MIRA INFORM REPORT

 

 

Report Date :

22.03.2014

 

IDENTIFICATION DETAILS

 

Name :

PRASHANT GAMATEX PRIVATE LIMITED

 

 

Registered Office :

Plot No.4/A-2, Phase – 1, GIDC Industrial Estate,Vatva, Ahmedabad – 382445, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

26.05.1988

 

 

Com. Reg. No.:

04-010755

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U24259GJ1988PTC010755

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Sectional Warping Machine and Waring Creels Machinery.

 

 

No. of Employees :

Information declined by the management 

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

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 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.

 

 

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

 

State-run banks hired nearly 300000 personnel including more than 94000 officers in the last four years, according to the Indian Banks Association. A study by trade lobby Assocham in September 2013 indicated that banks would need 800000 people in the next six years. It estimated that state-run lenders alone would hire 50000 people in 2013/14.

 

The Competition Commission of India plans to issue final orders within a broad time-frame of one year in matters where it decides to carry out detailed investigations. The number of complaints received by the watchdog which keeps tabs on unfair trade practices in the marketplace.

 

The government has detected custom tax evasion totaling around Rs 37920 mn in 14 states until December. Maharashtra topped the list of Rs 14190 mn followed by Andhra Pradesh at Rs 8140 mn, Gujarat Rs 5240 mn, Karnataka Rs 1670 mn and Tamilnadu Rs 1610 mn.

 

Connaught Place in New Delhi slipped four notches to become the world’s eighth most expensive office locations. London’s West End is the world’s most expensive office market.

 

There are 4.072 mn number of high value spenders under the scanner of the income tax department. The income tax department has information that they have made cash deposits announcing to Rs 1 mn or more in their savings bank accounts in the current financial year. It plans to check potential evasion before the closing of the financial year on March 31.

 

Estimated pharmaceutical sales in the country for 2016 is $ 27 bn. It is 14.4 per cent higher than a year ago. The life sciences and health care industry is up against challenges such as quality management, says a recent Deloitte report.

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

INFORMATION DECLINED BY

 

Name :

Mr. Nilesh Shah

Designation :

Finance Manager

Contact No.:

91-79-25330603

Date :

19.03.2014

 

 

LOCATIONS

 

Registered Office :

Plot No. 4/A-1, Phase-1, GIDC, Vatva Industrial Estate, Ahmedabad-382445, Gujarat, India 

Tel. No.:

91-79-25830603/25833384/25891779

Fax No.:

91-79-25894020/25830578

E-Mail :

accounts@prashantgroup.com

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Prakashbhai Hemendrabhai Shah

Designation :

Director

Address :

22, Sweet Home Society, Ambawadi, Ahmedabad, Gujarat, India

Date of Birth/Age :

13.11.1944

Date of Appointment :

26.05.1988

DIN No.:

00170967

 

 

Name :

Mr. Bhavinbhai Hemendrabhai Shah

Designation :

Director

Address :

36, Sujan Bunglow, Near Shreyas School, Ambawadi, Ahmedabad, Gujarat, India

Date of Birth/Age :

27.09.1963

Date of Appointment :

30.04.1993

DIN No.:

00171205

 

 

Name :

Mr. Amoliben Prakashbhai Shah

Designation :

Director

Address :

22, Sweet Home Society, Ambawadi, Ahmedabad, Gujarat, India

Date of Appointment :

30.09.2003

DIN No.:

00171468

 

 

Name :

Mr. Apurvabhai Navinbhai Kapadia

Designation :

Director

Address :

116, Manekbag Society, Ambawadi, Ahmedabad, Gujarat, India

Date of Appointment :

30.09.2003

DIN No.:

00171719

 

 

Name :

Mr. Kiranbhai Hemendrabhai Shah

Designation :

Director

Address :

331, Lane No. 17 Satyagrah Chhavani Satellite Road, Ahmedabad, Gujarat, India

Date of Birth/Age :

22.10.1951

Date of Appointment :

15.11.1989

DIN No.:

00600699

 

 

Name :

Mr. Dhruvbhai Prakashbhai Shah

Designation :

Director

Address :

22, Sweet Home Society, Ambawadi, Ahmedabad, Gujarat, India

Date of Appointment :

15.03.2007

DIN No.:

00171257

 

KEY EXECUTIVES

 

Name :

Mr. Nilesh Shah

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

 

No. of Shares

Prakashbhai Hemendrabhai Shah

 

49999

Bhavinbhai Hemendrabhai Shah

 

20001

Dhruvbhai Prakashbhai Shah

 

1500

Amoliben Prakashbhai Shah

 

8499

Surekkhaben Prakashbhai Shah

 

12500

Amoliben Kapadia

 

2000

Apurva Navinbhai Kapadia

 

5501

Total

 

100000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Sectional Warping Machine and Waring Creels Machinery.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management 

 

 

Bankers :

  • HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, India
  • State Bank of India, Vatva Industrial Estate Branch, Vatva, Ahmadabad, Gujarat, India

 

 

Facilities :

--

 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Dinesh R Shah and Company

Chartered Accountants

Address :

51, Madhuban Bunglow, 5th Floor, Near Madalpur Under Bridge, Ellisbridge, Ahmedabad-380006, Gujarat, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAFFD0959G

 

 

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

167.394

130.489

94.993

(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)

168.394

131.489

95.993

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

129.924

96.917

21.616

(b) Deferred tax liabilities (Net)

0.394

0.389

0.497

(c) Other long term liabilities

8.377

0.242

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

138.695

97.548

22.113

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

152.771

132.230

110.943

(c) Other current liabilities

14.646

10.059

10.618

(d) Short-term provisions

22.780

22.427

15.066

Total Current Liabilities (4)

190.197

164.716

136.627

 

 

 

 

TOTAL

497.286

393.753

254.733

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

212.733

181.364

81.997

(ii) Intangible Assets

0.111

0.199

0.403

(iii) Capital work-in-progress

0.000

2.174

0.000

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.173

0.163

1.446

(e) Other Non-current assets

13.205

7.636

0.215

Total Non-Current Assets

227.222

191.536

84.061

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

181.827

115.716

87.077

(c) Trade receivables

22.688

14.990

14.039

(d) Cash and cash equivalents

14.524

27.332

45.517

(e) Short-term loans and advances

50.741

44.103

23.922

(f) Other current assets

0.284

0.076

0.117

Total Current Assets

270.064

202.217

170.672

 

 

 

 

TOTAL

497.286

393.753

254.733

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

521.471

466.402

366.354

 

 

Other Income

17.287

16.328

NA

 

 

TOTAL                                     (A)

538.758

482.730

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

359.596

326.125

 

 

Change in inventories of finished goods work in progress and stock in trade

(6.782)

(4.747)

 

 

 

Employee benefits expenses

71.532

61.680

 

 

 

Other Expenses

40.354

28.455

 

 

 

TOTAL                                     (B)

464.700

411.513

NA

 

 

 

 

 

Less

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

74.058

71.217

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

5.217

4.463

 

 

 

 

 

 

 

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

68.841

66.754

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.151

8.900

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

59.690

57.854

 

 

 

 

 

 

Less

TAX                                                                  (H)

19.879

19.453

 

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

39.811

38.401

26.550

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

64.156

40.578

NA

 

TOTAL EARNINGS

64.156

40.578

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

173.980

14.491

NA

 

TOTAL IMPORTS

173.980

14.491

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

398.11

384.01

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

7.39

7.95

7.25

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

11.45

12.40

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.00

14.69

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.35

0.44

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.77

0.74

0.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

0.51

1.25

 

 

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

1.000

1.000

1.000

Reserves & Surplus

94.993

130.489

167.394

Net worth

95.993

131.489

168.394

 

 

 

 

long-term borrowings

21.616

96.917

129.924

Short term borrowings

0.000

0.000

0.000

Total borrowings

21.616

96.917

129.924

Debt/Equity ratio

0.225

0.737

0.772

 

 

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

366.354

466.402

521.471

 

 

27.309

11.807

 


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

366.354

466.402

521.471

Profit

26.550

38.401

39.811

 

7.25%

8.23%

7.63%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

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

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

No

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 from Plot No. 4, 1 Phase, 1, GIDC, INDC Estate, Ahmedabad-382445, Gujarat, India to the present address w.e.f. 01.10.2007

 

OPERATION:

 

The Company has achieved total sales of Rs 521.471 Millions during the current year as compared to the Rs 466.401 Millions during previous year. The company has incurred Net Profit of Rs 39.811 Millions against the previous year Profit of Rs. 38.401 Millions. The Directors are hopefully to achieve batter results in coming years.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

From director

97.866

57.389

From other

32.058

39.528

Total

129.924

96.917

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10475747

10/01/2014

10,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B95555736

 

CONTINGENT LIABILITIES:

 

(Rs. in millions)

PARTICULARS

31.03.2013

Guarantee Foreign 

0.228

 

FIXED ASSETS

 

Tangible Assets

 

  • Office Building-1
  • Office Building-2
  • Factory Building -1
  • Factory Building -2
  • Plant and Machinery
  • Furniture and Fixtures
  • Electric Installation
  • Testing Equipment
  • Water Cooler
  • Motor Car
  • Office Equipment’s
  • Computer
  • Air Conditioner
  • Mobile
  • Vehicle

 

Intangible Assets

 

  • Computer Software

 


 

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.61.05

UK Pound

1

Rs.100.81

Euro

1

Rs.84.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

KVT

 


 

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

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.