MIRA INFORM REPORT

 

 

Report Date :

10.10.2014

 

IDENTIFICATION DETAILS

 

Name :

ZED VITRIFIED PRIVATE LIMITED

 

 

Registered Office :

Survey No. 76p1, 76p2 and 76p3, Near Coral Granite, B/H. Village, Taluka Morbi, Lalpar – 363642, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.05.2010

 

 

Com. Reg. No.:

04-060633

 

 

Capital Investment / Paid-up Capital :

Rs. 80.000 Millions

 

 

CIN No.:

[Company Identification No.]

U26933GJ2010PTC060633

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTZ00063A

 

 

PAN No.:

[Permanent Account No.]

AAACZ4201D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Vitrified Tiles

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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 record.

 

The rating reflects moderate financial risk profile marked by low reserves level and thin profit margin of the company.

 

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

 

The company can be considered for business dealings 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.

 

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

ICRA

Rating

TERM LOAN (B+)

Rating Explanation

High risk of default

Date

December, 2013

 

Rating Agency Name

ICRA

Rating

BANK GUARANTEE (A4)

Rating Explanation

Minimal degree of safety. It carry very high credit risk

Date

December, 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 DENIED BY

 

Name :

Mr. Sandeep

Designation :

Accounts head

Contact No.:

91-9909499298

Date :

09.10.2014

 

 

LOCATIONS

 

Registered Office :

Survey No. 76p1, 76p2 and 76p3, Near Coral Granite, B/H. Village, Taluka Morbi, Lalpar – 363642, Gujarat, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

zed_vitrified@yahoo.com

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Karamshibhai Balubhai Patel

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

07.12.1954

Date of Appointment :

11.05.2010

DIN No.:

03041512

 

 

Name :

Mr. Dayalji Balubhai Patel

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

01.01.1955

Date of Appointment :

11.05.2010

DIN No.:

03041529

 

 

Name :

Mr. Ashokkumar Karamshibhai Ranpariya

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

21.07.1979

Date of Appointment :

11.05.2010

DIN No.:

03041552

 

 

Name :

Mr. Manish Laljibhai Patel

Designation :

Director

Address :

Umiyanagar Society, Near Yadunandan Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

24.09.1973

Date of Appointment :

11.05.2010

DIN No.:

03041568

 

 

Name :

Mr. Maheshkumar Karamshibhai Rangpariya

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

21.10.1982

Date of Appointment :

11.05.2010

DIN No.:

03041576

 


 

KEY EXECUTIVES

 

Name :

Mr. Sandeep

Designation :

Accounts head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Karamshibhai Balubhai Patel

 

1799000

Dayaljibhai Balubhai Patel

 

1808100

Ashokkumar Karamshibhai Rangpariya

 

1308000

Laljibhai Nanjibhai Chhaniara

 

172000

Manish Lalajibhai Patel

 

628000

Maheshkumar Karamshibhai Rangpariya

 

1212000

Dhavalkumar Dayaljibhai Rangpariya

 

591900

Naynaben Maheshbhai Rangpariya

 

321000

Kirtibhai Narbherambhai Bhadja

 

80000

Kanjibhai Mithbhai Merja

 

80000

Total

 

8000000

 

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 :

Manufacture of Vitrified Tiles

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

  • State Bank of India, SME Branch, NH -8A, Opposite Omkar Petroleum, Taluka Morbi, Lalpar – 363642, Gujarat, India
  • Bank of India

 

 

Facilities :

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Rupee Term Loans From Banks

83.990

102.306

SHORT TERM BORROWINGS:

 

 

Loans repayable on demand

65.149

38.505

Total

149.139

140.811

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Nanalal P. Hadial

Chartered Accountant

Address :

1st Floor, Shakti Complex, Near Dr. Rupala Hospital, 16, Savsar Plot, Morbi,Gujarat, India

PAN No.:

AAHPH2014C

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8100000

Equity Shares

Rs.10/- each

Rs. 81.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8000000

Equity Shares

Rs.10/- each

Rs. 80.000 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

80.000

80.000

80.000

(b) Reserves & Surplus

12.000

3.944

0.000

(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)

92.000

83.944

80.000

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

110.559

129.857

110.197

(b) Deferred tax liabilities (Net)

1.669

0.987

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)

112.228

130.844

110.197

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

65.149

38.505

0.000

(b) Trade payables

43.879

42.890

24.795

(c) Other current liabilities

24.561

23.400

9.183

(d) Short-term provisions

3.057

5.789

0.017

Total Current Liabilities (4)

136.646

110.584

33.995

 

 

 

 

TOTAL

340.874

325.372

224.192

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

164.766

171.888

174.187

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.029

2.217

2.231

Total Non-Current Assets

164.795

174.105

176.418

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

65.657

77.675

10.247

(c) Trade receivables

88.191

58.873

0.000

(d) Cash and cash equivalents

12.679

12.546

19.071

(e) Short-term loans and advances

0.516

0.369

0.409

(f) Other current assets

9.036

1.804

18.047

Total Current Assets

176.079

151.267

47.774

 

 

 

 

TOTAL

340.874

325.372

224.192

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

451.141

381.837

 

 

 

Other Income

0.683

0.360

 

 

 

TOTAL                                     (A)

451.824

382.197

 

 

 

 

 

 

Less

EXPENSES

416.910

351.531

 

 

 

 

 

 

 

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

34.914

30.666

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

23.188

24.575

NA

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

11.726

6.091

 

 

 

 

 

 

Less

TAX                                                                  (H)

3.671

2.147

 

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

8.055

3.944

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.01

0.49

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.78

1.03

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.60

1.60

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.44

1.87

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.07

 

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.91

2.01

1.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.29

1.37

1.41

 

 

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

80.000

80.000

80.000

Reserves & Surplus

0.000

3.944

12.000

Net worth

80.000

83.944

92.000

 

 

 

 

long-term borrowings

110.197

129.857

110.559

Short term borrowings

0.000

38.505

65.149

Total borrowings

110.197

168.362

175.708

Debt/Equity ratio

1.377

2.006

1.910

 

 

YEAR-ON-YEAR GROWTH

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

381.837

451.141

 

 

18.150

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

381.837

451.141

Profit

3.944

8.055

 

1.03%

1.79%

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT: 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 two years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

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

Yes

 

Unsecured Loan

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Loans and Advances From Directors

15.138

14.225

Loans and Advances From Others

11.431

13.326

Total

26.569

27.551

 

COMPANY PERFOMANCE:

 

The Company has reported income from operation during the year of Rs. 451.141 Millions as compared to the previous Year income from operation of Rs. 381.837 Millions and the Company has earned net profit of Rs 8.055 Millions as compared to the previous year profit of Rs. 3.944 Millions. With a view to conserve Resources, The Directors do not recommend any dividend for the financial year ended, March 31, 2013

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10248910

06/05/2014 *

244,000,000.00

STATE BANK OF INDIA

STATE BANK OF INDIA, OPP. OMKAR PETROLIUM, TAL. MORBI, LALPAR, GUJARAT- 363642, INDIA

C03089117

 

* Date of charge modification

 

 


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.61.04

UK Pound

1

Rs.98.63

Euro

1

Rs.77.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JAY

 


 

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

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

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

 

28

 

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.