MIRA INFORM REPORT

 

 

Report Date :

19.09.2014

 

IDENTIFICATION DETAILS

 

Name :

RHEAL HOME DECOR PRIVATE LIMITED

 

 

Registered Office :

Plot No. 1710, GIDC Estate, Sarigam, Valsad - 396155, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.02.2007

 

 

Com. Reg. No.:

04-050019

 

 

Capital Investment / Paid-up Capital :

Rs. 4.980 Millions

 

 

CIN No.:

[Company Identification No.]

U17122GJ2007PTC050019

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Furnishing Fabrics and Ready Made Curtains.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Not Available

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

The company can be considered for business dealing at usual trade terms and conditions.

 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ranjan Vohra

Designation :

Director

Contact No.:

91-9867286472

Date :

17.09.2014

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No. 1710, GIDC Estate, Sarigam, Valsad - 396155, Gujarat, India

Tel. No.:

91-26-06539616

Mobile No.:

91-9867286472 (Mr. Rajan)

Fax No.:

Not Available

E-Mail :

ranjan@rhealhome.com

Location :

Owned

 

 

Admin Office :

101, VIP Plaza, Off. Link Road, Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-66982708

Fax no.:

91-22-66946756

Email. :

rheal@vsnl.com

Location :

Owned

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Vishal Rajinder Pal Vohra

Designation :

Director

Address :

901, Premium Tower, Lokhandwala Complex, Azad Nagar, Oshiwara, Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

30.10.1970

Date of Appointment :

01.07.2007

DIN No.:

00241217

 

 

Name :

Mr. Ranjan Rajinder Pal Vohra

Designation :

Director

Address :

901/2, Premium Tower, Lokhandwala Complex, Azad Nagar, Oshiwara, Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

16.11.1966

Date of Appointment :

14.02.2007

DIN No.:

00241355

 

 

Name :

Mrs. Tina Ranjan Vora

Designation :

Director

Address :

901, Premium Tower, Lokhandwala Complex, Azad Nagar, Oshiwara, Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

15.05.1970

Date of Appointment :

14.02.2007

DIN No.:

01175205

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Ranjan R Vohra

5000

1.00

Tina Ranjan R Vohra

5000

1.00

Rheal Software Private Limited, India

238500

47.89

Kamlesh Vohra And Rajender Pal Vohra

173900

34.92

Devika And Vishal Vohra

50900

10.22

Tina Vohra And Ranjan Vohra

24700

4.96

Total

498000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

47.89

Directors or relatives of directors

 

52.11

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Furnishing Fabrics and Ready Made Curtains.

 

 

Products :

·         Jacquard Napkins

·         Jacquard Pillow Covers

·         Jacquard Table Mats

·         Jacquard Upholstery

·         Fabric

·         Jacquard Cushion Covers

 

 

Exports :

 

Products :

·         Jacquard Napkins

·         Jacquard Pillow Covers

·         Jacquard Table Mats

·         Jacquard Upholstery

·         Fabric

·         Jacquard Cushion Covers

Countries :

·         Middle East

·         South America

 

 

Terms :

 

Selling :

Cash and credit

 

 

Purchasing :

Cash and credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         D. R. Kharna and Company

·         Jigar Enterprises

·         Kajal Enterprises

·         Ratan Plastic Industries Private Limited

·         Kishor Desai Consultant

·         L C Pancharia and Company

·         Mayaka Packing Solutions

·         Meghraj Synthetics

·         Mehta and Sons

·         Puthran and Company

·         Pareek Enterprises

 

 

Customers :

·         Behala Bed sheet Centre

·         G. M. Enterprises

·         Jogendra Cotton and Cotton Store

·         Laxmi Trading Company

·         New Tone Fabrics

·         Nilkamal Furnishings

·         Pasupati Silk Industries

·         Ramkumar Textile

·         Shree Cushion Furnishing

·         Shri Sai Baba Textiles

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Bank of Baroda, Andheri (West) Branch, Khajina Mahal, 189, S.V. Road, Andheri (West), Mumbai - 400058, Maharashtra, India

 

 

Facilities :

 

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Bank Of Baroda Term Loan

(Secured by way of exclusive charge over fixed assets of company collaterally secured by way of personnel guarantee of directors)

1.545

5.322

SHORT TERM BORROWINGS:

 

 

Bank of Baroda Cc A/C - 03800500000053

23.955

18.058

L/C From Bank Of Baroda

14.618

7.668

Bank of Baroda Term Loan A/C - 03800600001022

0.052

0.000

Bank of Baroda Term Loan A/C - 03800600001023

1.099

0.000

Total

41.269

31.048

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

D. R. Khanna and Company

Chartered Accountants

Address :

Office No. 15, 1st Floor, Rawal Chambers, 339/41 Samuel Street, Masjid  Bunder (West), Mumbai – 400003, Maharashtra, India

PAN No.:

AAFPK0949M

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

498000

Equity Shares

Rs.10/- each

Rs. 4.980 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

4.980

4.980

4.980

(b) Reserves & Surplus

20.115

19.823

18.763

(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)

25.095

24.803

23.743

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.840

9.130

13.704

(b) Deferred tax liabilities (Net)

2.613

2.424

1.756

(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)

12.453

11.554

15.460

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

39.724

25.726

16.133

(b) Trade payables

6.051

4.097

3.251

(c) Other current liabilities

0.855

1.039

2.193

(d) Short-term provisions

0.093

0.422

0.621

Total Current Liabilities (4)

46.723

31.284

22.198

 

 

 

 

TOTAL

84.271

67.641

61.401

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

29.835

30.982

32.219

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

29.835

30.982

32.219

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

35.406

20.558

13.603

(c) Trade receivables

12.285

12.128

12.238

(d) Cash and cash equivalents

6.602

3.644

2.562

(e) Short-term loans and advances

0.143

0.329

0.779

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

54.436

36.659

29.182

 

 

 

 

TOTAL

84.271

67.641

61.401

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

70.703

62.498

 

 

 

Other Income

0.151

0.361

 

 

 

TOTAL                                     (A)

70.854

62.859

55.553

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1.971

4.896

 

 

 

Purchases of Stock-in-Trade

56.614

43.029

 

 

 

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

(9.270)

(2.611)

 

 

 

Employees benefits expense

5.770

3.599

 

 

 

Other expenses

8.270

6.537

 

 

 

TOTAL                                     (B)

63.355

55.450

54.210

(Including Financial Expenses and Depreciation)

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

7.499

7.409

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.549

3.844

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

1.950

3.565

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.364

1.355

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.586

2.210

1.343

 

 

 

 

 

Less

TAX                                                                  (H)

0.294

1.150

0.652

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.292

1.060

0.691

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.59

2.13

1.39

 


 

Particulars

 

31.03.2014

Sales Turnover (Approximately)

55.000

 

The above information has been parted by Mr. Ranjan Vohra.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.41

1.69

1.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.83

3.54

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.70

3.27

2.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.09

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.98

1.41

1.26

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.17

1.17

1.31

 

 

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

4.980

4.980

4.980

Reserves & Surplus

18.763

19.823

20.115

Net worth

23.743

24.803

25.095

 

 

 

 

long-term borrowings

13.704

9.130

9.840

Short term borrowings

16.133

25.726

39.724

Total borrowings

29.837

34.856

49.564

Debt/Equity ratio

1.257

1.405

1.975

 

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

55.553

62.859

70.854

 

 

13.151

12.719

 

 


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

55.553

62.859

70.854

Profit

0.691

1.060

0.292

 

1.24%

1.69%

0.41%

 

 

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

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

 

UNSECURED LOAN

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

From related parties

8.295

3.808

Total

8.295

3.808

 

INDEX OF CHARGES:

 

 

 

FIXED ASSETS:

·         Plant and Machinery

·         Air Conditioner

·         Samsung Smartphone

·         Building

 

 


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 judgment 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.61.05

UK Pound

1

Rs.99.55

Euro

1

Rs.78.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

JAY

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

47

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.