MIRA INFORM REPORT

 

 

Report Date :

18.10.2014

 

IDENTIFICATION DETAILS

 

Name :

BIG DRUM INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. 10, IDA Uppal, Ramanthapur Main Road, Hyderabad - 500039, Telangana 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.09.2006

 

 

Com. Reg. No.:

051168

 

 

Capital Investment / Paid-up Capital :

Rs. 5.114 Millions

 

 

CIN No.:

[Company Identification No.]

U15201TG2006PTC051168

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Food, Bakery Products and Milk and Milk products.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 85000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Rating reflects moderate financial risk profile due to low profitability and increase in external borrowing over previous year.

 

However, trade relations are fair. Business is active. Payment terms are 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.

 

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

 

Management Non-Cooperative

 

Contact No.:91-40-27205293

 

LOCATIONS

 

Registered Office / Factory:

Plot No. 10, IDA Uppal, Ramanthapur Main Road, Hyderabad - 500039, Telangana , India

Tel. No.:

91-40-32002526 / 27205293

Fax No.:

91-40-27202306

E-Mail :

hari@bigdrum.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Hari Govindaraju

Designation :

Director

Address :

Flat No.36, Surya Complex, Durganagar, Panjagutta, Hyderabad - 500082, Telangana , India

Date of Birth/Age :

20.04.1952

Date of Appointment :

15.09.2006

DIN No. :

00424561

 

 

Name :

Nakul Chandra Garg

Designation :

Additional director

Date of Appointment :

08.01.2013

DIN No. :

05238316

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Hari Govindaraju

180000

Raj Kumar Ladniya

70000

Big Drum SL, Spain

261363

 

 

Total

511363

 

AS ON 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

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

51.00

Directors or relatives of Directors

49.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Food, Bakery Products and Milk and Milk products.

 

 

GENERAL INFORMATION

 

No. of Employees :

(Approximately) / Information declined by the management.

 

 

Bankers :

State Bank of Hyderabad, Habsiguda, Uppal Road, Secunderabad - 500007, Telangana, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from Bank

16.871

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

Cash Credit from bank

17.047

9.915

Total

33.918

9.915

 

Note :

Term loans from bank is repayable in 48 equal monthly installments starting from 01.04.2013 which carries an interest rate of base rate plus 4% spread, which is currently 14.25% p.a. the term loan is secured by way of first charge on plant and machinery of the company. It is also additionally secured by personal assets of promoter director and fixed deposit of the company with the bank.

 

Cash Credit from bank carries an interest rate ranging between 13%-14.5%p.a., and repayable on demand. The loan is secured by hypothecation of raw material, finished goods and other current assets, present and future of the company and additional charge on plant and machinery of the company. It is also additionally secured by personal assets of promoter director and fixed deposit of the company with the bank.

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

BSR and Associates

Chartered Accountants

Address :

Reliance Humsafar, IV Floor, Road No11, Banjara Hills, Hyderabad – 500034, Telangana, India

PAN No.:

AAIFB7355D

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600,000

Equity Shares

Rs.10/- each

Rs. 6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

511,363

Equity Shares

Rs.10/- each

Rs.5..114 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

5.114

5.114

5.114

(b) Reserves & Surplus

16.024

15.845

26.513

(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)

21.138

20.959

31.627

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.871

12.415

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

1.267

(c) Other long term liabilities

0.000

21.869

12.648

(d) long-term provisions

0.315

0.368

0.306

Total Non-current Liabilities (3)

17.186

34.652

14.221

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

28.412

10.115

13.646

(b) Trade payables

54.271

26.222

25.480

(c) Other current liabilities

15.458

10.353

7.359

(d) Short-term provisions

0.104

0.100

1.635

Total Current Liabilities (4)

98.245

46.790

48.120

 

 

 

 

TOTAL

136.569

102.401

93.968

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

48.967

52.756

41.700

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.075

(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

0.867

0.000

0.000

(e) Other Non-current assets

1.300

0.300

0.200

Total Non-Current Assets

51.134

53.056

41.975

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.001

15.396

21.502

(c) Trade receivables

36.116

20.921

16.895

(d) Cash and cash equivalents

0.263

0.689

0.400

(e) Short-term loans and advances

15.994

12.315

13.196

(f) Other current assets

0.061

0.024

0.000

Total Current Assets

85.435

49.345

51.993

 

 

 

 

TOTAL

136.569

102.401

93.968

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

209.537

139.690

132.579

 

Other operating Income

1.849

1.288

0.614

 

Other Income

0.091

0.253

0.686

 

TOTAL (A)

211.477

141.231

133.879

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

202.104

144.930

78.891

 

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

 

 

1.849

 

Employees benefits expense

 

 

11.949

 

Other expenditure

 

 

32.146

 

pertaining to E&P activities

 

 

TOTAL (B)

202.104

144.930

124.835

 

 

 

 

 

Less

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

9.373

(3.699)

9.044

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.444

1.577

0.694

 

 

 

 

 

 

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

6.929

(5.275)

8.350

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

6.750

6.659

2.774

 

 

 

 

 

 

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

0.179

(11.934)

5.576

 

 

 

 

 

Less

TAX (I)

0.000

(1.267)

1.691

 

 

 

 

 

 

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

0.179

(10.667)

3.885

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.35

(20.86)

7.60

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.08

(7.55)

2.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.09

(8.54)

4.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.13

(11.65)

5.94

 

 

 

 

 

Return on Investment (ROI)

 (PBT/Networth)

 

0.01

(0.57)

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.14

1.07

0.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

1.05

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

5.114

5.114

5.114

Reserves & Surplus

26.513

15.845

16.024

Net worth

31.627

20.959

21.138

 

 

 

 

long-term borrowings

0.000

12.415

16.871

Short term borrowings

13.646

10.115

28.412

Total borrowings

13.646

22.530

45.283

Debt/Equity ratio

0.431

1.075

2.142

 

 

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

132.579

139.690

209.537

 

 

5.364

50.001

 

 

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

132.579

139.690

209.537

Profit

3.885

(10.667)

0.179

 

2.93%

(7.64%)

0.09%

 

 

 

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

No

9]

Name of person contacted

No

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

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

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10191485

18/01/2013 *

40,000,000.00

STATE BANK OF HYDERABAD

HABSIGUDA, UPPAL ROAD, SECUNDERABAD, ANDHRA PRADE SH - 500007, INDIA

B68575919

 

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans from Director

0.000

12.415

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From  Director

11.165

0.000

From Others

0.200

0.200

Total

11.365

12.615

 

 


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 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.61.62

UK Pound

1

Rs.99.12

Euro

1

Rs.78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

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

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

 

30

 

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.