MIRA INFORM REPORT

 

 

Report Date :

06.03.2014

 

IDENTIFICATION DETAILS

 

Name :

CONSUMER MARKETING (INDIA) PRIVATE LIMITED

 

 

Registered Office :

30, Omkar House, C. G. Road, Navrangpura, Ahmedabad – 380009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.04.2002

 

 

Com. Reg. No.:

04-040595

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U51909GJ2002PTC040595

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Olive Oil.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 198700

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Company has performed well as sales and profit of the company has increased.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered normal for business dealing at usual trade terms and conditions.

 

NOTES :

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

 

 

INDIAN ECONOMIC OVERVIEW

 

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.

 

 

INFORMATION PARTED BY

 

Management non co-operative [91-79-26462539]

 

 

LOCATIONS

 

Registered Office :

30, Omkar House, C. G. Road, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26462539/ 28501800

Fax No.:

91-79-26563388

E-Mail :

yashwantanekar@yahoo.co.in

opbhandarica@gmail.com

office@cmipl.net 

Website :

www.cmipl.net

 

 

Administrative Office :

201, Dhanthak Plaza, Makwana Road, Marol, Andheri (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

91-22-22076359

Fax No.:

91-22-22077637

Email :

sales@cmipl.net

 

 

DIRECTORS

 

AS ON 25.09.2013

 

Name :

Mrs. Lalitadevi Balkishan Adukia

Designation :

Director

Address :

9, Hundiwala Apartments, Copry Colony, Thane (East) - 400603, Maharashtra, India

Date of Appointment :

02.04.2002

DIN No.:

00080571

 

 

Name :

Mr. Balkishan Madanlal Adukia

Designation :

Director

Address :

9, Hundiwala Apartments, Copry Colony, Thane (East) - 400603, Maharashtra, India

Date of Appointment :

03.07.2006

DIN No.:

00080662

 

 

Name :

Mr. Mangi Lal Damodar Lal Sharma

Designation :

Director

Address :

Banwarilal Natwarlal, Salasar, Churu -331504, Rajasthan, India

Date of Appointment :

08.02.2008

DIN No.:

02010061

 

 

Name :

Mr. Natwar Lal Sharma

Designation :

Director

Address :

Salasar, Thesil Sujangadh, District Churu, Sujangadh - 331504, Rajasthan, India

Date of Appointment :

08.02.2008

DIN No.:

02010163

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 25.09.2013

 

Names of Shareholders

 

No. of Shares

% Age

Lalitadevi Balkishan Adukia

95000

95.00

Balkishan Madanlal Adukia

5000

5.00

 

 

 

TOTAL

100000

100.00

 

 

AS ON 25.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Olive Oil.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India
  • Citibank

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loan - Citibank

7.255

8.550

Vehicle Loan - ICICI Bank

0.727

1.513

 

7.982

 

Short Term Borrowings

 

 

Buyers Credit From

 

 

ICICI Bank

36.399

0.000

HDFC Bank

86.869

0.000

Temporary Bank Overdraft

0.030

0.000

TOTAL

131.280

10.063

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

O. P. Bhandari and Company

Chartered Accountants

Address :

30, Omkar House, C. G. Road, Navrangpura, Ahmedabad – 380009, Gujarat, India

PAN No:

AAAFO6762H

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

1.000

1.000

1.000

(b) Reserves & Surplus

48.677

40.300

32.590

(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)

49.677

41.300

33.590

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

7.982

10.063

11.784

(b) Deferred tax liabilities (Net)

0.276

0.297

0.364

(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)

8.258

10.360

12.148

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

124.440

0.000

0.000

(b) Trade payables

56.655

77.307

88.406

(c) Other current liabilities

57.648

57.965

21.208

(d) Short-term provisions

6.772

5.932

2.931

Total Current Liabilities (4)

245.515

141.204

112.545

 

 

 

 

TOTAL

303.450

192.864

158.283

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

47.781

49.643

51.520

(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

0.034

0.034

0.034

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.148

0.148

0.148

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

47.963

49.825

51.702

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

109.285

92.366

71.625

(c) Trade receivables

23.878

7.745

8.398

(d) Cash and cash equivalents

72.537

7.355

8.927

(e) Short-term loans and advances

49.787

35.573

17.626

(f) Other current assets

0.000

0.000

0.005

Total Current Assets

255.487

143.039

106.581

 

 

 

 

TOTAL

303.450

192.864

158.283

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

978.650

831.050

725.467

 

 

Other Income

4.538

0.810

0.857

 

 

TOTAL                                     (A)

983.188

831.860

726.324

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of stock in trade

470.405

404.194

316.337

 

 

Employee benefits expense

35.489

31.209

25.625

 

 

Other expenses

475.150

399.340

363.061

 

 

Changes in inventories of finished goods, work in progress and stock in trade

(16.920)

(20.741)

2.608

 

 

TOTAL                                     (B)

964.124

814.002

707.631

 

 

 

 

 

Less

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

19.064

17.858

18.693

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.057

1.921

2.375

 

 

 

 

 

 

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

17.007

15.937

16.318

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.135

2.599

3.132

 

 

 

 

 

 

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

14.872

13.338

13.186

 

 

 

 

 

Less

TAX                                                                  (H)

5.325

4.466

(0.122)

 

 

 

 

 

 

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

9.547

8.872

13.308

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

31.091

25.881

17.062

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Dividend on Equity Shares

1.000

1.000

1.000

 

 

Dividend distribution tax

0.170

0.162

0.162

 

 

Transfer to General Reserve

2.500

2.500

3.327

 

BALANCE CARRIED TO THE B/S

36.968

31.091

25.881

 

 

 

 

 

 

IMPORTS

467.702

311.019

297.146

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

95.47

88.72

133.08

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.97

1.07

1.83

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.52

1.60

1.82

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.90

6.92

8.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.32

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.67

0.24

0.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.01

0.95

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

1.000

1.000

1.000

Reserves & Surplus

32.590

40.300

48.677

Net worth

33.590

41.300

49.677

 

 

 

 

long-term borrowings

11.784

10.063

7.982

Short term borrowings

0.000

0.000

124.440

Total borrowings

11.784

10.063

132.422

Debt/Equity ratio

0.351

0.244

2.666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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)

Sales

725.467

831.050

978.650

 

 

14.554

17.761

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

725.467

831.050

978.650

Profit

13.308

8.872

9.547

 

1.83%

1.07%

0.98%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT:

 

Particulars

 

31.03.2013

[Rs. in millions]

31.03.2012

[Rs. in millions]

31.03.2011

[Rs. in millions]

 

 

 

 

Current Maturities of Long Term Debt

3.611

3.628

3.830

 

 

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 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

No

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth 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

 

 

INDEX OF CHARGES:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10405345

31/01/2013 *

160,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA

B69326031

2

10095141

28/03/2008

16,400,000.00

CITIBANK N. A.

CITITOWER, DR. S. S. RAO ROAD, PAREL, MUMBAI - 400012, MAHARASHTRA, INDIA

A34943449

 

* Date of charge modification

 

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Short Term Borrowings

 

 

From Directors

1.141

0.000

TOTAL

1.141

0.000

 

 

FIXED ASSETS:

 

  • Office Premises
  • Furniture Fixture
  • Computer and software
  • Office Equipments
  • Air Conditioner
  • Motor Car
  • Residential Flat
  • Warehouse Premises

 

 


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.61.86

UK Pound

1

Rs.103.06

Euro

1

Rs.84.92

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

TPT


 

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

4

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.