MIRA INFORM REPORT

 

 

Report Date :

25.11.2014

 

IDENTIFICATION DETAILS

 

Name :

TIMEX ART DECOR PRIVATE LIMITED

 

 

Registered Office :

102, Shivam Apartment, Sant Janbai Marg, Opposite Greater Bank, Vile Parle (East), Mumbai-400057, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.08.2005

 

 

Com. Reg. No.:

11-155275

 

 

Capital Investment / Paid-up Capital :

Rs. 66.500 Millions

 

 

CIN No.:

[Company Identification No.]

U20210MH2005PTC155275

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT12929A

 

 

PAN No.:

[Permanent Account No.]

AACCT2857K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Laminates and Wood Based Products.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company possesses an acceptable financial profile marked by adequate networth base comprising of relatively low reserves and comfortable capital structure along with moderate debt coverage indicators. Management has reported modest scale of operations, emanating from moderate revenue base and profitability margins during FY 14.

 

The ratings also take into consideration the working capital intensive nature of operations and dependence on the inherent cyclical real estate industry.

 

Moreover, the ratings are also influenced by the presence of TIMEX brand and established distribution network.

 

Trade relations are fair. Business is active. Payment terms are reported as slow but correct.

 

In view of extensive experience of the promoters in the industry, the company can be considered for business dealings with slight caution

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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

CARE

Rating

Long Term Bank Facilities “BB+”

Rating Explanation

Moderate risk of default regarding timely servicing of financial obligations

Date

March 12, 2014

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities “A4+”

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

March 12, 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 PARTED BY

 

Name :

Mr. Nitin Shah

Designation :

Director

Contact No.:

91-22-26102231

Date :

21.11.2014

 

 

LOCATIONS

 

Registered Office :

102, Shivam Apartment, Sant Janbai Marg, Opposite Greater Bank, Vile Parle (East), Mumbai-400057, Maharashtra

Tel. No.:

91-22-26102231 / 26133377

Fax No.:

91-22-26101973

E-Mail :

timex@timexmica.com

Website :

www.timexgroup.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Bhadresh Jagshi Shah

Designation :

Director

Address :

601-602, 6th Floor, Trishla Mandir Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Date of Birth/Age :

21.06.1976

Date of Appointment :

10.08.2005

DIN No.:

00242737

 

 

Name :

Mr. Nitin Jethalal Shah

Designation :

Director

Address :

Prabha Niketan, Chandravarkar Road, Matunga, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

21.11.1976

Date of Appointment :

10.08.2005

DIN No.:

00242839

 

 

Name :

Mr. Jayant Kanji Gada

Designation :

Director

Address :

12, Om Jagannath Apartment, SVP Road, Opposite Ram Mandir, Borivali (West), Mumbai – 400103, Maharashtra, India

Date of Birth/Age :

16.06.1974

Date of Appointment :

10.08.2005

DIN No.:

00242881

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Bhadresh Jagshi Shah

3500

Nitin Jethalal Shah

50000

Jayant Kanji Gada

50000

Bhadresh Jagshi Shah

27000

Vandana Bhadresh Shah

28500

Jagshi Samat Shah

41000

Bhagyawati Jagshi Shah

39000

Janvi Bhadresh Shah

1000

Akshar Décor Private Limited, India

6400000

Jay B. Shah by his father and natural guardian Bhadresh Shah

10000

TOTAL

6650000

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

96.39

Directors or relatives of Directors

3.61

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Laminates and Wood Based Products.

 

 

Products :

Item Code No. (ITC Code)

Product Description

44121000

Decorative Laminates

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

Punjab National Bank

Branch Address

Foreshore Road Branch, Raheja Chembers, Nariman Point, Mumbai – 400021, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

1.766

19.586

Other loans and advances

1.392

0.016

SHORT TERM BORROWINGS

 

 

Other loans and advances

76.055

75.314

Total

79.213

94.916

 

 

 

Auditors :

 

Name :

B.P. Parikh and Associates

Chartered Accountants

Address :

111, 11th Floor, Sai Dwar Soc, Above Shabri, sab TV Lane, Off link road, Andheri (W), Mumbai – 400053, Maharashtra, India

PAN No.:

AAEPP2605A

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Holding Company:

 

Akshar Décor Private Limited

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

6650000

Equity Shares

Rs.10/- each

Rs.66.500 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

66.500

66.500

66.500

(b) Reserves & Surplus

26.466

22.069

17.971

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

75.400

Total Shareholders’ Funds (1) + (2)

92.966

88.569

159.871

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

57.808

82.952

39.262

(b) Deferred tax liabilities (Net)

1.879

1.991

2.081

(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)

59.687

84.943

41.343

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

76.055

75.314

73.984

(b) Trade payables

74.567

69.005

57.711

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

8.395

6.314

3.307

Total Current Liabilities (4)

159.017

150.633

135.002

 

 

 

 

TOTAL

311.670

324.145

336.216

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

87.554

95.138

102.000

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.637

1.617

1.535

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

89.191

96.755

103.535

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

105.770

124.976

147.359

(c) Trade receivables

101.803

90.080

75.705

(d) Cash and cash equivalents

8.840

8.245

6.403

(e) Short-term loans and advances

6.066

4.089

3.214

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

222.479

227.390

232.681

 

 

 

 

TOTAL

311.670

324.145

336.216

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

18.112

18.796

18.260

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

11.916

12.898

14.315

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

6.196

5.898

3.945

 

 

 

 

 

Less

TAX

1.800

1.800

1.200

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

4.396

4.098

2.745

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.66

0.62

0.41

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.99

1.82

1.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.07

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.44

1.79

0.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.51

1.72

 

 

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

66.500

66.500

66.500

Reserves & Surplus

17.971

22.069

26.466

Share Application money pending allotment

75.400

0.000

0.000

Net worth

159.871

88.569

92.966

 

 

 

 

long-term borrowings

39.262

82.952

57.808

Short term borrowings

73.984

75.314

76.055

Total borrowings

113.246

158.266

133.863

Debt/Equity ratio

0.708

1.787

1.440

 

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Current Maturities of Long Term Debts: Not Available

 

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

Yes

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

 

 

OPERATIONS

 

The working results of the Company for the year under report show a net profit of Rs. 4.396 Millions after providing for depreciation of Rs. 11.916 Millions and provision for taxation of Rs.1.800 Millions

 

 

VIEW INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10070992

30/08/2010 *

275,000,000.00

PUNJAB NATIONAL BANK

FORESHORE ROAD BRANCH, RAHEJA CHEMBERS, NARIMAN 
POINT, MUMBAI, Maharashtra - 400021, INDIA

A96325709

2

10048664

31/08/2010 *

275,000,000.00

PUNJAB NATIONAL BANK

FORESHORE ROAD BRANCH, RAHEJA CHEMBERS, NARIMAN 
POINT, MUMBAI, Maharashtra - 400021, INDIA

A96324017

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Other loans and advances

54.650

63.350

Total

54.650

63.350

 

 

FIXED ASSETS

·         Land

·         Buildings

·         Factory building

·         Plant and equipment

·         Factory equipments

·         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, 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. 61.77

UK Pound

1

Rs. 96.78

Euro

1

Rs. 76.59

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

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

4

--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

 

35

 

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.