TOTAL |
|
52.753 |
49.389 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
22.901 |
20.693 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
1.955 |
0.370 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
18.731
|
16.816
|
|
|
Sundry Debtors |
|
18.272
|
16.190
|
|
|
Cash & Bank Balances |
|
0.641
|
1.025
|
|
|
Other Current Assets |
|
0.796
|
0.041
|
|
|
Loans & Advances |
|
1.803
|
3.475
|
|
Total
Current Assets |
|
40.243
|
37.547
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
6.756
|
6.413
|
|
|
Other Current Liabilities |
|
4.711
|
1.208
|
|
|
Provisions |
|
0.879
|
1.600
|
|
Total
Current Liabilities |
|
12.346
|
9.221
|
|
|
Net Current Assets |
|
27.897
|
28.326
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
52.753 |
49.389 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
|
|
|
|
|
Income |
96.015 |
83.370 |
91.707 |
|
|
|
Other Income |
|
0.276 |
|
|
|
|
TOTAL |
96.015 |
83.646 |
91.707 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Other Expenses |
|
|
84.559 |
|
|
|
Accretion/ Decretion to Stocks |
|
|
0.825 |
|
|
|
TOTAL |
90.137 |
77.629 |
85.384 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
5.878 |
6.017 |
6.323 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
2.591 |
2.581 |
2.300 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
3.287 |
3.436 |
4.023 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
1.423 |
1.492 |
1.303 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
1.864 |
1.944 |
2.720 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
11.049 |
7.976 |
12.417 |
|
|
TOTAL EARNINGS |
11.049 |
7.976 |
12.417 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
25.571 |
20.642 |
25.619 |
|
|
TOTAL IMPORTS |
25.571 |
20.642 |
25.619 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.49 |
1.56 |
2.17 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
1.94
|
2.32
|
2.97
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
4.12
|
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.15
|
5.44
|
6.91
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08
|
0.09
|
0.12
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.30
|
0.34
|
0.33
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.79
|
3.26
|
4.07
|
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 |
|
|
(INR
in Mlns) |
(INR
in Mlns) |
(INR
in Mlns) |
|
Total Income |
91.707 |
83.646 |
96.015 |
|
|
|
(8.790) |
14.787 |
%20PRIVATE%20LIMITED%20-%20255691%2003-Mar-2014_files/image007.gif)
NET PROFIT MARGIN
|
Year
on Year Growth |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR
in Mlns) |
(INR
in Mlns) |
(INR
in Mlns) |
|
Total Income |
91.707 |
83.646 |
96.015 |
|
Profit After Tax |
2.720 |
1.944 |
1.864 |
|
|
2.97% |
2.32% |
1.94% |
%20PRIVATE%20LIMITED%20-%20255691%2003-Mar-2014_files/image009.gif)
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in Report (Yes
/ No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
Yes |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
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 |
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 |
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 form, No.12, Race Course Road, Madhav Nagar, Bangalore, Karnataka,
India, to the present address w.e.f. 01.06.2009.
UNSECURED LOANS
|
Particulars |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
Short Term
Borrowing |
|
|
|
Loan from related Parties |
0.070 |
0.079 |
|
|
|
|
|
Total |
0.070 |
0.079 |
FIXED ASSETS:
·
Buildings
·
Electrical fittings
·
Plant and machinery –
imported
·
Plant and machinery –
indigenous
·
Office equipment
·
Vehicles
·
Furniture and Fixtures
·
Land
·
Computer and Software
VIEW INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10200653 |
26/05/2011 * |
18,000,000.00 |
Standard
Chartered Bank |
SME Credit, 112,
2nd Floor, Serenity, West Wing, |
B16818890 |
|
2 |
10200668 |
30/05/2011 * |
18,000,000.00 |
Standard
Chartered Bank |
SME Credit, 112,
2nd Floor, Serenity, West Wing, |
B16819195 |
* Date of charge modification
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.62.07 |
|
|
1 |
Rs.103.61 |
|
Euro |
1 |
Rs.85.03 |
INFORMATION DETAILS
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
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 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
47 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with full
security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.