MIRA
INFORM REPORT
|
Report Date : |
08.09.2014 |
IDENTIFICATION DETAILS
|
Name : |
SUNDEK INDIA LIMITED |
|
|
|
|
Formerly Known
As : |
Sunrays Laminates Private Limited |
|
|
|
|
Registered
Office : |
204, Lalita Complex, Rasala Marg, Navrangpura, Ahmedabad – 380009, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
02.03.1983 |
|
|
|
|
Com. Reg. No.: |
04-005945 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.20.001 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U20299GJ1983PLC005945 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMS00086C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCS0897A |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of High Pressure Decorative Laminates (HPL). |
|
|
|
|
No. of Employees
: |
300 (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 |
|
Maximum Credit Limit : |
USD 790000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Not Available |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Profit margin of the company is low. However, networth of the company is
satisfactory. General financial position of the company is normal and
acceptable for business dealing. Trade relations are reported as fair. Business is active. Payment
terms are reported to be slow but correct. The company can be considered normal for business dealings 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
As per the latest IMF study, the total weigh of emerging markets in the GDP
of the world on a purchasing power parity basis has seen a sizeable shift. It
highlights how as against 51 % in 2005, the emerging economies now account for
close to 56 % of the global purchasing power GDP as per the latest survey. And
with the emerging economies growing at a faster rate than their developed
counterparts, there are every possibility that the their share goes up further
in the coming years. China may surpass the US over the next few years.
Politics and economics are very intricately connected. They tend to
influence each other in ways that could be very complex and far-reaching. The
prospects of the India’s economy have been seriously compromised due to
political corruption. High inflation, poor standard of living are to a great
extent a result of rampant corruption in the country. China on the other hand,
seems to be facing diametrically opposite challenge. American hedge fund
manager Jim Chanos has been keenly following the political and economic
development in the dragon economy and has figured out something that is quite
worrying. He is of the view that the Chinese economy could be heading toward
trouble on account of new Chinese President Xi Jingping’s very aggressive
anti-corruption drive. Chanos believes tat many things such as apartment sales,
luxury products, etc. were largely bought with dirty money. And it is now
beginning to impact consumption. This may indeed be bad news for an economy
that is struggling to transition from an investment-driven export-oriented
economy to a domestic consumption-driven economy.
A study published by Firstpost has revealed that asset classes like real
estate and equities were the biggest beneficiaries of the liberalization
policies. A firm called Ciane Analytics studied returns from assets including
equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate
outperformed every other asset classes during the 23-year period with an
annualized return of 20 % ! Equities came in second with annualized return of
15.5 % ! However, while these returns may seem mouthwatering, the fact is that
the return from equities adjusted for inflation came down to just 7.1 %.
Some brief news are as under
. R-Power to buy Jaypee’s hydro assets
. Investors await justice in NSEL case
. India seeks MFN status from Pakistan ahead of meeting
. Ukrain’s clashes with rebels hinder MH17 crash investigation
. India exploring merger of state-owned hydro PSUs
..Higher costs weigh down profit growth to slowest in 9 quarters
..Wal-Mart to expand wholesale business in India
. GMR group moves to strengthen balance sheet
. Central Bank to sell 4 % stake to Life Insurance Corporation
. Tata Chemicals plans to raise up to Rs 10000 mn.
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. Ajay |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-2764-278562 /3 /4 |
|
Date : |
04.09.2014 |
LOCATIONS
|
Registered / Head Office : |
204, Lalita Complex, Rasala Marg, Navrangpura, Ahmedabad – 380009, Gujarat,
India |
|
Tel. No.: |
91-79-26426840/49/26426872/26461071/30088514 |
|
Fax No.: |
91-79-26426477 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
2000 Sq. ft. |
|
Location : |
Owned |
|
|
|
|
Factory : |
1421, Village Rajpur, Kalol, Mehsana Highway, Mehsana -382740 North
Gujarat, India |
|
Tel. No.: |
91-2764-278562/3/4/278616/7 |
|
Fax No.: |
91-2764-278561 |
|
E-Mail : |
|
|
Area : |
36000 Sq. Yards |
|
|
|
|
Network Areas : |
·
Agra Tel No. : 91-562-2620614 Email ID: agra@sundekintl.com ·
Bangalore Tel No. : 91-80-22122047/22223547/48 Email ID: bangalore@sundekintl.com ·
Bhubaneswar Tel No. : 91-674-2534592 Email ID: bhubaneswar@sundekintl.com ·
Cochin Tel No. : 91-484-3099957 Email ID: cochin@sundekintl.com ·
Goa Tel No. : 91-832-2420038/2228130 Email ID: goa@sundekintl.com ·
Hyderabad Tel No. : 91-40-24734752/55745105/55745109 Email ID: hyderabad@sundekintl.com ·
Jodhpur Tel No. : 91-291-2637263/2546572/2637260 Email ID: jodhpur@sundekintl.com ·
Lucknow Tel No. : 91-522-2227647/2202920/3110408 Email ID: lucknow@sundekintl.com ·
Mumbai Tel No. : 91-22-55768010/8020/8040/8050 Email ID: mumbai@sundekintl.com: ·
Pune Tel No. : 91-20-6431525/6451535 Email ID: pune@sundekintl.com ·
Srinagar Tel No. : 91-194-2440282/2432081/2430998 Email ID: srinagar@sundekintl.com ·
Vijaywada Tel No. : 91-866-2576441/2570583 Email ID: vijaywada@sundekintl.com ·
Ahmedabad Tel No. : 91-79-26442962/26440207 Email ID: ahmedabad@sundekintl.com ·
Bhopal Tel No. : 91-755-2576644/9300621913 ·
Chennai Tel No. : 91-44-26691691/2/3/4/26691688 Email ID: chennai@sundekintl.com ·
Delhi Tel No. : 91-11-55293408/30973240 Email ID: delhi@sundekintl.com
·
Hisar Tel No. : 91-1662-238315 Email ID: hisar@sundekintl.com ·
Indore Tel No. : 91-731-5092565/66/2368267 Email ID: indore@@sundekintl.com ·
Kolkata Tel No. : 91-33-30905193/31046348/22208733 Email ID: kolkota@sundekintl.com ·
Ludhiana Tel No. : 91-161-2444475,2448575 Email ID: udhiana@sundekintl.com ·
Nagpur Tel No. : 91-7104-224370/0712-2765439 Email ID: nagpur@sundekintl.com ·
Raipur Tel No. : 91-771-2234295 Email ID: raipur@sundekintl.com ·
Udaipur Tel No. : 91-294-2418942/2426571/3110028 Email ID: udaipur@sundekintl.com |
DIRECTORS
AS ON 30.09.2013
|
Name : |
Mr. Shashikant Sitaram Gupta |
|
Designation : |
Managing Director |
|
Address : |
31, Indraprastha Bungalows, Opposite Management Enclave, Vastrapur,
Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
08.11.1961 |
|
Qualification : |
B.Com |
|
Date of Appointment : |
15.10.1985 |
|
DIN No.: |
00008798 |
|
|
|
|
Name : |
Mr. Krishnakumar Bansidhar Shah |
|
Designation : |
Executive Director |
|
Address : |
C-3/23, Goyal Intercity, Drive-In-Road, Ahmedabad – 380054, Gujarat,
India |
|
Date of Birth/Age : |
08.02.1945 |
|
Qualification : |
|
|
Date of Appointment : |
03.02.1987 |
|
DIN No.: |
00011671 |
|
|
|
|
Name : |
Mr. Nitinkumar Maneklal Patel |
|
Designation : |
Director |
|
Address : |
“Divyajyoti” Swastik Society, Navrangpura, Ahmedabad – 380009,
Gujarat, India |
|
Date of Birth/Age : |
20.09.1957 |
|
Date of Appointment : |
30.09.2010 |
|
DIN No.: |
00457516 |
|
|
|
|
Name : |
Mr. Kantibhai Hirabhai Patel |
|
Designation : |
Director |
|
Address : |
26,Mahasukhnagar, CHSL -2 ,26 Prerna, Tirth, Vibhag-1, Opposite Prerna Tirth Jain, Derasar,
Satelite, Ahmedabad-380015, Gujarat, India |
|
Date of Birth/Age : |
03.09.1946 |
|
Date of Appointment : |
30.09.2010 |
|
DIN No.: |
02325787 |
KEY EXECUTIVES
|
Name : |
Mr. Ajay |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS
AS ON 30.09.2013
|
Names of Shareholders |
|
No.
of Shares |
|
Gupta S. Sunil |
|
5250 |
|
Gupta P.Pramila |
|
6570 |
|
Gupta S. Sangita |
|
3750 |
|
Gupta S. Prahlad |
|
450 |
|
Gupta S. Shashikant |
|
17250 |
|
Gupta S. Rupal |
|
6000 |
|
Gupta S. Alka |
|
12880 |
|
Gupta l. Prahlad |
|
450 |
|
Gupta S. Sunil |
|
750 |
|
Parlkh N. Devalben |
|
4500 |
|
Parikh N. Nlravbhal |
|
7500 |
|
Parlkh N. Payalben |
|
3000 |
|
Parlkh N.Ashaben |
|
6000 |
|
Parikh S. Hitinbhai |
|
6000 |
|
Gupta S. Rupali |
|
21450 |
|
Parlkh N. Viral |
|
3000 |
|
Gupta R. Manjudevi |
|
500 |
|
Gupta S. Meenadevi |
|
500 |
|
Agarwal Satyanarayan |
|
500 |
|
Agarwal S. Munidevi |
|
500 |
|
Agarwal Ramkrishna |
|
1500 |
|
Agarwal Bimladevi |
|
1000 |
|
Agarwal Satyanarayan |
|
500 |
|
Shah K. Vinit |
|
600 |
|
Shah k. Girish |
|
900 |
|
Gupta S. Shardadevl |
|
3000 |
|
Krishna Kumar Shah, Girish K. Shah, vinit k shah, trustees
on behalf of Usha Shah family will trust |
|
4500 |
|
Shashikant Gupta |
|
40600 |
|
Alka S. Gupta |
|
19370 |
|
Shashlkant S. Gupta |
|
21240 |
|
Total |
|
200010 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2013
|
Category |
Percentage |
|
Directors or relatives of Directors |
78.77 |
|
Other top fifty shareholders |
21.23 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of High Pressure Decorative Laminates (HPL). |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished Goods |
||||
|
Countries : |
·
USA ·
Dubai |
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
L/C, Cash and Credit |
||||
|
|
|
||||
|
Purchasing : |
L/C, Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
·
Mahadev Paper Corporation |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
End Users and OEM’s ·
Marshade Enterprises |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
300 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Bank of Baroda, Usmanpura Branch, Ashram Road, Ahmedabad – 380 013, Gujarat, India |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Terms of
Borrowings:
Car loans are secured by hypothecation of vehicles |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Naushir M Marfatia and Company Chartered Accountants |
|
Address : |
1st Floor, B Jadhav Chambers, Ashram Road, Ahmedabad – 380
009, Gujarat, India |
|
Name : |
Chartered Accountants |
|
Tel. No.: |
91-79-27546269 / 27546976 |
|
Fax No.: |
91-79-27546667 |
|
E-Mail : |
|
|
PAN No.: |
AAEFN5051G |
CAPITAL STRUCTURE
AS ON 30.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.100/- each |
Rs.50.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200010 |
Equity Shares |
Rs.100/- each |
Rs.20.001 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 |
20.001 |
20.001 |
20.001 |
|
(b) Reserves & Surplus |
178.522 |
125.782 |
124.871 |
|
(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) |
198.523 |
145.783 |
144.872 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
31.339 |
47.891 |
48.628 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term liabilities |
0.952 |
7.898 |
8.303 |
|
(d) long-term provisions |
3.605 |
3.063 |
2.780 |
|
Total Non-current Liabilities (3) |
35.896 |
58.852 |
59.711 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
84.186 |
75.394 |
57.873 |
|
(b) Trade payables |
33.917 |
34.943 |
38.452 |
|
(c) Other current
liabilities |
73.097 |
102.759 |
107.220 |
|
(d) Short-term provisions |
1.336 |
1.187 |
1.112 |
|
Total Current Liabilities (4) |
192.536 |
214.283 |
204.657 |
|
|
|
|
|
|
TOTAL |
426.955 |
418.918 |
409.240 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
39.170 |
46.297 |
55.539 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
102.177 |
95.047 |
82.890 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.001 |
0.001 |
0.073 |
|
(c) Deferred tax assets (net) |
6.781 |
7.063 |
7.169 |
|
(d) Long-term Loan and Advances |
9.505 |
8.874 |
9.864 |
|
(e) Other Non-current assets |
10.167 |
10.029 |
11.866 |
|
Total Non-Current Assets |
167.801 |
167.311 |
167.401 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
179.161 |
174.943 |
168.252 |
|
(c) Trade receivables |
37.513 |
23.290 |
42.968 |
|
(d) Cash and cash
equivalents |
39.428 |
51.262 |
21.621 |
|
(e) Short-term loans and
advances |
2.639 |
1.712 |
0.512 |
|
(f) Other current assets |
0.413 |
0.400 |
8.486 |
|
Total Current Assets |
259.154 |
251.607 |
241.839 |
|
|
|
|
|
|
TOTAL |
426.955 |
418.918 |
409.240 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
371.689 |
399.545 |
375.279 |
|
|
|
Other Income |
1.949 |
1.887 |
1.998 |
|
|
|
TOTAL (A) |
373.638 |
401.432 |
377.277 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Material Consumed |
282.946 |
295.818 |
304.806 |
|
|
|
Purchase of stock-in-trade |
0.000 |
0.000 |
0.291 |
|
|
|
Employee Benefits Expenses |
27.469 |
23.945 |
20.365 |
|
|
|
Other Expenses |
55.028 |
69.042 |
58.958 |
|
|
|
Changes in inventories of finished goods and work-in-progress |
(10.179) |
(7.190) |
(11.245) |
|
|
|
TOTAL (B) |
355.264 |
381.615 |
373.175 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
18.374 |
19.817 |
4.102 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
4.510 |
5.295 |
2.968 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND
AMORTISATION (C-D) (E) |
13.864 |
14.522 |
1.134 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
10.256 |
13.104 |
16.954 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F)
(G) |
3.608 |
1.418 |
(15.820) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
1.166 |
0.506 |
(5.044) |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
2.442 |
0.912 |
(10.776) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
118.920 |
118.008 |
128.784 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
121.362 |
118.920 |
118.008 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export of Goods on F.O.B Basis |
20.594 |
23.688 |
21.262 |
|
|
TOTAL EARNINGS |
20.594 |
23.688 |
21.262 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Paper |
38.107 |
56.141 |
46.481 |
|
|
|
Phenol |
0.000 |
0.000 |
1.676 |
|
|
|
Melamine |
1.520 |
3.286 |
4.729 |
|
|
|
BOPP |
0.000 |
0.000 |
0.589 |
|
|
TOTAL IMPORTS |
39.627 |
59.427 |
53.475 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
12.21 |
4.56 |
(53.88) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
0.65 |
0.23 |
(2.86) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.97 |
0.35 |
(4.22) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.13 |
0.45 |
(4.96) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.02 |
0.01 |
(0.11) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.58 |
0.85 |
0.74 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.35 |
1.17 |
1.18 |
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 |
20.001 |
20.001 |
20.001 |
|
Reserves & Surplus |
124.871 |
125.782 |
178.522 |
|
Net
worth |
144.872 |
145.783 |
198.523 |
|
|
|
|
|
|
long-term borrowings |
48.628 |
47.891 |
31.339 |
|
Short term borrowings |
57.873 |
75.394 |
84.186 |
|
Total
borrowings |
106.501 |
123.285 |
115.525 |
|
Debt/Equity
ratio |
0.735 |
0.846 |
0.582 |
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 |
375.279 |
399.545 |
371.689 |
|
|
|
6.466 |
-6.972 |
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
|
375.279 |
399.545 |
371.689 |
|
Profit |
(10.776) |
0.912 |
2.442 |
|
|
(2.87%) |
0.23% |
0.66% |
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 |
Yes |
|
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
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 |
Yes |
|
18] |
Major customers |
Yes |
|
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 |
PERFORMANCE:
During
the year the Turnover was Rs.414.828 Millions compared to Rs.439.738 Millions
in the Previous Year. Exports have registered at Rs.20.594 Millions as compared
to Rs.23.688 Millions in the previous year. The total expenditure incurred is
Rs.370.030 Millions compared to Rs.400.014 Millions in the corresponding year
2011-12 resulting in to Gross Profit before depreciation and taxation of
Rs.13.864 Millions compared to 14.522 Millions. Net profit after depreciation
and taxation registered at Rs.2.442 Millions compared to of Rs.0.912 Millions
during the previous financial year.
The
performance of the Company compared to previous year is quite satisfactory when
viewed against the backdrop of the challenging business context in which this
was achieved namely, the steep increase in cost of various raw materials and
stiff competition.
The
overall performance of the Company as compared to previous year amid adverse
economic scenario vindicates the effectiveness of the abilities and prudency of
Company's management in better exploitation of business opportunities and
streamlining the operation.
UNSECURED LOANS:
|
Particulars |
31.03.2013 Rs. In Millions |
31.03.2012 Rs. In Millions |
|
Long Term Borrowings |
|
|
|
Loans from A Director |
26.060 |
24.466 |
|
Others :A Company |
0.437 |
0.437 |
|
|
|
|
|
Total |
26.497 |
24.903 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10467514 |
07/11/2013 |
900,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD, AHMEDABAD, GUJARAT |
B92497791 |
|
2 |
10140200 |
20/08/2011
* |
250,900,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD, AHMEDABAD, GUJARAT |
B22643357 |
|
3 |
10105171 |
17/04/2008 |
30,000,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD,, AHMEDABAD, GUJARA |
A39496369 |
|
4 |
90102992 |
15/12/1994
* |
9,000,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380014, INDIA |
- |
|
5 |
90102984 |
24/09/1994
* |
2,500,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD, AHMEDABAD, GUJARAT |
- |
|
6 |
90102925 |
02/12/1991 |
1,840,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380013, INDIA |
- |
|
7 |
90102778 |
02/12/1991 |
76,986,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380013, INDIA |
- |
|
8 |
90102921 |
15/12/1994
* |
8,300,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380014, INDIA |
- |
|
9 |
90102917 |
15/12/1994
* |
1,840,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT, INDIA |
- |
|
10 |
90102777 |
08/07/1991
* |
44,686,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380013, INDIA |
- |
|
11 |
90102912 |
15/12/1994
* |
1,875,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380013, INDIA |
- |
|
12 |
90102905 |
10/06/1989
* |
1,400,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT, INDIA |
- |
|
13 |
90102900 |
08/07/1991
* |
2,258,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, AHMEDABAD, GUJARAT - 380013, INDIA |
- |
|
14 |
90102772 |
07/09/2007
* |
90,000,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD,, AHMEDABAD, GUJARAT - 380013, INDIA |
A39496831 |
|
15 |
90102888 |
07/09/2007
* |
90,000,000.00 |
BANK
OF BARODA |
USMANPURA
BRANCH, ASHRAM ROAD,, AHMEDABAD, GUJARAT - 380013, INDIA |
A39497250 |
|
16 |
90102880 |
16/09/1986 |
500,000.00 |
NUTAN
NAGRIK SAHAKARI BANK |
DHANALAXMI
CHAMBERS, ASHRAM ROAD, AHMEDABAD, GUJARAT - 380014, INDIA |
- |
* Date of charge modification
FIXED ASSETS:
·
Land- Freehold
·
Buildings
·
Factory Temple
·
Factory Temple House
·
Office Building
·
Plant and Machinery
·
Electric Installation
·
S S Press Moulds
·
Computer
·
Furniture and Fittings
·
Furniture Temple House
·
Laboratory Equipments
·
Loose Tools
·
Office Premises
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.60.44 |
|
|
1 |
Rs.98.64 |
|
Euro |
1 |
Rs.78.20 |
INFORMATION DETAILS
|
Information
Gathered by : |
HEN |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NTH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
5 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
42 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.