MIRA INFORM REPORT

 

 

Report Date :

14.10.2014

 

IDENTIFICATION DETAILS

 

Name :

PEARL MINERAL PRIVATE LIMITED

 

 

Registered Office :

F-45, Bhagat Singh Market, New Delhi - 110001

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.11.1991

 

 

Com. Reg. No.:

55-101163

 

 

Capital Investment / Paid-up Capital :

Rs.45.005 Millions

 

 

CIN No.:

[Company Identification No.]

U74999DL1991PTC101163

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELP04594C

 

 

PAN No.:

[Permanent Account No.]

AACCP0108R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Indian Granite Blocks, Slabs and Tiles.

 

 

No. of Employees :

65 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s improves operational performance supported by fair liquidity position and sound profitability achieved from operational activities during financial year 2013.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

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

 

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. Amit Gupta

Designation :

Finance Manager

Contact No.:

91-11-46001000

Date :

13.10.2014

 

 

LOCATIONS

 

Registered Office /  Corporate Office :

F-45, Bhagat Singh Market, New Delhi-110001, India

Tel. No.:

91-11-46001000

Fax No.:

91-11-46001001

E-Mail :

ca@anitaandgadia.com

amit@pearlmineral.com

Website :

http://www.pearlmineral.com

 

 

Branch Office:

Sy. No. 34, 35, 37 and 38, Khata N Agara Village, Begur Hogli South Taluka, Bangalore – 560102, Karnataka, India

 

 

Sourcing and Trading Office – Bangalore :

Flat # C – 202, Gem Regency, No. 05, Nirguna Mandir Layout, Koramangala, 1st Block, Ward # 68, Bangalore – 560047, Karnataka, India

Tel. No.:

91-80-25522718

Fax No.:

91-80-25522718

 

 

Branch Office Singapore :

8 EU Tong Sen St # 20-85, The Central Singapore - 059818

Tel. No.:

+ 65 -62222731

Fax No.:

+ 65 – 62222730

 

 

DIRECTORS

 

As on 27.09.2013

 

Name :

Mr. Amit Khanna

Designation :

Director

Address :

K-9, Hauz Khas Enclave, New Delhi-110016, India

Date of Birth/Age :

26.01.1977

Date of Appointment :

07.10.2002

DIN No.:

00072306

 

 

Name :

Mr. Anshuman Khanna

Designation :

Director

Address :

K-9, Hauz Khas Enclave, New Delhi-110016, India

Date of Birth/Age :

09.12.1978

Date of Appointment :

17.05.2003

DIN No.:

00075651

 

 

Name :

Chaitanya Gadia

Designation :

Director

Address :

F-23, Geetanjali Enclave, Delhi - 110017, India

Date of Birth/Age :

27.09.1984

Date of Appointment :

10.02.2009

DIN No.:

02509999

 

 

Name :

Mrs. Neha Khanna

Designation :

Director

Address :

K-9, Hauz Khas Enclave, New Delhi - 110016, India

Date of Birth/Age :

30.10.1987

Date of Appointment :

19.07.2011

DIN No.:

03477800

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit Gupta

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 27.09.2013

 

Names of Shareholders

No. of Shares

Santosh Kumar Gadia

838264

Chaitanya Gadia

592512

Anita Khana

611980

Ramesh charan Khanna

797000

Vidhu Gadia

356224

Amit Khanna

120010

Anshuman Khanna

120010

Neha Khanna

153500

Ramesh Charan Khanna

210000

Santosh Kumar Gadia

225500

Cutting Edge Infrastructure Private Limited, India

32000

Hopp Worldwide Limited, India

443500

 

 

Total

4500500

 

 

As on 27.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

10.57

Directors or relatives of Directors

89.43

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Indian Granite Blocks, Slabs and Tiles.

 

 

Exports :

 

Products :

  • Indian Granite Blocks
  • Slabs
  • Tiles

Countries :

  • Singapore
  • UAE
  • USA
  • Malaysia

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Turkey
  • Italy
  • China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

65 (Approximately)

 

 

Bankers :

  • ICICI Bank Limited, Landmark Place, Cource Circle, Alkapuri, Baroda-390015, Karnataka, India
  • Vijaya Bank, 17, Ground Floor, Vijaya Building, Barakhamba Road, New Delhi-110001, India
  • HDFC Bank Limited

 

 

Facilities :

Over Draft Rs. 19.500 Millions (From HDFC Bank Limited)

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Car Loan

0.125

0.836

 

 

 

SHORT TERM BORROWINGS

 

 

Cash credit from bank

29.887

20.069

 

 

 

Total

30.012

20.905

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Subodh Jain and Company

Chartered Accountants

Address :

Flat No. 107 and 110, Sunder Kiran 6/41, W.E.A. Ajmal Khan Road, Karol Bagh, New Delhi – 110005, India

Tel. No. :

91-11-28758038 / 28752199

Mobile No. :

91-9810007914

E-Mail :

subodh@bol.net.in

subodhca@gmail.com

PAN No. :

AAOFS1509C

 

 

Associates/Subsidiaries :

  • A and G Corporate Services
  • Cutting Fdge Infrastructure Private Limited
  • Matis Financials Private Limited
  • Lahar Enterprises Private Limited
  • Nahar Enterprises Private Limited
  • Hopp Worldwide Limited
  • Hopp Worldwide Excursions Limited
  • Paragraph Securities Private Limited
  • Premium Estates Private Limited
  • Shobha Printers Private Limited
  • Value Prolific Investments and Consulting Private Limited
  • N.S. Exports Private Limited
  • Pearl Mineral Tamilnadu Private Limited

      U74899DL1989PTC038606

  • Dallas Finance Private Limited
  • SAS Minerals and Minos Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.00 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4500500

Equity Shares

Rs.10/- each

Rs.45.005 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

45.005

45.005

45.005

(b) Reserves & Surplus

83.868

76.444

95.960

(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)

128.873

121.449

140.965

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.675

15.136

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.262

1.902

1.639

Total Non-current Liabilities (3)

13.937

17.038

1.639

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

29.887

20.069

30.016

(b) Trade payables

32.827

13.417

16.320

(c) Other current liabilities

46.916

42.018

40.333

(d) Short-term provisions

0.120

0.361

0.555

Total Current Liabilities (4)

109.750

75.865

87.224

 

 

 

 

TOTAL

252.560

214.352

229.828

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.946

28.803

32.725

(ii) Intangible Assets

2.108

2.144

2.794

(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

0.083

0.083

0.063

(c) Deferred tax assets (net)

6.873

9.558

0.524

(d)  Long-term Loan and Advances

7.983

8.784

9.532

(e) Other Non-current assets

0.516

0.516

0.516

Total Non-Current Assets

44.509

49.888

46.154

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

137.185

125.081

110.126

(c) Trade receivables

53.863

18.607

27.446

(d) Cash and cash equivalents

2.611

6.861

6.348

(e) Short-term loans and advances

11.227

10.114

36.022

(f) Other current assets

3.165

3.801

3.732

Total Current Assets

208.051

164.464

183.674

 

 

 

 

TOTAL

252.560

214.352

229.828

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                    

286.326

175.490

253.808

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

273.383

204.029

252.312

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

12.943

(28.539)

1.496

 

 

 

 

 

Less

TAX                                                                 

5.520

(9.024)

2.073

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

7.423

(19.515)

(0.577)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

7.936

9.567

86.658

 

 

Commission

0.210

0.000

0.000

 

TOTAL EARNINGS

8.146

9.567

86.658

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Purchase of Trading Stock

70.368

37.535

14.267

 

TOTAL IMPORTS

70.368

37.535

14.267

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.65

(4.34)

(0.13)

 

 

Particulars

 

 

 

31.03.2014

 

 

 

 

Sales Turnover (Approximately)

 

 

210.000

 

 

 

 

 

The above information has been parted by Mr. Amit Gupta

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.59

-11.12

-0.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.27

-13.94

0.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

-0.23

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.32

0.29

0.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.90

2.17

2.11

 

 

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

45.005

45.005

45.005

Reserves & Surplus

95.960

76.444

83.868

Net worth

140.965

121.449

128.873

 

 

 

 

long-term borrowings

0.000

15.136

11.675

Short term borrowings

30.016

20.069

29.887

Total borrowings

30.016

35.205

41.562

Debt/Equity ratio

0.213

0.290

0.323

 

 

 

 

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)

Total Income

253.808

175.490

286.326

 

 

(30.857)

63.158

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

253.808

175.490

286.326

Profit

(0.577)

(19.515)

7.423

 

(0.23%)

(11.12%)

2.59%

 

 

 

 

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 four 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

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

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

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Intercorporate deposit

11.550

5.000

From Shareholders

0.000

9.300

 

 

 

Total

11.550

14.300

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10501332

31/05/2014

40,000,000.00

HDFC BANK LIMITED

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

C05877873

 

 

FIXED ASSETS

 

œ  Land

œ  Building

œ  Factory Building

œ  Plant and Machinery

œ  Vehicle

œ  Computer

œ  Office Equipment

œ  Furniture and Fixture

œ  Software

 

 


 

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.61.24

UK Pound

1

Rs.98.68

Euro

1

Rs.77.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.