MIRA INFORM REPORT

 

 

Report Date :

27.11.2014

 

IDENTIFICATION DETAILS

 

Name :

SHAN TABLEWARES PRIVATE LIMITED

 

 

Registered Office :

4/14, West Patel Nagar, New Delhi – 110008

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.04.1999

 

 

Com. Reg. No.:

55-099393

 

 

Capital Investment / Paid-up Capital :

Rs. 7.102 Millions

 

 

CIN No.:

[Company Identification No.]

U31909DL1999PTC099393

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Bone China Tables Ware, Coffee Sets, Tea Sets, etc.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 27000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and losses that company has incurred from its operational activities.

 

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

 

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 – 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 DENIED BY

 

Name :

Mr. Tejpal Singh

Designation :

Director

Contact No.:

91-011-26513419

Date :

25.11.2014

 

 

LOCATIONS

 

Registered Office :

4/14, West Patel Nagar, New Delhi – 110008, India

Tel. No.:

91-11-25888551/ 25888550

Fax No.:

Not Available

E-Mail :

mail@ndhco.com

mail@feathertouch.co.in

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr.Surpreet Singh Sethi

Designation :

Director

Address :

91-B, Eastern Avenue Sainik Farms, New Delhi – 110062, India

Date of Birth/Age :

23.12.1974

Date of Appointment :

21.04.1999

DIN No.:

1968066

 

 

Name :

Mr. Harpreet Singh Sethi

Designation :

Director

Address :

91-B, Eastern Avenue Sainik Farms, New Delhi – 110062, India

Date of Birth/Age :

17.11.1979

Date of Appointment :

12.06.2000

DIN No.:

01968068

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Surpreet Singh Sethi

220100

30.99

Parminder Kaur

220100

30.99

Kuldeep Kaur

50000

7.04

Harpreet Singh Sethi

220000

30.98

 

 

 

TOTAL

710200

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Bone China Tables Ware, Coffee Sets, Tea Sets, etc.

 

 

Products :

v  Bone China Tables Ware

v  Coffee Sets

v  Tea Sets

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Wholesalers, Retailers, End Users, OEM’s and Others

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

v  Canara Bank, Sadar Bazar, Delhi – 110006, India

v  HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel ( West), Mumbai, Maharashtra, India

v  Rajasthan financial corporation, Udyog Bhawan, Tilak Marg, Jaipur -302005, Rajasthan, India 

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWING

 

 

Term loans – Rajasthan financial corporation

6.690

8.031

Term loans – Rajasthan financial corporation

11.910

14.429

Other Loans and Advance

0.000

0.000

Less : reflected in current Maturities of L.T. Debt

 

2.700

SHORT TERM BORROWING

 

 

Canara bank – CC Limit

0.000

0.000

HDFC Bank – cash credit limit

(secured against Hypothecation of stocks, book Debt and fixed assets of the company, ROI Base Rate + 275%)

5.628

4.591

Total

24.228

24.351

 

Auditors :

 

Name :

N. Dhawan and Company

Chartered Accountant

Address :

411,Bhera Enclave, Paschim Vihar, Outer Ring Road, Delhi – 110087, India

Tel. No.:

91-11-42342154

Mobile No.:

91-9313510400

E-Mail :

mail@ndhco.com

PAN No.:

AESPD3231Q

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs. 7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

710200

Equity Shares

Rs.10/- each

Rs. 7.102 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

7.102

7.102

7.102

(b) Reserves & Surplus

2.515

7.738

8.752

(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)

9.617

14.840

15.854

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

25.285

26.444

14.715

(b) Deferred tax liabilities (Net)

0.036

0.347

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)

25.321

26.791

14.715

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.628

4.591

0.653

(b) Trade payables

1.781

9.992

1.650

(c) Other current liabilities

28.428

28.312

20.584

(d) Short-term provisions

0.000

0.000

0.488

Total Current Liabilities (4)

35.837

42.895

23.375

 

 

 

 

TOTAL

70.775

84.526

53.944

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

43.557

48.757

22.441

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

5.411

(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

0.032

(d)  Long-term Loan and Advances

1.038

1.038

0.822

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

44.595

49.795

28.706

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

8.803

7.001

5.355

(c) Trade receivables

13.257

14.076

14.338

(d) Cash and cash equivalents

0.744

10.167

2.881

(e) Short-term loans and advances

3.014

3.125

2.660

(f) Other current assets

0.362

0.362

0.004

Total Current Assets

26.180

34.731

25.238

 

 

 

 

TOTAL

70.775

84.526

53.944

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

87.761

90.969

82.363

 

 

Other Income

0.472

0.644

0.571

 

 

TOTAL                                     (A)

88.233

91.613

82.934

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

12.246

12.817

 

 

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

(1.291)

(0.413)

 

 

 

Employees benefits expense

22.659

21.117

 

 

 

Other expenses

50.888

53.682

 

 

 

TOTAL (B)

84.502

87.203

77.241

 

 

 

 

 

Less

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

3.731

4.410

5.693

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.492

2.087

1.129

 

 

 

 

 

 

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

0.239

2.323

4.564

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

5.772

2.955

2.588

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

(5.533)

(0.632)

1.976

 

 

 

 

 

Less

TAX                                                                  (H)

(0.310)

0.378

0.800

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(5.223)

(1.010)

1.176

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.738

8.753

7.431

 

 

 

 

 

 

Earnings Per Share (Rs.)

(7.35)

(1.42)

1.65

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Net Profit Margin (PAT/Sales)

(%)

(5.95)

(1.11)

1.43

 

 

 

 

 

Operating Profit Margin (PBITD/Sales)

(%)

4.25

4.85

6.91

 

 

 

 

 

Return on Total Assets (PBT/Total Assets}

(%)

(7.82)

(0.75)

4.07

 

 

 

 

 

Return on Investment (ROI) (PBT/Networth)

 

(0.58)

(0.04)

0.12

 

 

 

 

 

Debt Equity Ratio (Total Debt /Networth)

 

3.21

2.09

0.97

 

 

 

 

 

Current Ratio (Current Asset/Current Liability)

 

0.73

0.81

1.08

 

 

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

7.102

7.102

7.102

Reserves & Surplus

8.752

7.738

2.515

Net worth

15.854

14.840

9.617

 

 

 

 

long-term borrowings

14.715

26.444

25.285

Short term borrowings

0.653

4.591

5.628

Total borrowings

15.368

31.035

30.913

Debt/Equity ratio

0.969

2.091

3.214

 

 

 

 

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

82.363

90.969

87.761

 

 

10.449

(3.526)

 

 

 

 

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

82.363

90.969

87.761

Profit

1.176

(1.010)

(5.223)

 

1.43%

(1.11%)

(5.95%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 CURRENT MUTURITIES OF LONG TERM DEBT = NOT DIVULGED

 

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

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

No

 

 

(Rs. in Millions)

Unsecured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWING

 

 

Loans and advance taken from directors, relatives and associates Smt. Kuldeep Kaur Suri

1.884

1.884

 

Loans and Advance taken from others

4.800

4.800

 

 

 

Total

6.684

6.684

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10490816

29/04/2014

10,000,000.00

Rajasthan Financial Corporation

Udyog Bhawan,Tilak Marg, Jaipur, Rajasthan - 301019, INDIA

C03947397

2

10325379

18/11/2011

15,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, Maharashtra - 400013, INDIA

B28646727

3

10304924

09/08/2011

15,000,000.00

RAJASTHAN FINACIAL CORPORATION

UDYOG BHAWAN, TILAK MARG, JAIPUR, Rajasthan - 302005, INDIA

B19921691

4

10216539

26/03/2010

10,000,000.00

RAJASTHAN FINANCIAL CORPORATION

UDYOG BHAWAN, TILAK MARG, JAIPUR, Rajasthan - 302005, INDIA

A84085240

 

* Date of charge modification

 

FIXED ASSETS

v  Land

v  Building

v  Plant and Machinery

v  Furniture and Fixture

v  Vehicles

v  Computer And Printer

v  Office 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 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.61.67

UK Pound

1

Rs.96.93

Euro

1

Rs.77.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

ANU

 


 

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

3

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

 

26

 

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.