MIRA INFORM REPORT

 

 

Report Date :

11.03.2014

 

IDENTIFICATION DETAILS

 

Name :

VIDRES INDIA CERAMICS PRIVATE LIMITED

 

 

Registered Office :

3rd Floor, Sarthik Square, Beside Pizza Hut, Sarkhej Gandhinagar Highway, Ahmedabad – 380054, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.07.2006

 

 

Com. Reg. No.:

04-048658

 

 

Capital Investment / Paid-up Capital :

Rs. 1.275 Millions

 

 

CIN No.:

[Company Identification No.]

U24119GJ2006PTC048658

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMV02699E

 

 

PAN No.:

[Permanent Account No.]

AACCV2963Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Ceramic Raw Material.

 

 

No. of Employees :

50 (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 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has achieved decent profitability from its operation during the financial year 2013.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

NOTES :

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

 

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

 

Name :

Ms. Bhavika Vyas

Designation :

Account Executive

Contact No.:

91-79-26852366

Date :

10.03.2014

 

 

LOCATIONS

 

Registered Office :

3rd Floor, Sarthik Square, Beside Pizza Hut, Sarkhej Gandhinagar Highway, Ahmedabad – 380054, Gujarat

Tel. No.:

91-79-26852366

Fax No.:

91-79-26852316 / 40033943

E-Mail :

malpani@vidresindia.net

Location :

Owned

 

 

Factory :

Plot No. 790/5, Chhatral Mehsana Highway, Village Rajpur, India

Location :

Owned

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Vishal Ghanshyambhai Trivedi

Designation :

Director

Address :

4, Shashvat Bunglows, Behind Rajpath Club, S. G. Highway, Ahmedabad – 380054, Gujarat, India

Date of Birth/Age :

19.09.1973

Date of Appointment :

10.07.2006

PAN No.:

AAJPT4765G

DIN No.:

00256229

 

 

Name :

Mr. Kala Ghanshyam Trivedi

Designation :

Director

Address :

4, Shashvat Bunglows, Behind Rajpath Club, S. G. Highway, Ahmedabad – 380054, Gujarat, India

Date of Birth/Age :

13.09.1952

Date of Appointment :

10.07.2006

PAN No.:

ACOPT1801A

DIN No.:

00256376

 

 

KEY EXECUTIVES

 

Name :

Ms. Bhavika Vyas

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Vishal Ghanshyambhai Trivedi

 

122500

Kala Ghanshyam Trivedi

 

5000

 

 

 

Total

 

127500

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Ceramic Raw Material.

 

 

Products :

ITC Code

Products or Services

32074000

GLAS FRIT

32071090

PIGMENT

84433910

INKJET PRINTER

 

 

Exports :

 

Products :

  • Ceramic Raw Material

Countries :

  • Spain

 

 

Imports :

 

Products :

  • Ceramic Raw Material

Countries :

  • Spain
  • France

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • Vidres S. A., Spain

 

 

Customers :

Wholesalers and Retailers

 

  • Samani Ceramic, Kadi

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie  Esant Road, Worli, Mumbai - 400018, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Term loans from banks

2.699

0.712

 

 

 

Short term borrowings

 

 

Loans repayable on demand

492.115

197.763

 

 

 

Total

494.814

198.475

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Chandulal M. Shah and Company

Chartered Accountants

Address :

33/G Haripark,  Society Opposite Ankur Bus Stand, Naranpura, Ahmedabad – 380013, Gujarat, India

PAN No.:

AAAFC6603M

 

 

Associates:

  • Tecnografica India Private Limited

CIN No.:U26916GJ2012PTC071115

  • Yogi Cerachem Private Limited

CIN No.:U24110GJ1998PTC034326

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

127500

Equity Shares

Rs.10/- each

Rs. 1.275 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

1.275

1.275

1.275

(b) Reserves & Surplus

265.131

146.992

87.679

(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)

266.406

148.267

88.954

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.699

0.712

0.071

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.129

0.951

0.551

Total Non-current Liabilities (3)

4.828

1.663

0.622

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

529.342

235.058

21.001

(b) Trade payables

812.255

406.285

221.721

(c) Other current liabilities

19.757

12.006

3.111

(d) Short-term provisions

21.360

1.981

0.241

Total Current Liabilities (4)

1,382.714

655.330

246.074

 

 

 

 

TOTAL

1,653.948

805.260

335.650

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

51.760

47.323

15.397

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

18.450

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

1.021

0.386

0.248

(d)  Long-term Loan and Advances

9.208

20.396

3.273

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

61.989

68.105

37.368

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

269.931

149.543

83.533

(c) Trade receivables

537.050

250.316

95.880

(d) Cash and cash equivalents

732.118

304.277

107.218

(e) Short-term loans and advances

52.860

33.019

11.651

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

1,591.959

737.155

298.282

 

 

 

 

TOTAL

1,653.948

805.260

335.650

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

2115.147

1104.440

440.408

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

189.263

91.672

56.969

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

6.184

3.906

0.948

 

 

 

 

 

 

PROFIT BEFORE TAX

183.079

87.766

56.021

 

 

 

 

 

Less

TAX                                                                 

64.941

28.453

18.708

 

 

 

 

 

 

PROFIT AFTER TAX

118.138

59.313

37.313

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

19.175

7.876

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

926.57

465.20

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

8.66

7.95

12.72

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.08

10.90

17.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.69

0.59

0.63

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.99

1.60

0.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.12

1.21

 

 

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

1.275

1.275

1.275

Reserves & Surplus

87.679

146.992

265.131

Net worth

88.954

148.267

266.406

 

 

 

 

long-term borrowings

0.071

0.712

2.699

Short term borrowings

21.001

235.058

529.342

Total borrowings

21.072

235.770

532.041

Debt/Equity ratio

0.237

1.590

1.997

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

440.408

1,104.440

2,115.147

 

 

150.777

91.513

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

440.408

1,104.440

2,115.147

Profit

37.313

59.313

118.138

 

8.47%

5.37%

5.59%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

1.951

0.444

0.158

 

 

 

 

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

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

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Loans and advances from directors

37.227

37.295

 

 

 

Total

37.227

37.295

 

FINANCIAL RESULTS:

 

The Company performed well and achieved sales of Rs. 2115.146 Millions (previous year Rs. 1104.440 Millions) and earned net profit of Rs. 118.137 Millions (previous year profit of Rs. 59.313 Millions) after providing Depreciation of Rs. 6.184 Millions (previous year Rs. 3.906 Millions) and after making provision for taxation (including fringe benefit tax and deferred tax ) of Rs. 64.941Millions (previous year Rs. 28.453 Millions)

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10203847

13/11/2013 *

220,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. 
ANNIE BESANT ROAD, WORLI, MUMBAI, Maharashtra - 
400018, INDIA

B91213447

 

* Date of charge modification

 

FIXED ASSETS

 

  • Land and Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment

 


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. 61.20

UK Pound

1

Rs. 102.35

Euro

1

Rs. 84.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

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

 

--

 

 

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.