1. Summary Information
|
|
|
Country |
India |
|
Company Name |
D R POLYMERS LIMITED |
Principal Name 1 |
Mr. Dinesh Kumar Jain |
|
Status |
Moderate |
Principal Name 2 |
Mr. Rekha Jain |
|
|
|
Registration # |
043773 |
|
Street Address |
71/7 , Rama Road
Industrial Area, New Delhi-110015, Delhi |
||
|
Established Date |
03.04.1991 |
SIC Code |
-- |
|
Telephone# |
91-11-4502300 |
Business Style 1 |
Importer |
|
Fax # |
91-11-25923001 /
5923009 |
Business Style 2 |
Trader |
|
Homepage |
Product Name 1 |
Poly Carbonate |
|
|
# of employees |
50 (Approximately) |
Product Name 2 |
PP Polypropylene |
|
Paid up capital |
Rs.35,533,000 |
Product Name 3 |
- |
|
Shareholders |
Bodies Corporate 35% Directors or relative of Directors 65% |
Banking |
Bank of Baroda |
|
Public Limited Corp. |
No |
Business Period |
23 Years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
B (34) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Associates |
India |
Ankush Holdings Limited, India |
-- |
|
Note |
-- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
970,107,000 |
Current Liabilities |
292,420,000 |
|
Inventories |
440,101,000 |
Long-term Liabilities |
835,365,000 |
|
Fixed Assets |
44,473,000 |
Other Liabilities |
7,097,000 |
|
Deferred Assets |
604,000 |
Total Liabilities |
1,134,882,000 |
|
Invest& other Assets |
0.000 |
Retained Earnings |
284,870,000 |
|
|
|
Net Worth |
320,403,000 |
|
Total Assets |
1,455,285,000 |
Total Liab. & Equity |
1,455,285,000 |
|
Total Assets (Previous Year) |
1,894,553,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
3,488,750,000 |
Net Profit |
13,381,000 |
|
Sales(Previous yr) |
3,247,023,000 |
Net Profit(Prev.yr) |
17,967,000 |
|
Report Date : |
09.05.2014 |
IDENTIFICATION DETAILS
|
Name : |
D R POLYMERS LIMITED |
|
|
|
|
Registered
Office : |
71/7 , Rama Road, Industrial Area, New Delhi – 110015, Delhi |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
03.04.1991 |
|
|
|
|
Com. Reg. No.: |
55-043773 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.35.533 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1991PLC043773 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACD0500F |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Importer and Trader of Plastic Raw Material |
|
|
|
|
No. of Employees
: |
50 (Approximately) (Office + Factory) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (34) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 1300000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The rating constrained on account of company’s moderate financial risk
profile and thin profitability margin of the company. However, trade relations are fair. Business is active. Payment terms
are slow but correct. The company can be considered for business dealing with some caution. |
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 – March 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
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
US investment bank
Goldman Sachs has upgraded its outlook on Indian markets as it expects positive
impact of the election cycle.
India’s economy may
grow 4.7 % in the current financial year, lower than the official estimate of
4.9 %, Fitch Rating said. The global rating agency expects the economy to pick
up in the next two financial years.
Global ratings
agency Standard & Poor said increasing focus by India Inc on lowering debt
is likely to improve their credit profiles.
Singapore (1.1
million Indian tourists in 2012), Thailand (one million), the United Arab
Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred
holidays hotspots for Indians. The total figure is expected to increase to 1.93
million by 2017, according to the latest Eurmonitor international report.
There is a $29.34 bn
outward foreign direct investment by domestic companies between April and
January of 2013/14 which has seen some signs of recovery according to a Care
Ratings report.
There are 264 number
of new companies being set up every day on average during 2014. Most of them
are registered in Mumbai. India had 1.38 million registered companies at the
end of January, 2014.
Twitter like
messaging service Weibo Corporation has filed to raise $ 500 million via a US
initial public offering. Alibaba, which owns a stake in Weibo is expected to
raise about $ 15 billion New York this year in the highest profile Internet IPO
since Facebook’s in 2012.
Bharti Airtel has
raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at
a coupon rate of three per cent and maturing in 2020. This is the largest ever
bond offering by an Indian company in Swiss Francs. Bharat Petroleum
Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98
% coupon rate in February.
Indian Oil
Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex
at its almost complete Paradip refinery in Odhisha in three to four years. The
company board is set to consider the setting up of a 700000 tonne per annum
polypropylene plant at an estimated cost at Rs.3150 crore.
Global chief
information officers at gathering in Bangalore in April to meet Indian startups
at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in
the making.
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. Puran Singh |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-11-45023000 |
|
Date : |
21.04.2014 |
LOCATIONS
|
Registered Office / Head Office : |
71/7 , Rama Road Industrial Area, New Delhi – 110015, Delhi, India |
|
Tel. No.: |
91-11-4502300 |
|
Fax No.: |
91-11-25923001 / 25923009 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Office 1 : |
Gurgaon Office, Plot No.52, Sector-18, Gurgaon, Huda (Haryana) |
|
Tel. No.: |
91-124-4014877 / 78 |
|
Mob No.: |
91-9953999305 (Mr. Sandeep Shah) |
|
E-Mail : |
|
|
|
|
|
Branch Office 2 : |
Noida Office, A-13, Phase-II, Near Phonix, Noida (Uttar Pradesh) |
|
Mob No.: |
91-9953999312 (Mr. Moti Lal Manda) / 91-9873277773 (Mr. Shreyansh
Jain) |
|
E-Mail : |
|
|
|
|
|
Branch Office 3 : |
Himachal Pradesh
Office, Village Gullarwal, P.O. Karunava, Near Auriobindo School, Sai Road
Baddi (Himachal Pradesh) |
|
Tel. No.: |
Mr. Davendra Rana 01795-244448 |
|
Mob No.: |
91-9318572277 (Mr. Davendra Rana) |
|
|
|
|
Branch Office 4 : |
Uttrakhand
Office, Village Bongla Rookre Road, Near Aryan Inter College, Bahadrabad,
Haridwar (Uttrakhand) |
|
Mob No.: |
91-9953999306 (Mr. Rajeev Nayyar) |
|
E-Mail : |
|
|
|
|
|
Branch Office 5 : |
Maharashtra
Office, Survey No. 150, Godown No. 782/4, Jairam Compound, Rahanal Village,
Thane Bhivandi Road, District Thane, Maharashtra |
|
Mob No.: |
91-9873277773 (Mr. Shreyansh) |
|
E-Mail : |
DIRECTORS
As on: 31.03.2013
|
Name : |
Mr. Dinesh Kumar Jain |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
GB-24, Shivaji Enclave, New Delhi – 110027, Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
23.01.1961 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
03.04.1991 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAAPJ1340C |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00037352 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Rekha Jain |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
GB-24, Shivaji Enclave, New Delhi – 110027, Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.10.1966 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.04.1994 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAJPJ1318C |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00037354 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Shreyansh Jain |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
GB-24, New Delhi – 110027, Delhi, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.04.1989 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
CDSPS0886F |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02162122 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Puran Singh |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 31.03.2013
|
Names of Shareholders |
|
No. of Shares |
|
Dinesh Kumar Jain |
|
192455 |
|
Rekha Doshi |
|
37295 |
|
Ankush Holding Limited, India |
|
95000 |
|
Gurdeep Kaur |
|
10 |
|
Gurpal Singh |
|
10 |
|
Kuldeep Kaur |
|
10 |
|
Mayank Rastogi |
|
10 |
|
Sunil Kumar Rastogi |
|
10 |
|
Paramjit Singh |
|
10 |
|
Priyank Rastogi |
|
10 |
|
D.R Builder and Promoters Private Limited, India |
|
30000 |
|
Mirdul Rastogi |
|
10 |
|
Shreyansh Jain |
|
500 |
|
|
|
|
|
Total |
|
355330 |
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
|
|
|
Bodies corporate |
35.00 |
|
Directors or relatives of Directors |
65.00 |
|
|
|
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Importer and Trader of Plastic Raw Material |
|
|
|
|
Product : |
·
PP
Polypropylene ·
PPCP ·
HDPE
High-Density Polyethylene ·
LLDPE
Linear Low-Density Polyethylene ·
LDPE
Low-Density Polyethylene ·
Delrin ·
Poly
Carbonate ·
SAN ·
Nylon6 ·
Acrylic ·
Ethyl
Vinyl Acetate (EVA) ·
Acrylonitrile
– Butadiene-Styrene Copolymer (ABS) ·
General
Purpose Polystyrene (GPPS) ·
High-Impact
Polystyrene (HIPS) |
|
|
|
|
Terms : |
|
|
Selling : |
Advance Payment , L\C , Cheque
and Credit |
|
|
|
|
Purchasing : |
Advance Payment , L\C , Cheque and
Credit |
GENERAL INFORMATION
|
Customers : |
·
Maruti
Suzuki ·
Hero
Honda ·
Tata
Motors ·
Bajaj
Distinctly Ahead ·
Pricol ·
Minda
NK Minda Group ·
Ashok
Leyland ·
LGF ·
Samsung |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
50 (Approximately) (Office +
Factory) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
·
Bank of Baroda, Kirti Nagar, New Delhi – 110015,
India. ·
ING Vyasya Bank Limited, 2/10, W.H.S. Kirti
Nagar, Delhi – 110015, Delhi, India. ·
Karur Vysya Bank Limited, 65/7, First Floor, New
Rohtak Road, Karol Bagh, Delhi – 110005, India. ·
Indusind Bank Limited, Dr. Gopal Das Bhawan28,
Barakhamba Road, New Delhi-110001, Delhi, India. ·
UTI Bank Limited, Trishul 3rd Floor
Opposite Samartheswar Temple, Law Garden Ellisbridge, Ahmedabad-380006,
Gujarat, India. ·
Corporation Bank, Overseas Branch, HT House KG
Marg, Connaught Place, New Delhi-110001, Delhi, India. ·
CITI Bank, N. A., Jeevan Bharti Building, 4th
Floor, 124 Connaught Circus, Connaught Place, New Delhi – 110001, Delhi,
India. |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Banking
Relations : |
--- |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Auditors : |
|
||||||||||||||||||||||||
|
Name : |
Chander Prakash and Company Chartered Accountant |
||||||||||||||||||||||||
|
Address : |
207, Padma Tower-II , Rajendra Place, New Delhi – 110088, Delhi, India |
||||||||||||||||||||||||
|
PAN No.: |
AAIFC7091H |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Associates Company : |
·
D.R. Builders and Promoters Private Limited,
India CIN
No.:U74899DL1991PTC044658 ·
Ankush Holdings Limited, India CIN
No.:U1721GJ1995PLC026650 ·
Petrochem Asia Private Limited, India CIN
No.:U74999DL2011PTC224058 |
CAPITAL STRUCTURE
As on: 31.03.2013
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.100/- each |
Rs.50.000 Millions |
|
|
|
|
|
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
355330 |
Equity Shares |
Rs.100/-
each |
Rs.35.533
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 |
35.533 |
35.533 |
35.533 |
|
(b) Reserves & Surplus |
284.870 |
271.629 |
255.334 |
|
(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) |
320.403 |
307.162 |
290.867 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
75.677 |
92.850 |
28.650 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.317 |
|
(c) Other long term liabilities |
0.821 |
0.838 |
0.740 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
76.498 |
93.688 |
29.707 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
759.688 |
1,318.656 |
5.828 |
|
(b) Trade payables |
253.707 |
136.452 |
60.907 |
|
(c) Other current
liabilities |
37.892 |
29.593 |
110.467 |
|
(d) Short-term provisions |
7.097 |
9.002 |
21.152 |
|
Total Current Liabilities (4) |
1,058.384 |
1,493.703 |
198.354 |
|
|
|
|
|
|
TOTAL |
1,455.285 |
1,894.553 |
518.928 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
44.473 |
40.860 |
40.792 |
|
(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 |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.604 |
0.097 |
0.000 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other Non-current assets |
6.906 |
7.508 |
5.070 |
|
Total Non-Current Assets |
51.983 |
48.465 |
45.862 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
440.101 |
244.068 |
280.670 |
|
(c) Trade receivables |
640.884 |
654.197 |
244.092 |
|
(d) Cash and cash
equivalents |
125.460 |
648.696 |
(360.301) |
|
(e) Short-term loans and
advances |
23.400 |
92.396 |
59.173 |
|
(f) Other current assets |
173.457 |
206.731 |
249.432 |
|
Total Current Assets |
1,403.302 |
1,846.088 |
473.066 |
|
|
|
|
|
|
TOTAL |
1,455.285 |
1,894.553 |
518.928 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
SALES |
|
|
|
|
|
Income |
3,488.750 |
3,247.023 |
2,235.151 |
|
|
Other Income |
54.004 |
25.831 |
6.049 |
|
|
TOTAL (A) |
3,542.754 |
3,272.854 |
2,241.200 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
0.000 |
0.000 |
0.000 |
|
|
Purchases of
Stock-in-Trade |
3,404.111 |
3,016.600 |
2,159.371 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(196.033) |
36.602 |
(100.362) |
|
|
Employees benefits
expense |
12.195 |
10.993 |
8.950 |
|
|
Other expenses |
82.726 |
80.165 |
90.468 |
|
|
Exceptional Items |
114.479 |
38.018 |
(17.554) |
|
|
TOTAL (B) |
3,417.478 |
3,182.378 |
2,140.873 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION
(C) |
125.276 |
90.476 |
100.327 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
99.900 |
59.721 |
34.467 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
25.376 |
30.755 |
65.860 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
5.405 |
4.200 |
2.989 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX (E-F) (G) |
19.971 |
26.555 |
62.871 |
|
|
|
|
|
|
|
Less |
TAX (I) |
6.590 |
8.588 |
20.900 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
(G-I) (J) |
13.381 |
17.967 |
41.971 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
37.66 |
50.56 |
118.12 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
0.38
|
0.55 |
1.87 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.57
|
0.81 |
2.81 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.37
|
1.40 |
12.12 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.06
|
0.09 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.61
|
4.60 |
0.12 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.33
|
1.24 |
2.38 |
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 |
35.533 |
35.533 |
35.533 |
|
Reserves & Surplus |
255.334 |
271.629 |
284.870 |
|
Net worth |
290.867 |
307.162 |
320.403 |
|
|
|
|
|
|
long-term borrowings |
28.650 |
92.850 |
75.677 |
|
Short term borrowings |
5.828 |
1,318.656 |
759.688 |
|
Total borrowings |
34.478 |
1,411.506 |
835.365 |
|
Debt/Equity ratio |
0.119 |
4.595 |
2.607 |

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 |
2,235.151 |
3,247.023 |
3,488.750 |
|
|
|
45.271 |
7.445 |

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 |
2,235.151 |
3,247.023 |
3,488.750 |
|
Profit |
41.971 |
17.967 |
13.381 |
|
|
1.88% |
0.55% |
0.38% |

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 |
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 |
No |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
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 |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
No |
NOTES:
The Registered Address of the company has been
shifted from 101 DR Complex C 24 Mansarover Garden, Delhi – 110015, India to
the Present address w.e.f. 16.02.2011
GENERAL REVIEW:
The company’s performance was satisfactory
during the year. The company achieves its target of its turnover. The Directors
are hopeful that the company will achieve its target of Net Profit in the year
to come. The future of the company seems to be bright.
UNSECURED LOAN
(Rs. In Millions)
|
|
As
on 31.03.2013 |
As
on 31.03.2012 |
|
Long Term
Borrowings |
|
|
|
Other Loans and Advances, Others |
25.470 |
45.300 |
|
Loans and Advances from Others |
9.250 |
0.000 |
|
Other Loans and Advances |
0.000 |
3.628 |
|
|
|
|
|
Total |
34.720 |
48.928 |
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10398886 |
11/01/2013 |
216,000,000.00 |
INDUSIND BANK LTD. |
Dr. Gopal Das Bhawan 28, Barakhamba Road, New Delhi - 110001, Delhi, INDIA |
B66446329 |
|
2 |
10324431 |
14/07/2012 * |
150,000,000.00 |
Bank of Baroda |
Kirti Nagar, New Delhi - 110015, Delhi, INDIA |
B43854272 |
|
3 |
90044250 |
19/12/2013 * |
430,000,000.00 |
ING Vysya Bank Limited |
2/10, W.H.S,, KIRTI NAGAR,, Delhi, Delhi - 110015, INDIA |
B96235262 |
|
4 |
90043621 |
20/08/2013 * |
380,000,000.00 |
CITI Bank N.A |
Jeevan Bharti Building, 4th Floor, 124 Connaught Circus, Connaught Place, New Delhi - 110001, Delhi, INDIA |
B85325470 |
* Date of charge modification
FIXED ASSETS:
· Land
· Plant and Equipment
· Factory Equipments
· Other Plant and Equipment
· Furniture and Fixtures
· Vehicles
· Motor Vehicles
· Office Equipment
· Computer Equipments
·
Other Equipments
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.60.00 |
|
|
1 |
Rs.101.75 |
|
Euro |
1 |
Rs.83.48 |
INFORMATION DETAILS
|
Information Gathered
by : |
PRT |
|
|
|
|
Analysis Done by
: |
KRN |
|
|
|
|
Report Prepared
by : |
VNK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--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 |
YES |
|
--LITIGATION |
NO |
NO |
|
--OTHER ADVERSE INFORMATION |
NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
NO |
NO |
|
--EXPORT ACTIVITIES |
NO |
NO |
|
--AFFILIATION |
NO |
NO |
|
--LISTED |
NO |
NO |
|
--OTHER MERIT FACTORS |
YES |
YES |
|
DEFAULTER |
|
|
|
--RBI |
NO |
NO |
|
--EPF |
NO |
NO |
|
TOTAL |
|
34 |
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.