MIRA INFORM REPORT

 

 

Report Date :

12.09.2014

 

IDENTIFICATION DETAILS

 

Name :

R P FOAM HOME PRIVATE LIMITED

 

 

Registered Office :

1, Gandhi Square, Malka Ganj, New Delhi -11007

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

19.03.1987

 

 

Com. Reg. No.:

55-027352

 

 

Capital Investment / Paid-up Capital :

Rs.19.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1987PTC027352

 

 

TIN NO.:

GN0006617

GN5063081

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polyurethane Foam Mattresses Pillows, Cushions, Bolsters, Sheets, Rolls and Allied Articles.

 

 

No. of Employees :

250 (Approximately)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (18)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has not filed its financials after the year 2011 with the government department.

 

Mr. Vikas Finance Manager provided all information and also provided the turnover figure for the year 2012, 2013 and 2014 however financial are not verified.

 

As per available financials of 2011, profitability of the company seems to be low.

 

Business is active. Payments terms are unknown.

 

The company can be considered for business dealings on a secured 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BB-

Rating Explanation

Moderate risk of default

Date

16.07.2013

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety it carry very high credit risk.

Date

16.07.2013

 

 

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. Vikas

Designation :

Finance Manager

Contact No.:

91-9810094420

Date :

30.08.2014

 

 

LOCATIONS

 

Registered Office :

1, Gandhi Square, Malka Ganj, New Delhi -11007, India

Tel. No.:

91-11-23855282

Mobile No.:

91-9810094420 (Mr. Vikas)

Fax No.:

Not Available

E-Mail :

dreams@rpfoam.com

pankajgupta@rpfoam.com

 

 

Head Office :

4415 –Street Bahujee, Bahadur Garh Road, Sadar Bazar, Delhi -110006, India

Tel. No.:

91-11-49797900-14

Fax No.:

Not Available

E-Mail :

91-11-23514144

 

 

Factory:

Main G.T Road, Village, Chithedha, Tehsil Dadri, Gautam Buddh Nagar, Uttar Pradesh, India

Tell No.:

91-0120-2662083/2662206

 

 

DIRECTORS

 

As on 30.09.2011

 

Name :

Mr. Pankaj Gupta

Designation :

Director

Address :

1, Gandhi Square, Malka Ganj, New Delhi -11007, India

Date of Birth/Age :

02.10.1975

Date of Appointment :

01.04.1999

Din No.:

00094486

 

 

Name :

Mr. Ram Prasad Gupta

Designation :

Director

Address :

1, Gandhi Square, Malka Ganj, New Delhi -11007, India

Date of Birth/Age :

01.07.1950

Date of Appointment :

19.03.1987

Din No.:

00094576

 

 

Name :

Rani Gupta

Designation :

Director

Address :

1, Gandhi Square, Malka Ganj, New Delhi -11007, India

Date of Birth/Age :

12.03.1952

Date of Appointment :

19.03.1987

Din No.:

00094618

 

 

KEY EXECUTIVES

 

Name :

Mr. Vikas

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

Ram Prasad Gupta

 

280

Rani Gupta

 

290

Pankaj Gupta

 

430

Navrekha Commotrade Private Limited, India

 

7000

Prijat Commodeal Private Limited, India

 

10000

Finlord Marketing Private Limited, India

 

5000

Trimline Vyapar Private Limited , India

 

19000

Goldmoon Fiscal Service Limited, India

 

8000

Mahadhan Vyapar Private Limited , India

 

5000

Anita Apartments Private Limited , India

 

5000

Garlon Vinimay Private Limited , India

 

50000

Carwin Mercantile Private Limited , India

 

10000

Ramganga Tracon Private Limited , India

 

20000

Muraat Properties Private Limited , India

 

30000

Haridwar Traders Private Limited , India

 

20000

 

 

 

Total

 

190000

 

As on 31.03.2012

 

Names of Allottees

 

No. of Shares

Ram Prasad Gupta

 

12500

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2011

 

Category

 

Percentage

 

 

 

Bodies corporate

 

                  99.47

Directors or relatives of directors

 

0.53

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Polyurethane Foam Mattresses Pillows, Cushions, Bolsters, Sheets, Rolls and Allied Articles.

 

 

Products :

ITEM CODE NUMBER

PRODUCT DESCRIPTION

94041000

94041000

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Europe

·         China

·         Spain

·         Korea

·         Japan

·         UK

 

 

Terms :

 

Selling :

Cash / Advance Payment / Cheque / Credit

 

 

Purchasing :

Cash / Advance Payment / Cheque / Credit

 

 

PRODUCTION STATUS As on 31.03.2011

 

Particulars

Actual Production

Polyurethane Foam

31,72,271.70

 

 

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

·         Canara Bank, Sadar Bazar, Delhi - 110006, India

·         ICICI  Bank, Sadar Bazar, Delhi - 110006, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jitendra Anil and Company

Chartered Accountants

Address :

M-4, Munish Plaza, 20, Ansari Road, Daryaganj, New Delhi – 110002, India

Tel. No.:

91-11-2327 5348

Pan No.:

AALPJ0220C

 

 

Related Party  :

·         R. P. Distillery Private Limited

·         Foam Home

 

 

CAPITAL STRUCTURE

 

As On 30.09.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

230000

Equity Shares

Rs.100/- each

Rs.23.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

202500

Equity Shares

Rs.100/- each

Rs.20.250 Millions

 

 

 

 

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

190000

Equity Shares

Rs.100/- each

Rs.19.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

19.000

19.000

19.000

2] Share Application Money

0.800

0.000

0.000

3] Reserves & Surplus

4.861

3.477

2.186

04] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

24.661

22.477

21.186

LOAN FUNDS

 

 

 

1] Secured Loans

63.636

30.219

18.184

2] Unsecured Loans

14.744

8.665

14.001

TOTAL BORROWING

78.380

38.884

32.185

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

103.041

61.361

53.371

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

33.975

25.397

18.557

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

37.574

32.153

19.922

 

Sundry Debtors

36.817

35.670

40.223

 

Cash & Bank Balances

43.739

4.482

4.018

 

Other Current Assets

31.244

18.332

15.922

 

Loans & Advances

39.761

35.515

15.903

Total Current Assets

189.135

126.152

95.988

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

76.402

59.455

51.397

 

Other Current Liabilities

43.471

30.588

9.570

 

Provisions

0.196

0.145

0.207

Total Current Liabilities

120.069

90.188

61.174

Net Current Assets

69.066

35.964

34.814

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

103.041

61.361

53.371

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

377.359

345.834

284.885

 

 

 

 

 

Less

EXPENSES

375.338

343.901

283.590

 

 

TOTAL                                    

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX

2.021

1.933

1.295

 

 

 

 

 

Less

TAX                                                     

0.636

0.642

0.710

 

 

 

 

 

 

PROFIT AFTER TAX

1.385

1.291

0.585

 

 

 

 

 

Earnings Per Share (Rs.)

7.29

6.79

3.08

 

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Sales Turnover (Approximately)

900.000

650.000

420.000

 

 

 

 

 

Expected Sales (2014-15) : Rs.1000.000 Millions

 

The above information has been parted by Mr. Vikas

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

0.37

0.37

0.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.91

1.28

1.13

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.09

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

8.04

5.74

4.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.58

1.40

1.57

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

19.000

19.000

19.000

Reserves & Surplus

2.186

3.477

4.861

Share Application Money

0.000

0.000

0.800

Net worth

21.186

22.477

24.661

 

 

 

 

Secured Loans

18.184

30.219

63.636

Unsecured Loans

14.001

8.665

14.744

Total borrowings

32.185

38.884

78.380

Debt/Equity ratio

1.519

1.730

3.178

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

284.885

345.834

377.359

 

 

21.394

9.116

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

284.885

345.834

377.359

Profit

0.585

1.291

1.385

 

0.21%

0.37%

0.37%

 

 

 

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

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

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

No

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

Yes

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10103372

04/01/2014 *

135,000,000.00

CANARA BANK

SADAR BAZAR, DELHI, DELHI -110006, INDIA

B94759792

2

90037540

29/10/2013 *

45,000,000.00

CANARA BANK

SADAR BAZAR, DELHI, DELHI - 110006, INDIA

B92382431

3

90037233

04/01/2014 *

90,000,000.00

CANARA BANK

SADAR BAZAR, DELHI, DELHI - 110006, INDIA

B94759040

 

* 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 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.60.92

UK Pound

1

Rs.98.66

Euro

1

Rs.78.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

18

 

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.