MIRA INFORM REPORT

 

 

Report Date :

20.10.2014

 

IDENTIFICATION DETAILS

 

Name :

MAGIC INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

A-161, Defence Colony, New Delhi - 110024

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.03.1999

 

 

Com. Reg. No.:

55-098767

 

 

Capital Investment / Paid-up Capital :

Rs. 17.600 Millions

 

 

CIN No.:

[Company Identification No.]

U32109DL1999PTC098767

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Refill Pads, Composition Books, Filler Paper, Wireless Note Book, etc.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 420000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems drastic dip in the profit of the company during 2013. However, general financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealing 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.

 

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 DECLINED

 

Management Non-cooperative. (Tel. No.: 91-11-25123994)

 

 

LOCATIONS

 

Registered Office :

A-161, Defence Colony, New Delhi – 110024, India

Tel. No.:

91-11-25123994

Fax No.:

Not Available

E-Mail :

barnwalcs@gmail.com

Website:

http://www.magicpaper.net

 

 

Factory 1 :

Plot No. 26E, Sector - 31 (Industrial Area), Site IV, Greater Noida – 201306, India

Tel. No.:

91-120-2340350, 52, 53

Fax No.:

91-120-2340351

E-Mail :

info@magicpaper.net

 

 

Factory 2 :

9/54, Kirti Nagar Industrial Area, New Delhi - 110015, India

Tel. No.:

91-11-51005051-54

Fax No.:

91-11-51005055

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Sneh Batra

Designation :

Director

Address :

A-161, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

11.09.1951

Date of Appointment :

26.08.2004

DIN No.:

01058774

 

 

Name :

Mr. Ashish Kumar Batra

Designation :

Director

Address :

A-161, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

20.09.1973

Date of Appointment :

26.08.2004

DIN No.:

01210737

 

 

Name :

Mr. Rajeev Kumar Batra

Designation :

Director

Address :

A-161, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

18.11.1948

Date of Appointment :

25.08.2001

DIN No.:

01685436

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Rajeev Kumar Batra

 

807000

Rajeev Kumar Batra (HUF)

 

163000

Ashish Batra

 

380000

Sneh Batra

 

250000

KDJD Foods (Private) Limited, India

 

160000

 

 

 

Total

 

1760000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

9.00

Directors or relatives of directors

 

91.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Refill Pads, Composition Books, Filler Paper, Wireless Note Book, etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • The Hong Kong And Shanghai Banking Corporation Limited, Birla Tower, 25, Barakhamba Road, New Delhi - 110001, Delhi, India
  • Canara Bank, Tagore Garden, New Delhi - 110027, Delhi, India
  • HDFC Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

HDFC Bank Limited C/A 0912790000093

51.855

41.319

HDFC Bank FDB A/C

2.806

4.726

HDFC Bank PDFC A/C

39.729

33.615

Canara Bank Mobile car loan

0.000

0.100

HDFC Bank term loan A/C (22093678)

2.464

0.000

HDFC Bank term loan A/C (23008749)

1.773

0.000

HDFC Bank term loan A/C (80065812)

6.221

6.745

HDFC Bank term loan A/C (3142905)

0.000

0.007

HDFC Bank term loan A/C (3143973)

0.000

0.001

HDFC Bank term loan A/C (3145654)

0.000

0.001

HDFC Bank term loan A/C (3151145)

0.000

0.001

HDFC Bank term loan A/C (3161983)

0.000

0.001

HDFC Bank term loan A/C (1109357001)

0.000

1.240

HDFC Bank term loan A/C (1100490001)

0.000

3.224

HDFC Bank term loan A/C (2914889)

0.000

0.006

HDFC Bank term loan A/C (2983579)

0.000

0.009

HDFC Bank term loan A/C (2982616)

0.000

0.001

HDFC Bank term loan A/C (2989603)

0.000

0.003

HDFC Bank term loan A/C (3012187)

0.000

0.000

HDFC Bank term loan A/C (3049918)

0.000

0.002

HDFC Bank term loan A/C (3101089)

0.000

0.002

HDFC Bank term loan A/C (3109419)

0.000

0.001

 

 

 

Total

104.848

91.004

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

N K Nagpaul and Company

Chartered Accountants

Address :

M-15 and 22, Balrama House, Comm. Complex, Karampura, Delhi – 110015, India

PAN No.:

AAFPN8928B

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1760000

Equity Shares

Rs.10/- each

Rs. 17.600 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

17.600

17.600

17.600

(b) Reserves & Surplus

88.758

83.671

67.541

(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)

106.358

101.271

85.141

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

220.372

183.635

173.879

(b) Deferred tax liabilities (Net)

15.846

16.551

17.037

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.797

0.703

0.000

Total Non-current Liabilities (3)

240.015

200.889

190.916

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

76.767

72.335

60.198

(c) Other current liabilities

8.154

7.565

4.799

(d) Short-term provisions

4.750

0.000

0.000

Total Current Liabilities (4)

89.671

79.900

64.997

 

 

 

 

TOTAL

436.044

382.060

341.054

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

223.654

227.704

210.107

(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

2.471

4.565

1.570

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

226.125

232.269

211.677

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

57.729

36.268

28.301

(c) Trade receivables

123.976

85.400

77.597

(d) Cash and cash equivalents

0.913

0.417

3.361

(e) Short-term loans and advances

27.301

27.706

20.118

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

209.919

149.791

129.377

 

 

 

 

TOTAL

436.044

382.060

341.054

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

492.215

446.760

367.919

 

 

Other Income

0.495

5.663

23.540

 

 

TOTAL                                     (A)

492.710

452.423

391.459

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

480.523

439.316

377.907

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

12.187

13.107

13.552

 

 

 

 

 

Less

TAX                                                                  (H)

4.750

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.437

13.107

13.552

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.22

7.45

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.51

2.90

3.46

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.48

2.93

3.68

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.79

3.43

3.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.13

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.07

1.81

2.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.34

1.87

1.99

 

 

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

17.600

17.600

17.600

Reserves & Surplus

67.541

83.671

88.758

Net worth

85.141

101.271

106.358

 

 

 

 

long-term borrowings

173.879

183.635

220.372

Short term borrowings

0.000

0.000

0.000

Total borrowings

173.879

183.635

220.372

Debt/Equity ratio

2.042

1.813

2.072

 

 

 

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

367.919

446.760

492.215

 

 

21.429

10.174

 

 

 

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

367.919

446.760

492.215

Profit

13.552

13.107

7.437

 

3.68%

2.93%

1.51%

 

 

 

 

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

From directors and shareholders

115.524

92.631

 

 

 

Total

115.524

92.631

 

 

Note: The Registered Office of the company has been shifted from 9/54, Kirti Nagar Industrial Area, New Delhi - 110015, India to the present address w.e.f. 15.11.2012.

 

 

INDEX OF CHARGES

 

S.No

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10152857

21/04/2009

1,500,000.00

CANARA BANK

TAGORE GARDEN, NEW DELHI, DELHI - 110027, INDIA

A60733532

2

10081593

08/11/2013 *

144,403,000.00

HDFC BANK LIMITED

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

B89511679

3

10081595

03/09/2007

10,000,000.00

HDFC BANK LIMITED

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

A29579182

4

10034830

08/11/2013 *

144,403,000.00

HDFC BANK LIMITED

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

B91543249

 

* 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. 61.61

UK Pound

1

Rs. 99.11

Euro

1

Rs. 78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.