MIRA INFORM REPORT

 

 

Report Date :

22.11.2014

 

IDENTIFICATION DETAILS

 

Name :

RAJLAKSHMI HOME PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

No. 5, Anjani Kumar Industrial Estate, Sonapur Road, Bhandup (West), Mumbai – 400078, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.10.1998

 

 

Com. Reg. No.:

11-116980

 

 

Capital Investment / Paid-up Capital :

Rs. 5.145 Millions

 

 

CIN No.:

[Company Identification No.]

U28997MH1998PTC116980

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of ladies and gents readymade garment.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 67000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company possesses a moderate financial profile marked by modest networth base along with increased gearing along with high liabilities to networth ratio.

 

Management has reported a better increase in its moderate sales volume as well as net profitability coupled with low profit margin during FY14.

 

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

 

In view of limited scale of business operations the company can be considered for business dealings with 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 illfully 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

 

Not Available

 

 

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. Prakash Mav

Designation :

Director

Contact No.:

91-9821220609

Date :

21.11.2014

 

 

LOCATIONS

 

Registered Office/Factory :

No.5, Anjani Kumar Industrial Estate, Sonapur Road, Bhandup (West), Mumbai – 400078, Maharashtra, India

Tel. No.:

91-22-25668731/32

Mobile No.:

91-9821220609 (Mr. Prakash Mav)

Fax No.:

91-22-25668733

E-Mail :

info@rajlaxmi.in

rajlaxmi.prakash@gmail.com

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mrs. Chetna Prakash Mav

Designation :

Director

Address :

A-5/6, Veena Tower, Veena nagar Phase – II, B.R. Extn. Road, Mulund – (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

29.03.1976

Date of Appointment :

15.10.2003

DIN

01875734

 

 

Name :

Mr. Viral Chirag Bhanushali

Designation :

Director

Address :

S- 6, 2nd Floor, Veena Tower, B.R. Extn. Road, Mulund (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

13.12.1978

Date of Appointment :

15.10.2003

DIN

01875761

 

 

Name :

Mr. Prakash Deendra Mav

Designation :

Director

Address :

6, Veena Tower, Veena Nagar, Mulund (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

18.05.1970

Date of Appointment :

01.04.2008

DIN

01983598

 

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Percentage

Prakash Mav

257630

50.07

Devendra Bhanushali

33500

6.51

Chetna Mav

43000

8.36

Viral Bhanushali

180400

35.06

 

 

 

Total

514530

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Other top fifty shareholders

 

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of ladies and gents readymade garment.

 

 

Products :

  • Fancy Anarkali Suit
  • Half Sleeve Tops
  • Designer Printed Suit
  • Party Wear Anarkali Suit
  • Ladies Casual Wear
  • Patchwork Tops

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Wholesalers and End Users

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

 

Banker Name :

Yes Bank Limited

Branch Address :

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Basant Road, Worli, Mumbai - 400018, Maharashtra, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

 

Banker Name :

Bank of Baroda

Branch Address :

Thane (West) Branch, Thane - 400607  Maharashtra, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

 

 

 

 

 

Auditors :

 

Name :

C.P. Kapasi and Associates

Chartered Accountant

Address :

Office Nio.2, Ground Floor, Vijay Building, Tilak Road, Ghatkopar East, Mumbai – 400077, Maharashtra, India

Tel. No.:

91-22-25080688

Mobile No.:

919821680688

E-Mail :

mail.taxoffice@gmil.com

PAN No.:

BARPK3671W

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorized Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

645000

Equity Shares

Rs.10/- each

Rs. 6.450 Millions

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

514530

Equity Shares

Rs.10/- each

Rs. 5.145 Millions

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.145

5.145

5.145

(b) Reserves & Surplus

18.402

16.188

14.852

(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)

23.547

21.333

19.997

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.015

8.107

12.110

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

27.676

38.778

33.483

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

46.691

46.885

45.593

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

53.583

37.151

42.866

(c) Other current liabilities

0.813

0.394

0.936

(d) Short-term provisions

0.398

0.359

0.239

Total Current Liabilities (4)

54.794

37.904

44.041

 

 

 

 

TOTAL

125.032

106.122

109.631

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.840

6.376

6.013

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

9.671

10.988

10.949

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

15.511

17.364

16.962

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

53.487

53.201

36.120

(c) Trade receivables

51.837

32.708

52.329

(d) Cash and cash equivalents

0.689

0.309

0.414

(e) Short-term loans and advances

3.508

2.540

3.806

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

109.521

88.758

92.669

 

 

 

 

TOTAL

125.032

106.122

109.631

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

260.595

163.314

172.772

 

 

Other Income

0.311

0.361

0.087

 

 

TOTAL                                     (A)

260.906

163.675

172.859

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

236.738

143.538

156.107

 

 

Employees benefits expense

4.778

3.746

3.444

 

 

Other expenses

5.780

3.051

2.537

 

 

TOTAL (B)

247.296

150.335

162.088

 

 

 

 

 

Less

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

13.610

13.340

10.771

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.409

10.462

7.826

 

 

 

 

 

 

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

4.201

2.878

2.945

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.990

0.936

0.946

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

3.211

1.942

1.999

 

 

 

 

 

Less

TAX                                                                  (H)

0.997

0.606

0.618

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.214

1.336

1.381

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.30

2.60

2.77

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.85

0.82

0.80

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.22

8.17

6.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.57

1.83

1.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.09

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.81

0.38

0.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.00

2.34

2.10

 

 

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

5.145

5.145

5.145

Reserves & Surplus

14.852

16.188

18.402

Net worth

19.997

21.333

23.547

 

 

 

 

long-term borrowings

12.110

8.107

19.015

Short term borrowings

0.000

0.000

0.000

Total borrowings

12.110

8.107

19.015

Debt/Equity ratio

0.606

0.380

0.808

 

 

YEAR-ON-YEAR GROWTH

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

172.772

163.314

260.595

 

 

(5.474)

59.567

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

172.772

163.314

260.595

Profit

1.381

1.336

2.214

 

0.80%

0.82%

0.85%

 

 

 

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

(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

(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)

 

 

UNSECURED LOAN

 

As on

31.03.2014

(Rs. In Millions)

 

As on

31.03.2013

(Rs. In Millions)

 

Long Term Borrowing

 

 

Loan from Director

19.015

8.107

 

 

 

Total

 

 

 

19.015

8.107

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10085145

10/03/2011 *

35,000,000.00

YES BANK LIMITED

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

B08876500

2

10085146

29/01/2011 *

35,000,000.00

YES BANK LIMITED

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

B07846918

 

* Date of charge modification

 

 

 

FIXED ASSETS

 

  • Building
  • Furniture and Fixture
  • Air Conditioner
  • Plant and machinery
  • Tempo
  • Inverter
  • Motor Car
  • Computer
  • Mobile

 


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.61.85

UK Pound

1

Rs.97.01

Euro

1

Rs.77.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.