MIRA INFORM REPORT

 

 

Report Date :

07.03.2014

 

IDENTIFICATION DETAILS

 

Name :

YASHASWI FISH MEAL AND OIL COMPANY

 

 

Registered Office :

Pithrody Fishing Industrial Area, Udyavara – 574 118, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation/ Year of Establishment :

08.02.2007

 

 

Capital Investment / Paid-up Capital :

Rs.115.823 Millions

 

 

PAN No.:

[Permanent Account No.]

AAAFY6841M

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer of fish products.

 

 

No. of Employees :

175 (Approximately)

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 464000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established partnership concern having a moderate track record.

 

The rating takes into consideration moderate financial risk profile, small scale of operations, exposure to risks related to volatility of raw material prices and intense competition in the industry.

 

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

 

The concern can be considered for business dealing 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 – 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating=BB-

Rating Explanation

Have moderate risk of default.

Date

16.03.2013

 

Rating Agency Name

CRISIL

Rating

Short Term Rating=A4+

Rating Explanation

Have Minimal degree of safety and carry very high credit risk.

Date

16.03.2013

 

 

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. Sikander

Designation :

Partner

Contact No.:

91-8971813586

Date :

06.03.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

Pithrody Fishing Industrial Area, Udyavara – 574 118, Karnataka, India

Tel. No.:

91-820-2533720

Mobile No.:

91-8971813586

Fax No.:

91-820-2009820

E-Mail :

yashfishmeal@yahoo.in

Website :

www.fishmealoil.com

Area :

5.25 Acer

Location :

Owned

 

 

PARTNERS

 

Name :

Mr. Sadhu Salian

Designation :

Partner

 

 

Name :

Mr. Ahmed Saheb

Designation :

Partner

 

 

Name :

Mr. Sadanand Salian

Designation :

Partner

 

 

Name :

Mr. Uday Kumar Salian

Designation :

Partner

 

 

Name :

Mr. Firoz Ahmed

Designation :

Partner

 

 

Name :

Mr. Muqthar Ahmed

Designation :

Partner

 

 

Name :

Mr. Mohammed Mujeeb Sikander Salian

Designation :

Partner

 

 

Name :

Mr. Yakub F. M.

Designation :

Partner

 

 

Name :

Mr. Nagaraja Suvarna

Designation :

Partner

 

 

Name :

Mrs. Ammavi Ameer

Designation :

Partner

 

 

Name :

Mr. Sudhakar Kundar

Designation :

Partner

 

 

Name :

Mrs. Nagamma Salian

Designation :

Partner

 

 

KEY EXECUTIVES

 

Name :

Mr. Sikander

Designation :

Partner

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of fish products.

 

 

Exports :

 

Countries :

·         Australia

·         Canada

·         South America

·         Turkey

 

 

Imports :

 

Products :

Machinery

Countries :

China

 

 

Terms :

 

Selling :

CAD

 

 

Purchasing :

TT

 

 

GENERAL INFORMATION

 

Suppliers :

Yashswi Traders – Malpe Port

 

 

Customers :

End Users

 

CP Aqua Culture India Private Limited – Thailand

 

 

No. of Employees :

175 (Approximately)

 

 

Bankers :

·         Syndicate Bank, Malpe Branch

·         HDFC Bank Limited

 

 

Facilities :

Fund and Non Fund = Rs.200.000 Millions (From Syndicate Bank)

 

 

 

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Syndicate Bank – OD A/c

78.597

28.202

Syndicate Bank – OSL

3.934

4.035

Syndicate Bank – OSL New

24.010

0.000

Syndicate Bank – PCL 002 / 2013

2.645

0.000

Syndicate Bank – PCL 001 / 2013

7.303

0.000

 

 

 

Total

116.489

32.237

 

 

 

Banking Relations :

--

 

 

Auditors :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Partner’s Capital Account

 

Particulars

 

Rs. In Millions

Ahmed Saheb

9.493

F. M. Yakub

9.730

Mohammed M. Sikander

9.518

Mrs. Ammabi

9.348

Muktar Ahmed Isak

9.448

Nagaraja Suvarna

9.598

Sadananda Salian

9.373

Sadhu Salian

11.468

Sudhakar Kunder

9.348

Sunder G. Salian

9.298

T. S. Feroz Ahmed

9.898

Uday Kumar Salian

9.303

 

 

Total

115.823

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

115.823

51.062

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.250

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

116.073

51.062

LOAN FUNDS

 

 

 

1] Secured Loans

 

116.489

32.237

2] Unsecured Loans

 

0.000

3.900

TOTAL BORROWING

 

116.489

36.137

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

232.562

87.199

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

97.457

56.025

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.884

0.621

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

175.514

37.802

 

Sundry Debtors

 

93.557

37.050

 

Cash & Bank Balances

 

3.486

2.110

 

Other Current Assets

 

14.783

6.155

 

Loans & Advances

 

0.000

0.000

Total Current Assets

 

287.340

83.117

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

149.266

51.712

 

Other Current Liabilities

 

0.000

0.023

 

Provisions

 

3.853

0.829

Total Current Liabilities

 

153.119

52.564

Net Current Assets

 

134.221

30.553

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

232.562

87.199

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

837.515

447.780

 

 

Other Income

 

0.327

0.198

 

 

TOTAL                                    

 

837.842

447.978

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

650.086

351.526

 

 

Freight Inward

 

5.911

8.380

 

 

Power and fuel

 

35.989

6.919

 

 

Trading and Unloading Charges

 

2.929

0.000

 

 

Consumables

 

3.199

0.753

 

 

Generator Maintenance

 

2.739

2.678

 

 

Factory Expenses

 

0.000

1.298

 

 

Purchase Expenses

 

0.067

0.000

 

 

Import Expenses

 

1.247

0.958

 

 

Telephone Charges

 

0.246

0.175

 

 

Business promotion expense

 

0.000

0.997

 

 

Freight Charges

 

21.092

16.660

 

 

Salary

 

13.215

10.729

 

 

Staff Welfare

 

0.345

0.382

 

 

Bonus

 

3.450

0.000

 

 

E C G C Premium

 

0.036

0.000

 

 

Mess – Canteen Expenses

 

2.763

0.000

 

 

C. H. A. Charges

 

1.241

0.158

 

 

Insurance Charges

 

0.981

0.271

 

 

Laboratory Charges

 

1.024

0.311

 

 

Marketing Expenses

 

1.918

0.000

 

 

Office Maintenance

 

0.167

0.094

 

 

Packing Expenses

 

6.451

5.680

 

 

Pooja Expenses

 

0.163

0.075

 

 

Export Expenses

 

0.031

0.000

 

 

Demmurage Charges

 

0.047

0.000

 

 

Discount Allowed

 

0.181

0.000

 

 

Rebate on E,a8rt

 

0.053

0.000

 

 

Membership Subscription

 

0.419

0.000

 

 

Stores & Spare Purchases

 

9.779

13.351

 

 

Bank Charges

 

1.747

0.371

 

 

Bank Interest

 

8.219

5.113

 

 

Printing & Stationery

 

0.293

0.197

 

 

Professional Charges

 

0.864

0.571

 

 

Rent, Rates & Taxes

 

0.574

0.406

 

 

Provident Fund

 

0.141

0.154

 

 

Uniform Expenses

 

0.152

0.000

 

 

To Building Repairs & Maintenance

 

8.360

0.000

 

 

To Repairs & Maintenance Expenses

 

1.010

0.049

 

 

To Travelling

 

0.497

0.389

 

 

To Conveyance

 

0.461

0.188

 

 

Miscellaneous Expenses

 

0.015

1.972

 

 

Vehicle Maintenance

 

0.439

0.347

 

 

Partner's Remuneration

 

2.400

1.920

 

 

Rent

 

0.000

0.040

 

 

Advertising expenses

 

0.000

0.296

 

 

Medical charges

 

0.000

0.055

 

 

TOTAL                                    

 

790.941

433.463

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE DEPRECIATION

 

46.901

14.515sss

 

 

 

 

 

Less

DEPRECIATION

 

14.540

8.330

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

 

32.361

6.185

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

3.86

1.38

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

3.86

1.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

8.41

4.45

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.28

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

1.00

0.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.88

1.58

 

 

The above information has been parted by

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Share Capital

51.062

115.823

Reserves & Surplus

0.000

0.25

Net worth

51.062

116.073

 

 

 

long-term borrowings

32.237

116.489

Short term borrowings

0.000

3.9

Total borrowings

32.237

120.389

Debt/Equity ratio

0.631

1.037

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

447.78

837.515

 

 

87.037

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

447.78

837.515

Profit

6.185

32.361

 

1.38%

3.86%

 

 

 

 

 

 

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

Yes

10]

Designation of contact person

Yes

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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

31]

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

No

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

Yes

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Fibre Tank

·         Furniture

·         Plant and Machinery

·         Motor Vehicle

·         ETP Plant

·         Air Conditioner

·         Generator

·         Electrical Equipments

·         Office Equipments

·         Mobile Phones

·         Sewing Machine

·         Utensils

·         Water Tank

·         M S Tank

·         Computer

·         Printer


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

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

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

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

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

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

 

8]         Affiliation with Government :

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

 

9]         Compensation Package :

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

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

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

 

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

 

 

CONTRAVENTION

 

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

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.32

UK Pound

1

Rs.102.54

Euro

1

Rs.84.19

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

36

 

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.