MIRA INFORM REPORT

 

 

Report Date :

05.10.2014

 

IDENTIFICATION DETAILS

 

Name :

TOYA RESINS PRIVATE LIMITED

 

 

Registered Office :

236, Vanagaram Road, Athipet, Ambattur, Chennai – 600058, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.01.1996

 

 

Com. Reg. No.:

18 - 034137

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U24222TN1996PTC034137

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Textile Related Chemicals, Textile Printing Inks

 

 

No. of Employees :

13 (Approximately)

 

 

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 18000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scales of activities are limited.

 

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

 

The company can be considered for small business dealings 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. A. M. Vasudevan

Designation :

Director

Contact No.:

91-9840370976

Date :

30.10.2014

 

 

 

                                                                           LOCATIONS

 

Registered Office/ Factory.:

236, Vanagaram Road, Athipet, Ambattur, Chennai – 600058, Tamil Nadu, India

Tel. No.:

91-44-26880930

Mobile No.:

91-9840370976 (Mr. Vasudevan)

Fax No.:

Not Available

E-Mail :

vasuadi@yahoo.co.in

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

A.M. Vasudevan

Designation :

Director

Address :

W-211 Ist Floor, 11th Street, C-Sector, Annanagar Western, Extension, Chennai – 600101, Tamilnadu, India

Date of Birth/Age :

07/06/1962

Date of Appointment :

09/01/1996                                 

DIN No.:

00919024

 

 

Name :

Rajasree Vasudevan

Designation :

Director

Address :

W-211 Ist Floor, 11th Street, C-Sector, Annanagar Western, Extension, Chennai – 600101, Tamilnadu, India

Date of Birth/Age :

07/04/1969

Date of Appointment :

09/01/1996

DIN No.:

00909994

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholdere   

No.of  Shares

%age

A.M. Vasudevan

5000

50.00

Rajasree Vasudevan

5000

50.00

 

 

 

Total

10000

100.00

 

 

 

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 and Exporter of Textile Related Chemicals, Textile Printing Inks

 

 

Exports :

 

Countries :

  • Germany
  • Srilanka
  • Thailand
  • Bangladesh

 

 

Terms :

 

Selling :

Cash and  Advance Payment

 

 

Purchasing :

Cash and  Advance Payment

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers

 

 

No. of Employees :

13 (Approximately)

 

 

Bankers :

Indian Bank, 97, 1st Main Road, Ambattur Industrial Estate, Chennai – 600058, Tamilnadu, India.

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

From Bank

(Loan from Banks includes Mortgage loan borrowed from HDFC Bank outstanding at Rs. 6.197 Million Pledged against the property of the Directors of Company)

6.558

7.679

 

 

 

Short Term Borrowing

 

 

From Bank

1.890

0.000

Total

8.448

7.679

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

S Murali and Associates

Chartered Accountant

Address :

New No.5, Old No.3, Vip Home, II Main Road, R.A.Puram, Chennai – 600028, Tamilnadu, India

PAN No.:

ABWFS8004R

 

 

CAPITAL STRUCTURE

 

As on. 31.03.2013

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000

Equity Shares

Rs.10/- each

Rs. 0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

6.383

6.248

6.372

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.100

0.100

0.100

Total Shareholders’ Funds (1) + (2)

6.583

6.448

6.572

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.608

9.399

5.501

(b) Deferred tax liabilities (Net)

0.194

0.199

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

6.802

9.598

5.501

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.553

0.600

1.386

(b) Trade payables

0.552

0.529

1.082

(c) Other current liabilities

0.092

0.421

1.490

(d) Short-term provisions

0.066

0.062

0.199

Total Current Liabilities (4)

3.263

1.612

4.157

 

 

 

 

TOTAL

16.648

17.658

16.230

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.175

3.313

3.027

(ii) Intangible Assets

0.011

0.012

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

0.386

0.386

0.386

(c) Deferred tax assets (net)

0.000

0.000

0.250

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.572

3.711

3.663

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.466

2.823

4.532

(c) Trade receivables

4.589

5.062

6.774

(d) Cash and cash equivalents

2.992

5.426

1.014

(e) Short-term loans and advances

1.850

0.569

0.156

(f) Other current assets

0.179

0.067

0.091

Total Current Assets

13.076

13.947

12.567

 

 

 

 

TOTAL

16.648

17.658

16.230

 

 

                                                        PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

10.817

16.792

28.263

 

 

Other Income

0.058

0.067

0.000

 

 

TOTAL                                     (A)

10.875

16.859

28.263

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Operating Expenses

5.675

10.841

18.527

 

 

Employee benefits

2.738

2.712

4.739

 

 

Other Expenses

0.946

1.520

2.116

 

 

TOTAL                                     (B)

9.359

15.073

25.382

 

 

 

 

 

Less

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

1.516

1.786

2.881

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.176

1.088

0.841

 

 

 

 

 

 

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

0.340

0.698

2.040

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.140

0.110

0.089

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.200

0.588

1.951

 

 

 

 

 

Less

TAX                                                                  (H)

0.065

0.712

0.161

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.135

(0.124)

1.790

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.5

(12.4)

179.0

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

16.000

 

Expected Sales (2014-15) : Rs. 20.000 Millions

 

The above information has been parted by Mr. A. M. Vasudevan.

 

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

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

PAT / Sales

(%)

1.25

-0.74

6.33

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

14.01

10.64

10.19

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.23

3.40

12.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.09

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.39

1.55

1.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.01

8.65

3.02

 

 

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

0.100

0.100

0.100

Reserves & Surplus

6.372

6.248

6.383

Share Application money pending allotment

0.100

0.100

0.100

Net worth

6.572

6.448

6.583

 

 

 

 

long-term borrowings

5.501

9.399

6.608

Short term borrowings

1.386

0.600

2.553

Total borrowings

6.887

9.999

9.161

Debt/Equity ratio

1.048

1.551

1.392

 

 

 

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

28.263

16.792

10.817

 

 

(40.587)

(35.582)

 

   

 

 

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

28.263

16.792

10.817

Profit

1.790

-0.124

0.135

 

6.33%

(0.74%)

1.25%

 

 

 

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 three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

 No

18]

Major customers

No

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

No

33]

Voter ID No of Proprietor/Partner/Director, if available

 No

34]

External Agency Rating, if available

 No

UNSECURED LOAN

(Rs. In Million)

PARTICULAR

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

Loans and Advances From Related Parties

0.050

0.436

Other Loans and Advances

0.000

1.284

Short Term Borrowing

 

 

From Other Parties

0.600

0.600

Loans and Advances From Related Parties

0.063

0.000

Total

0.713

2.320

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90321019

30/10/2007 *

2,500,000.00

INDIAN BANK

97, 1ST MAIN ROAD, AMBATTUR INDUSTRIAL ESTATE, CH 
ENNAI, Tamil Nadu - 600058, INDIA

A27132976

 

 

FIXED ASSETS

 

  • Land
  • Furniture and Fixtures
  • Office Equipment
  • Plant and Machinery
  • Vehicles
  • 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 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.61.46

UK Pound

1

Rs.98.21

Euro

1

Rs.77.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SPR

 


 

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

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

 

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

 

--

 

 

 

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.