MIRA INFORM REPORT

 

 

Report Date :

08.10.2014

 

IDENTIFICATION DETAILS

 

Name :

PRAFFUL OVERSEAS PRIVATE LIMITED

 

 

Registered Office :

349, 1st Floor, Naya Katra, Chandni Chowk, New Delhi  - 110006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.09.1990

 

 

Com. Reg. No.:

55-041369

 

 

Capital Investment / Paid-up Capital :

Rs.155.711 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1990PTC041369

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Thread.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration susceptibility of its profitability to volatility in raw material prices and to intense competition in the textile industry.

 

However, financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealings at usual trade terms and conditions.

 

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

CRISIL

Rating

Long term rating: BB

Rating Explanation

Have moderate risk of default.

Date

28.05.2013

 

Rating Agency Name

CRISIL

Rating

Short term rating: A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

28.05.2013

 

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 DECLINED BY

 

Name :

Mr. Rajesh

Designation :

Not Divulged

Contact No.:

91-261-3192054

Date :

07.10.2014

 

 

LOCATIONS

 

Registered Office :

349, 1st Floor, Naya Katra, Chandni Chowk, New Delhi  - 110006, India

Tel. No.:

91-11-23266687

Fax No.:

Not Available 

E-Mail :

contactho@prafful.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sri Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

04.09.1990

DIN No.:

00244725

 

 

Name :

Mr. Aggarwal Raveesh

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

01.11.2006

DIN No.:

00833422

PAN no.:

ADIPA3030D

 

 

Name :

Mr. Jai Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

02.02.2006

DIN No.:

00245012

 

 

Name :

Mr. Shiv Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

02.02.2006

DIN No.:

00349842

PAN No.:

AACPA8578M

 

 

Name :

Mr. Aggarwal Prafful

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

29.09.2012

DIN No.:

00351098

PAN No.:

AFCPA6128G

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

22.30

Bodies corporate

1.88

Directors or relatives of Directors

75.56

Other top fifty shareholders

0.26

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Thread.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Canara Bank, Overseas Branch, Surat - 395002, Gujarat, India
  • Indian Overseas Bank, 1007, 21st Century Business Centre, Ring Road, Near Udhana Darwaza, Surat - 395002, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

655.022

431.048

Rupee term loans from others

1.015

0.194

Short-term borrowings

 

 

Working capital loans from banks

195.134

218.759

Total

851.171

650.001

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

B R Maheshwari and Company 

Chartered Accountants

Address :

M-118,Connaught Circus

PAN N Income-tax PAN of auditor or auditor's firm :

AACPM9479N

 

 

Associates:

  • Shreya Apparels (India) Private Limited, India

 [U18101DL2005PTC136879]

  • Ganga Ram Synthetics Private Limited, India

 [U74899DL1986PTC024248]

  • Prafful Industries Private Limited, India [U74899DL1990PTC053678]
  • Prafful Exports

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs. 200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15571146

Equity Shares

Rs.10/- each

Rs. 155.711 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

155.711

143.705

143.705

(b) Reserves & Surplus

341.023

282.210

295.376

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

26.715

0.000

0.000

Total Shareholders’ Funds (1) + (2)

523.449

425.915

439.081

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

656.038

431.242

440.648

(b) Deferred tax liabilities (Net)

36.386

25.082

24.242

(c) Other long term liabilities

6.157

4.828

4.179

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

698.581

461.152

469.069

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

303.652

247.975

378.101

(b) Trade payables

318.550

272.717

28.991

(c) Other current liabilities

178.308

158.431

157.452

(d) Short-term provisions

14.120

22.738

12.319

Total Current Liabilities (4)

814.630

701.861

576.863

 

 

 

 

TOTAL

2036.660

1588.928

1485.013

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1238.789

793.628

923.777

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

24.590

20.436

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.006

0.006

0.006

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

17.543

71.324

30.003

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1256.338

889.548

974.222

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

424.441

372.001

211.734

(c) Trade receivables

228.465

183.903

210.301

(d) Cash and cash equivalents

31.901

95.339

19.260

(e) Short-term loans and advances

88.097

45.137

42.584

(f) Other current assets

7.418

3.000

26.912

Total Current Assets

780.322

699.380

510.791

 

 

 

 

TOTAL

2036.660

1588.928

1485.013

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Turnover

2105.600

1838.000

535.500

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

170.083

183.251

170.890

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

103.582

119.166

130.603

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

66.501

64.085

40.287

 

 

 

 

 

Less

TAX

10.792

23.375

12.333

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

55.709

40.710

27.954

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.58

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

3.27

4.10

2.75

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.15

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.83

1.59

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.96

1.00

0.89

 

 

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

143.705

143.705

155.711

Reserves & Surplus

295.376

282.210

341.023

Share Application money pending allotment

0.000

0.000

26.715

Net worth

439.081

425.915

523.449

 

 

 

 

long-term borrowings

440.648

431.242

656.038

Short term borrowings

378.101

247.975

303.652

Total borrowings

818.749

679.217

959.690

Debt/Equity ratio

1.865

1.595

1.833

 

 

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)

Turnover

535.500

1838.000

2105.600

 

 

243.231

14.559

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Turnover

535.500

1838.000

2105.600

Profit

27.954

40.710

55.709

 

5.22%

2.21%

2.65%

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

(Rs. In Millions)

Current maturities of long-term debt

169.825

138.273

122.695

 

 

 

 

Total

169.825

138.273

122.695

 

 

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

No

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

No

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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Loans and advances from related parties

108.519

29.216

Total

108.519

29.216

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10512929

25/07/2014

7,500,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH, BARODA SUN COMPLEX, 1ST FLOOR, GHOD DOD ROAD, SURAT, GUJARAT - 395007, INDIA

C15027741

2

10506093

23/06/2014

432,000.00

CANARA BANK

RING ROAD BRANCH, RING ROAD, SURAT, GUJARAT - 395002, INDIA

C09329350

3

10358036

12/05/2012

100,000,000.00

STATE BANK OF TRAVANCORE

RAJHANS COMPLEX, OPP. J.K. TOWER, RING ROAD, SURAT, GUJARAT - 395002, INDIA

B40572448

4

10358037

12/05/2012

100,000,000.00

STATE BANK OF TRAVANCORE

RAJHANS COMPLEX, OPP. J.K. TOWER, RING ROAD, SURAT, GUJARAT - 395002, INDIA

B40573032

5

10322930

01/12/2011

480,000,000.00

INDIAN OVERSEAS BANK

1007, 21ST CENTURY BUSINESS CENTRE, RING ROAD, NEAR UDHANA DARWAZA, SURAT, GUJARAT - 395002, INDIA

B27784966

6

10074192

08/07/2013 *

1,138,100,000.00

STATE BANK OF INDIA - LEADING BANK

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COURSE CIRCLE, BARODA, GUJARAT - 390007, INDIA

B80926413

7

10074185

18/07/2013 *

1,680,200,000.00

STATE BANK OF INDIA - LEAD BANK

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH,RACE COURSE CIRCLE, BARODA, GUJARAT - 390007, INDIA

B80925696

8

90062358

13/10/2001

45,200,000.00

CANARA BANK

OVERSEAS BRANCH, 3RD FLOOR; SURAT VANKAR SANGH BU
ILDING; RING ROAD, SURAT, GUJARAT - 395002, INDIA

-

9

90062216

06/11/2009 *

375,570,000.00

CANARA BANK

OVESEAS BRANCH, 3RD FLOOR, VANKAR SANGH BUILDING, RING ROAD, SURAT, GUJARAT - 395002, INDIA

A73540031

10

80037816

04/02/2006 *

198,820,000.00

CANARA BANK

OVERSEAS BRANCH, SURAT VANKAR SANGH BUILDING, R
ING ROAD, SURAT, GUJARAT - 395002, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer 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 onviction 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.61.35

UK Pound

1

Rs.98.71

Euro

1

Rs.77.47

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

46

 

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.