MIRA INFORM REPORT

 

 

Report Date :

12.09.2014

 

IDENTIFICATION DETAILS

 

Name :

CROWN LAMINATES PRIVATE LIMITED

 

 

Registered Office :

Block No. 419/1, 419/7, Radhe Industrial Estate, Tajpur Road, Changodar, Taluka Sanand, Changodar – 382213, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.11.2009

 

 

Com. Reg. No.:

04-058631

 

 

Capital Investment / Paid-up Capital :

Rs. 6.090 Millions

 

 

CIN No.:

[Company Identification No.]

U36101GJ2009PTC058631

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trading of Decorative Laminated Sheets.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 150000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has taken huge external borrowing, which acts as threatening to the liquidity position of the company. Profitability of the company is low.

 

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.

 

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 DENIED

 

Name :

Mr. Denish

Designation :

Manager

Contact No.:

91-79-40017979

Date :

06.09.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

Block No. 419/1, 419/7, Radhe Industrial Estate, Tajpur Road, Changodar, Taluka Sanand, Changodar – 382213, Gujarat, Infdia

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

care@royalbond.com

accounts@royalcrownlaminates.com

Website :

http://royalcrownlaminates.com

 

 

Head Office :

6, 1st Floor, Patel Avenue, Near Gurudwara, S.G. Road, Ahmedabad – 380059, Gujarat, India

Tel. No.:

91-79-40017979

Fax No.:

91-79-40017900

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Jitendra Tulsidas Patel

Designation :

Director

Address :

11, Mannekbaug Society, Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

15.06.1960

Date of Appointment :

22.11.2009

DIN No.:

00204168

 

 

Name :

Mr. Arvindkumar Ambalal Patel

Designation :

Director

Address :

8, Basant Rajab Park Society, Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

19.03.1957

Date of Appointment :

20.11.2009

DIN No.:

00211536

 

 

Name :

Mr. Manish Vallabhbhai Ghetia

Designation :

Director

Address :

905, Kalasagar Tower, Jodhpur Char Rasta, Satellite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

09.11.1963

Date of Appointment :

01.03.2010

DIN No.:

02974878

 

 

KEY EXECUTIVES

 

Name :

Mr. Denish

Designation :

Manager

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Jitendra Patel

 

51765

Arvind Patel

 

26796

Olympic Laminates Private Limited

 

298410

Jay Patel

 

26796

Bharat Patel

 

31059

Dinesh Patel

 

52374

Manish  Ghetia

 

121800

 

 

 

Total

 

609000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

49.00

Directors or relatives of directors

 

51.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trading of Decorative Laminated Sheets.

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term loans from ICICI Bank Limited

112.772

117.225

Car loan from BMW India Financial services Private Limited

3.726

0.000

Kotak Mahindra Prime Limited

0.558

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Cash credit with ICICI Bank Limited

57.800

52.419

ICICI Bank FCNRB A/C

14.729

0.000

 

 

 

Total

189.585

169.644

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Munir Shah and Associates

Chartered Accountants

Address :

27, Sthanak Vasi Jain Society, Near Naranpura Railway Crossing, Naranpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26408930

Fax No.:

91-79-26421975

E-Mail :

mum_0111@yahoo.com

PAN No.:

ACMPS6018E

 

 

Firm in which KMP/Relatives of KMP can exercise significant influence  :

·         Meghdev Enterprise

 

 

Company in which KMP/Relatives of KMP can exercise significant influence  :

·         Royal Touch Laminate Private Limited

·         Olympic Laminates Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

650000

Equity Shares

Rs.10/- each

Rs.6.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

609000

Equity Shares

Rs.10/- each

Rs.6.090 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

6.090

6.090

0.100

(b) Reserves & Surplus

32.155

29.226

0.000

(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)

38.245

35.316

0.100

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

201.382

158.410

62.681

(b) Deferred tax liabilities (Net)

12.443

8.950

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)

213.825

167.360

62.681

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

72.529

52.419

0.000

(b) Trade payables

167.308

60.271

0.011

(c) Other current liabilities

14.301

6.770

14.512

(d) Short-term provisions

0.879

0.049

0.017

Total Current Liabilities (4)

255.017

119.509

14.540

 

 

 

 

TOTAL

507.087

322.185

77.321

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

189.885

133.540

0.000

(ii) Intangible Assets

0.138

0.095

0.000

(iii) Capital work-in-progress

0.000

46.769

70.815

(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

1.514

1.514

0.152

(e) Other Non-current assets

0.095

0.126

1.206

Total Non-Current Assets

191.632

182.044

72.173

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

180.999

89.117

0.000

(c) Trade receivables

98.504

23.777

0.000

(d) Cash and cash equivalents

5.729

0.316

1.002

(e) Short-term loans and advances

30.223

26.931

4.146

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

315.455

140.141

5.148

 

 

 

 

TOTAL

507.087

322.185

77.321

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

433.005

35.599

 

 

Other Income

 

0.597

0.103

 

 

TOTAL                        

 

433.602

35.703

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

NA

 

 

Advertising Expenses

 

 

 

 

 

TOTAL            

 

NA

NA

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

 

21.736

8.657

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

 

6.421

(0.157)

 

 

 

 

 

 

TAX                             

 

3.493

8.950

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

 

2.928

(24.684)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

 

116.810

4.511

 

TOTAL EARNINGS

 

116.810

4.511

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

50.664

15.117

 

 

Capital Goods

 

11.273

23.433

 

TOTAL IMPORTS

 

61.937

38.550

 

 

 

 

 

 

Earnings / (LOSS) Per Share (Rs.)

 

4.81

(576.43)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.68

(69.14)

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.48

(0.44)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.27

(0.06)

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.00

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

7.16

5.97

626.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.17

0.35

 

 

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

0.100

6.090

6.090

Reserves & Surplus

0.000

29.226

32.155

Net worth

0.100

35.316

38.245

 

 

 

 

long-term borrowings

62.681

158.410

201.382

Short term borrowings

0.000

52.419

72.529

Total borrowings

62.681

210.829

273.911

Debt/Equity ratio

626.810

5.970

7.162

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

35.600

433.005

 

0.000

1,116.306

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

35.600

433.005

Profit

-24.684

2.928

 

-69.34%

0.68%

 

 

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

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

 

 

Loans and advance from related parties

84.326

41.185

 

 

 

Total

84.326

41.185

 

COMPANY PERFRMANCE

 

The company has earned profit of Rs. 2.928 Millions on a total income of Rs. 433.602 Millions during the financial year as compared to the previous year’s loss Rs. 24.684 millions on a total income od Rs. 35.703 millions.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10289340

01/06/2011

280,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B13924626

2

10295322

01/06/2011 *

130,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B16913469

3

10295349

01/06/2011 *

150,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B16918328

4

10289411

30/05/2011

280,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B13926993

 

* Date of charge modification

 

FIXED ASSETS:

 

·         Building Under Construction

·         Computer

·         Land Purchases

·         Mobile

·         Plant and Machinery

·         Printer

·         UPS Powersafe

·         Air Conditioner

 


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 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]        

 

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. 60.91

UK Pound

1

Rs. 98.66

Euro

1

Rs. 78.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.