MIRA INFORM REPORT

 

 

Report Date :

10.10.2014

 

IDENTIFICATION DETAILS

 

Name :

DAXAL COSMETICS PRIVATE LIMITED

 

 

Registered Office :

347, Mahagujarat Industrial Estate, Sarkhej Bavala Road, N. H. NO. 8A, Village Moraiya, Taluka Sanand, Ahmedabad-382213, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.07.2002

 

 

Com. Reg. No.:

04-041026

 

 

Capital Investment / Paid-up Capital :

Rs. 7.700 Millions

 

 

CIN No.:

[Company Identification No.]

U24246GJ2002PTC041026

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMD01449A

AHMD01511G

 

 

PAN No.:

[Permanent Account No.]

AABCD5269L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Cosmetics and Toiletries Products.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 80000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Sales turnover of the company has declined which has resulted into dip in profit  of the company during financial year 2013. Further external borrowing of the company has increased over pervious year.

 

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

 

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 PARTED BY

 

Name :

Mr. Naresh Patel

Designation :

Marketing Executive

Contact No.:

91-9687669449

Date :

06.10.2014

 

 

LOCATIONS

 

Registered Office/ Factory  :

347, Mahagujarat Industrial Estate, Sarkhej Bavala Road, N. H. NO. 8A, Village Moraiya, Taluka Sanand, Ahmedabad-382213, Gujarat, India

Tel. No.:

91-2717-325346

Mobile No.:

91-9687669449 (Mr. Naresh)

Fax No.:

Not Available

E-Mail :

info@daxalcosmetics.com

Website :

http://www.daxalcosmetics.com  

 

 

DIRECTORS

 

Name :

Mr. Prashant Hasmukhbhai Desai

Designation :

Managing director

Address :

Bunglow No-6, Shaligram-3, Near Sanini Bunglows, Thaltej, Ahmedabad – 380059, Gujarat, India

Date of Birth/Age :

01.01.1969

Date of Appointment :

01.07.2003

DIN No.:

00063360

 

 

Name :

Mr. Devanshi Prashantkumar Desai

Designation :

Director

Address :

Bunglow No-6, Shaligram-3, Near Sanini Bunglows, Thaltej, Ahmedabad – 380059, Gujarat, India

Date of Birth/Age :

18.02.1972

Date of Appointment :

29.07.2002

DIN No.:

00078410

 

 

Name :

Ms. Savitaben Hasmukhbhai Desai

Designation :

Director

Address :

101, Soham Terrace, Behind Sunrise Park, Ahmedabad-380 054, Gujarat, India

Date of Birth/Age :

11.06.1948

Date of Appointment :

03.12.2007

DIN No.:

01846783

 

 

KEY EXECUTIVES

 

Name :

Mr. Naresh Patel

Designation :

Marketing Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Ms. Savitaben Hasmukhbhai Desai

31000

Devanshi Prashantkumar Desai JT.1 Prashant Hasmukhbhai Desai

231000

Prashant H. Desai – HUF JT. Prashant H. Desai – INDI

177000

Prashant H. Desai –INDI JT. Devanshi P. Desai

331000

Total

770000

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Cosmetics and Toiletries Products.

 

 

Exports :

 

Products :

Cosmetics and Toiletries Products

Countries :

·         Uganda

·         Kenya

·         Singapore

·         Dubai

·         Malaysia

 

 

Terms :

 

Selling :

Cash and Advance

 

 

Purchasing :

Cash and Advance

 

 

GENERAL INFORMATION

 

Customers :

Wholesaler and Retailer

 

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

Punjab National Bank, Sola Road, Ahmedabad-380061, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loans from Bank

Hypothecation of Plant and Machinery and other fixed assets created out of bank finance as per cost of project and means of finance and further guaranteed by directors of the company Rs. 0.023 Million + Interest payable every month

0.500

0.782

 

 

 

Vehicle Loan from Banks

Secured by way of hypothecation of vehicles Rs. 0.063 Million Emi payable every month

0.906

1.246

 

 

 

SHORT TERM BORROWINGS

 

 

Loans Repayable on Demand from Bank : Cash Credit A/C

Secured by way of first charge on all current assets and book assets both present and future and by way of equitable mortgage of factory land and building at Plot No.347, Mahagujarat Industrial Estate, Sarkhej Bavla Road, N H No.8A, Moriaya Taluka Sanad, District Ahmedabad and hypothecation of all movable fixed assets of the company including movable machinery

19.786

13.792

 

 

 

Total

21.192

15.820

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nautam R. Vaki and Company

Chartered Accountant

Address :

31/B, Saurashtra Society, Opposite Jain Temple, Vikas Gruh Road, Paldi, Ahmedabad-380007, Gujarat, India

PAN No.:

AAFFN3048L

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

820000

Equity Shares

Rs.10/- each

Rs.8.200 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

770000

Equity Shares

Rs.10/- each

Rs.7.700 millions

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

Particulars

 

 

 

31.03.2014

Sales Turnover

 

 

100.000

 

 

 

 

 

The above information has been parted by Mr. Naresh Patel.

 

Note : Sole Proprietory and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

 

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

7.700

2.700

2.700

(b) Reserves & Surplus

13.199

13.077

11.108

(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)

20.899

15.777

13.808

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.905

9.541

3.695

(b) Deferred tax liabilities (Net)

1.280

1.280

1.280

(c) Other long term liabilities

3.405

2.156

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

21.590

12.977

4.975

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

19.786

13.792

9.897

(b) Trade payables

25.146

21.476

12.335

(c) Other current liabilities

12.587

4.037

7.827

(d) Short-term provisions

0.192

1.102

0.000

Total Current Liabilities (4)

57.711

40.407

30.059

 

 

 

 

TOTAL

100.200

69.161

48.842

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

17.001

18.204

15.113

(ii) Intangible Assets

0.729

0.670

0.000

(iii) Capital work-in-progress

9.235

0.817

0.366

(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

0.210

0.258

0.214

(e) Other Non-current assets

11.204

8.737

1.175

Total Non-Current Assets

38.379

28.686

16.868

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

48.955

36.375

25.280

(c) Trade receivables

8.152

2.194

3.869

(d) Cash and cash equivalents

0.442

0.679

0.421

(e) Short-term loans and advances

3.482

0.261

2.083

(f) Other current assets

0.790

0.966

0.321

Total Current Assets

61.821

40.475

31.974

 

 

 

 

TOTAL

100.200

69.161

48.842

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

49.282

65.186

52.078

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

48.032

61.336

46.954

 

 

 

 

 

 

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

1.250

3.850

5.124

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

N.A

N.A

1.687

 

 

 

 

 

 

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

1.250

3.850

3.437

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

N.A

N.A

0.941

 

 

 

 

 

 

Less

EXCEPTIONAL ITEM

1.128

1.862

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)            

0.122

1.988

2.496

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.020

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

0.122

1.968

2.496

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.16

7.29

N.A

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.25

3.02

4.79

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.13

2.91

5.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.13

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.76

1.48

0.98

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

1.00

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2010

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2.700

2.700

7.700

Reserves & Surplus

11.108

13.077

13.199

Net worth

13.808

15.777

20.899

 

 

 

 

long-term borrowings

3.695

9.542

16.905

Short term borrowings

9.897

13.792

19.786

Total borrowings

13.592

23.334

36.691

Debt/Equity ratio

0.984

1.479

1.756

 

 

 

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

52.078

65.186

49.282

 

 

25.170

(24.398)

 

 

 

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

52.078

65.186

49.282

Profit

2.496

1.968

0.122

 

4.79%

3.02%

0.25%

 


 

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

Yes

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)

Yes

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 LOANS

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. In Millions)

Long terms borrowing Loans

 

 

Loans and Advances From Directors

14.242

7.513

Loans and Advances From Other

1.257

0.000

Total

15.499

7.513

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10072967

17/10/2007

750,000.00

PANJAB NATIONAL BANK

B.O SOLA ROAD, AHMEDABAD, Gujarat - 380061, INDIA

A25707464

2

10058540

18/05/2007

650,000.00

PANJAB NATIONAL BANK

B.O SOLA ROAD, AHMEDABAD, Gujarat - 380061, INDIA

A18293894

3

80007070

11/01/2013 *

54,840,000.00

PUNJAB NATIONAL BANK

SOLA ROAD, AHMEDABAD, Gujarat - 380061, INDIA

B67090670

4

80007071

17/01/2013 *

54,840,000.00

PUNJAB NATIONAL BANK

SOLA ROAD, AHMEDABAD, Gujarat - 380061, INDIA

B67221408

 

 

 

FIXED ASSETS

·         Land

·         Factory Building

·         Plant and Machinery

·         Electrical Installation

·         Furniture and Fixtures

·         Computers

·         Office Equipment

·         Air Condition Machine

·         Vehicles

 


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.61.16

UK Pound

1

Rs.98.62

Euro

1

Rs.77.67

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUV

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

NO

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.