MIRA INFORM REPORT

 

 

Report Date :

29.10.2014

 

IDENTIFICATION DETAILS

 

Name :

LB INDUSTRIES PRIVATE LIMITED (w.e.f 26.09.2013)

 

 

Formerly Known As :

LB FLOORING PRIVATE LIMITED

 

 

Registered Office :

Lohana Mahajan Wadi Marg, Gandhibagh, Nagpur – 440002, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.05.2008

 

 

Com. Reg. No.:

11-182182

 

 

Capital Investment / Paid-up Capital :

Rs.9.900 Millions

 

 

CIN No.:

[Company Identification No.]

U74900MH2008PTC182182

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Services Provider of Plywood and Wooden Flooring.

 

 

No. of Employees :

Information denied by the management

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating takes into consideration company’s moderate financial risk profile and low reserves of the company.

 

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.

 

 

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 BY

 

Name :

Mr. Yogesh

Designation :

Account Manager

Contact No.:

91-9049277861

Date :

28.10.2014

 

           

LOCATIONS

 

Registered Office :

Lohana Mahajan Wadi Marg, Gandhibagh, Nagpur – 440002, Maharashtra, India

Tel. No. :

Not Available

Mobile No. :

91-9049277861 (Mr. Yogesh)

Fax No. :

Not Available

E-Mail :

lbindustries@gmail.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Jaidev Laxmidas Panchmatia

Designation :

Director

Address :

Uma 309 E, Chitnavis Marg,, Civil Lines, Nagpur - 440001, Maharashtra, India

Date of Birth/Age :

17.04.1952

Date of Appointment :

14.05.2008

DIN No. :

01763161

 

 

Name :

Mr. Shyamal Jaidev Panchmatia

Designation :

Director

Address :

47, Gagan Vihar Building, P B 335, Lohana Mahajan Wadi Marg, Nagpur - 440002, Maharashtra, India

Date of Birth/Age :

07.07.1985

Date of Appointment :

14.05.2008

DIN No. :

01840450

 

 

Name :

Vishal Hasmukh Panchmatia

Designation :

Whole-time Director

Address :

300 Civil Lines Chitnavis Lane, Nagpur - 440001, Maharashtra, India

Date of Birth/Age :

18.07.1974

Date of Appointment :

08.05.2009

DIN No. :

02632374

 

 

Name :

Mr. Karan Hingle

Designation :

Director

Address :

7, Atrey Layout, Pratap Nagar, Nagpur - 440022, Maharashtra, India

Date of Birth/Age :

16.10.1985

Date of Appointment :

19.07.2010

DIN No. :

03056646

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

%age

Shyamal Jaidev Panchmatia

800000

80.81

Jaidev Laxmidas Panchmatia

90000

9.09

Mamta Panchatia

100000

10.10

 

 

 

Total

990000

100.00

 

 

 

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 :

Services Provider of Plywood and Wooden Flooring.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

·         Union Bank of India, Gagan Vihar Building, Lohana Mahajan Wadi Marg, Gandhibag, Nagpur – 440002, Maharashtra, India

·         HDFC Bank Limited

·         State Bank of India

·         ICICI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

HDFC Bank (V.W)

0.197

0.447

HDFC Bank Car Loan (Audi)

0.000

2.264

SBI Car Loan (Audi)

3.856

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Banks

40.687

36.964

 

 

 

Total

44.740

39.675

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P.T. Chhabria and Company

Chartered Accountants

Address :

1st Floor, Zal Company, Residency Road, Sadar, Nagpur – 440001, Maharashtra, India

E-Mail :

plcco@rediffmail.com

PAN No. :

AAHFP1945N

 

 

CAPITAL STRUCTURE

 

 

After 30.09.2013

 

Authorised Capital : Rs. 31.000 Millions

 

 

Issued, Subscribed & Paid-up Capital : Rs. 9.900 Millions

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

990000

Equity Shares

Rs.10/- each

Rs.9.900 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

9.900

9.900

9.900

(b) Reserves & Surplus

3.777

0.033

(0.318)

(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)

13.677

9.933

9.582

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.842

24.128

17.058

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

9.842

24.128

17.058

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

40.687

36.964

8.102

(b) Trade payables

123.807

13.394

8.537

(c) Other current liabilities

1.002

1.360

1.750

(d) Short-term provisions

2.131

0.309

0.082

Total Current Liabilities (4)

167.627

52.027

18.471

 

 

 

 

TOTAL

191.146

86.088

45.111

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.728

5.053

5.872

(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)

0.190

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.918

5.053

5.872

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

12.527

18.541

1.024

(b) Inventories

24.122

17.917

13.052

(c) Trade receivables

113.583

22.419

7.952

(d) Cash and cash equivalents

0.326

0.295

0.274

(e) Short-term loans and advances

34.670

21.863

16.937

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

185.228

81.035

39.239

 

 

 

 

TOTAL

191.146

86.088

45.111

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operations

340.488

78.821

63.549

 

 

Other Income

0.653

5.263

0.063

 

 

TOTAL                                    

341.141

84.084

63.612

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

311.916

70.906

51.447

 

 

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

(6.205)

(4.864)

(0.853)

 

 

Employees benefits expense

2.064

0.524

0.707

 

 

Other expenses

16.547

10.831

10.228

 

 

TOTAL                                    

324.322

77.397

61.529

 

 

 

 

 

 

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

16.819

6.687

2.083

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

10.954

5.337

1.803

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5.865

1.350

0.280

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.460

0.818

0.341

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.405

0.532

(0.061)

 

 

 

 

 

Less

TAX                                                                 

1.661

0.182

0.053

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3.744

0.350

(0.114)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.78

0.35

(0.12)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.10

0.42

(0.18)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.59

0.67

(0.10)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.83

0.62

(0.14)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.40

0.05

(0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.69

6.15

2.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.11

1.56

2.12

 

 

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

9.900

9.900

9.900

Reserves & Surplus

(0.318)

0.033

3.777

Net worth

9.582

9.933

13.677

 

 

 

 

long-term borrowings

17.058

24.128

9.842

Short term borrowings

8.102

36.964

40.687

Total borrowings

25.160

61.092

50.529

Debt/Equity ratio

2.626

6.150

3.694

 

 

 

 

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)

Revenue from operations

63.549

78.821

340.488

 

 

24.032

331.976

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from operations

63.549

78.821

340.488

Profit

(0.114)

0.350

3.744

 

(0.18%)

0.44%

1.10%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: Current Maturities of Long Term Debts is 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 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 LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

From Directors

 

 

Jaidev Laxmidas Panchmatia

1.027

2.835

Shyamal J. Panchmatia

4.762

18.582

 

 

 

Total

5.789

21.417

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10159693

11/03/2014 *

340,000,000.00

Union Bank of India

Gandhibagh Branch, Nagpur, Maharashtra - 440002, INDIA

C04453874

 

* Date of charge modification

 

 

FIXED ASSETS

 

œ      Vehicles

œ      Furniture and Fixture

œ      Computer and Office Equipment

 


 

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.61.35

UK Pound

1

Rs.98.93

Euro

1

Rs.77.92

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

 

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.