MIRA INFORM REPORT

 

 

Report Date :

10.11.2014

 

IDENTIFICATION DETAILS

 

Name :

A. G. TIMBER PRIVATE LIMITED (w.e.f. 30.12.2010)

 

 

Formerly Known As :

SONATA TRADECOM PRIVATE LIMITED

 

 

Registered Office :

Shree Krishna, 78, Bentinck Street, 2nd Floor, Suit No. 2B, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.02.2010

 

 

Com. Reg. No.:

21-141851

 

 

Capital Investment / Paid-up Capital :

Rs. 1.254 Millions

 

 

CIN No.:

[Company Identification No.]

U20293WB2010PTC141851

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Timber and Logs

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of the “MB Timber Group”.

 

It is a company having a moderate track record.

 

The rating takes into consideration weak financial risk profile and low profitability level of the company.

 

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

 

The company can be considered for business dealings with great 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = C

Rating Explanation

Have very high risk of default

Date

11.03.2014

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4

Rating Explanation

Have minimal degree of safety and carry very high credit risk

Date

11.03.2014

 

 

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 DENIED BY

 

Name :

Mr. Ajay Gupta

Designation :

Director

Contact No.:

91-9830005042

Date :

10.11.2014

 

 

LOCATIONS

 

Registered Office :

Shree Krishna, 78, Bentinck Street, 2nd Floor, Suit No. 2B, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22257780 / 22257781

Mobile No.:

91-9830005042 (Mr. Ajay Gupta)

Fax No.:

91-33-22257779

E-Mail :

sonatatradecom@yahoo.com

mbtpl@sify.com 

 

 

Godown :

Baidyabati, District Hooghly, West Bengal, India

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Ajay Kumar Gupta

Designation :

Director

Address :

213, Maharshi Devendra Road, Kolkata – 700007, West Bengal, India

Date of Birth/Age :

10.06.1961

Date of Appointment :

05.10.2010

DIN No.:

00651928

 

 

Name :

Mr. Ganga Prasad Gupta

Designation :

Director

Address :

30, M. D. Road, Kolkata – 700007, West Bengal, India

Date of Birth/Age :

19.05.1980

Date of Appointment :

05.10.2010

DIN No.:

01669875

 

 

Name :

Mr. Manoj Rajak

Designation :

Director

Address :

89/317, Bangur 7th Lane, 11 Rishra, Hooghly – 712248, West Bengal, India

Date of Birth/Age :

15.01.1972

DIN No.:

02488337

 

 

Name :

Mr. Navin Khandelwal

Designation :

Director

Address :

Shree Kunj, 89/345, Flat No 206, Bangur Park, Rishra, Hooghly – 712248, West Bengal, India

Date of Birth/Age :

07.08.1970

DIN No.:

02347923

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

 

 

 

Ajay Kumar Gupta

 

5000

Ganga Prasad Gupta

 

8566

M. B. Timber Private Limited

 

37000

M. B. Woodcraft Private Limited

 

21000

Anubhav Infrastructure Limited

 

3400

Apex Procon Private Limited

 

1200

Bimla Tradecom Private Limited

 

400

Citistar tie Up Private Limited

 

800

Lotus Dealmark Private Limited

 

1000

Maa Sarda Vincom Private Limited

 

1240

Maa Vaishnavi Vanijya Private Limited

 

8700

Mayur Merchandise Private Limited

 

4360

Ritu Dhara Marketing Private Limited

 

200

Shree Ohm Properties Private Limited

 

21200

Trimurti Infra Developers Private Limited

 

800

Unique Commodeal Private Limited

 

800

Vaikunth Vintrade Private Limited

 

600

Vigneshwar Dealmark Private Limited

 

600

Link Line Constructions Private Limited

 

5000

Unicon Tradelinks Private Limited

 

3500

Total

 

125366s

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

89.18

Directors or relatives of directors

 

10.82

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Timber and Logs

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

The Federal Bank Limited, R N Mukherjee Road Branch, 1 R N Mukherjee Road, Kolkata – 700001, West Bengal, India

 

State Bank of Travancore, 176, Sarat Bose Road, Kolkata – 700029, West Bengal, India

 

 

Facilities :

 

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Other loan and advances

0.412

0.000

SHORT TERM BORROWINGS:

0

0

From banks

11.089

7.550

Total

11.501

7.550

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Naveen Singh and Associates

Chartered Accountants

Address :

51, Nalini Seth Road, Ground Floor, Office No.2, Kolkata – 700007, West Bengal, India

Mobile No.:

91-9007004351 / 9903046174

Fax No.:

91-33-22743209

E-Mail :

finance_nsc@yahoo.co.in

PAN No.:

AAIFN6001E

 

 

CAPITAL STRUCTURE

 

After: 30.09.2013

 

Authorized Capital: Rs. 4.250 Millions

 

Issued, Subscribed & Paid-up Capital: Rs. 1.797 Millions

 

 

As on: 31.03.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

425000

Equity Shares

Rs.10/- each

Rs. 4.250 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

125366

Equity Shares

Rs.10/- each

Rs. 1.254 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

1.254

0.680

0.680

(b) Reserves & Surplus

102.732

30.920

28.397

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

45.950

53.415

0.000

Total Shareholders’ Funds (1) + (2)

149.936

85.015

29.077

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.412

0.000

0.000

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.412

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

33.503

31.821

0.000

(b) Trade payables

279.664

212.141

0.000

(c) Other current liabilities

2.565

2.635

0.011

(d) Short-term provisions

3.181

1.129

0.000

Total Current Liabilities (4)

318.913

247.726

0.011

 

 

 

 

TOTAL

469.261

332.741

29.088

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.449

1.599

0.000

(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)

0.008

0.001

0.000

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.063

0.066

0.019

Total Non-Current Assets

4.520

1.666

0.019

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

238.103

238.146

0.000

(c) Trade receivables

156.948

35.168

0.000

(d) Cash and cash equivalents

46.337

40.273

0.569

(e) Short-term loans and advances

12.153

17.088

28.500

(f) Other current assets

11.200

0.400

0.000

Total Current Assets

464.741

331.075

29.069

 

 

 

 

TOTAL

469.261

332.741

29.088

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

720.183

450.142

NA

 

 

Other Income

NA

2.663

NA

 

 

TOTAL                                     (A)

NA

452.805

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

2.349

NA

 

 

Purchases of Stock-in-Trade

 

426.217

NA

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

9.316

NA

 

 

Employees benefits expense

 

0.333

NA

 

 

Other expenses

 

3.643

0.015

 

 

TOTAL                                     (B)

 

441.858

0.015

 

 

 

 

 

Less

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

 

10.947

(0.015)

 

 

NA

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

7.111

0.000

 

 

 

 

 

 

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

 

3.836

(0.015)

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.184

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

 

3.652

(0.015)

 

 

 

 

 

Less

TAX                                                                  (H)

 

1.129

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

7.111

(0.015)

 

 

 

 

 

 

Earnings Per Share (Rs.)

36.46

37.11

(0.22)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

0.63

0.56

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

33.36

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.00

1.10

(0.05)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.04

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.23

0.37

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.34

2642.64

 

 

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

0.680

0.680

1.254

Reserves & Surplus

28.397

30.920

102.732

Share Application money pending allotment

0.000

53.415

45.950

Net worth

29.077

85.015

149.936

 

 

 

 

long-term borrowings

0.000

0.000

0.412

Short term borrowings

0.000

31.821

33.503

Total borrowings

0.000

31.821

33.915

Debt/Equity ratio

0.000

0.374

0.226

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

450.142

720.183

 

 

59.990

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

450.142

720.183

Profit

2.523

4.571

 

0.56%

0.63%

 

 

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 two 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

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

Yes

 

Note: The Registered Office of the company has been shifted from 4, Fairlie Place, 6th Floor, Room No. 608, Kolkata – 700001, West Bengal, India to the present address w.e.f. 05.10.2010.

 

UNSECURED LOAN

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

SHORT TERM BORROWINGS:

 

 

Unsecured loans

22.414

24.271

Total

22.414

24.271

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10461511

17/10/2013

110,000,000.00

STATE BANK OF TRAVANCORE

176 SARAT BOSE ROAD, KOLKATA, WEST BENGAL - 700029, INDIA

B90049875

 

FIXED ASSETS:

 

  • Vehicles
  • Building
  • Computer
  • Gold
  • Mobile Phone 

 


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 judgment 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.61.52

UK Pound

1

Rs.97.39

Euro

1

Rs.76.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

JAY

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.