MIRA INFORM REPORT

 

 

 

 

Report Date :

27.09.2013

 

IDENTIFICATION DETAILS

 

Name :

RASNA PRIVATE LIMITED (w.e.f. 15.09.2009)

 

 

Formerly Known As :

WAVES FOODS PRIVATE LIMITED

 

 

Registered Office :

905, Atlanta Tower, Near Sears Tower, Gulbai Tekra, Ahmedabad – 380015, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.03.2002

 

 

Com. Reg. No.:

04-040538

 

 

Capital Investment / Paid-up Capital :

Rs.5.226 Millions

 

 

CIN No.:

[Company Identification No.]

U15499GJ2002PTC040538

 

 

PAN No.:

[Permanent Account No.]

AAACW4408M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing, Marketing and Exporter of Instant Drink Powders, Soft Drink Concentrates and Ethnic Food Products. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (67)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 5300000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Not Available

 

 

Comments :

Subject is an established company having good track record.

 

Fundamentals of the company is decent. Financial position of the company is strong and healthy.

 

Trade relations are reported to be fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

The company can be considered normal 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 illfully 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 DECLINED

 

Management Non Co-operative (91-79-26403338)

 

LOCATIONS

 

Registered Office :

905, Atlanta Tower, Near Sears Tower, Gulbai Tekra, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-79-26403338 / 26427774 / 26449603 / 26449604 / 26449605

Fax No.:

91-79-26402574 / 26449610

E-Mail :

exports@rasnainternational.com

paresh.shah@rasnainternational.com

jaimin.shah@rasnainternational.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Piruz Areez Khambatta

Designation :

Director

Address :

B/h, Ellisbridge Gymkhana, Ellisbridge, Ahmedabad – 380006, Gujarat, India

Date of Birth/Age :

07.01.1968

Date of Appointment :

13.03.2002

DIN No. :

00502565

PAN No. :

ABMPK6324N

 

 

Name :

Mr. Subhasish Guha

Designation :

Whole-time director

Address :

Belveedere Court, B – 9, Sane Guruji Marg, Mahalaxmi, Mumbai – 400011, Maharashtra, India

Date of Birth/Age :

17.09.1953

Date of Appointment :

03.09.2009

DIN No. :

02455247

PAN No. :

ADPPG7246J

 

 

Name :

Tamboli Khushman Jal

Designation :

Director

Address :

6 – D, Bilkha Plaza, Kasturba Road, Near Dharam Cinema, Kasturba Road, Rajkot – 36001, Gujarat, India

Date of Birth/Age :

11.05.1985

Date of Appointment :

01.10.2009

DIN No. :

01735408

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Piruz Areez Khambatta

 

520251

Binaisha Piruz Khambatta

 

2120

Anil Navnitlal Shah

 

100

Atchutani Gopala Krishnamurthy

 

100

Total

 

522571

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

99.96

Other top fifty shareholders

0.04

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing, Marketing and Exporter of Instant Drink Powders, Soft Drink Concentrates and Ethnic Food Products. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Central Bank of India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short-term borrowings

 

 

Working capital loans from banks

101.547

4.882

Total

101.547

4.882

 

Overdraft from banks is secured against pledge of fixed deposits. The bank overdraft is repayable on demand and carries average interest @ 11.16% p.a.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kantilal Patel and Company

Chartered Accountants

Address :

2nd floor, Paritosh, Usmanpura, River Side, Ahmedabad – 380013, Gujarat, India

Tel. No.:

91-79-27551333 / 27552333

Fax No.:

91-79-27550538

E-Mail :

services@kpcindia.com

Website :

www.kpcindia.com

PAN No. :

AACFK3532D

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives

·         Prima Fruit Products

·         Adarbehram Foods Private Limited

 

 

Others

N Wave Tech Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2510000

Equity Shares

Rs.10/- each

Rs.25.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

522571

Equity Shares

Rs.10/- each

Rs.5.226 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

5.226

5.226

5.226

(b) Reserves & Surplus

1326.587

1090.171

870.244

(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)

1331.813

1095.397

875.470

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

12.425

1.503

4.360

(d) long-term provisions

42.184

38.855

37.005

Total Non-current Liabilities (3)

54.609

40.358

41.365

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

101.547

4.882

45.986

(b) Trade payables

94.798

72.983

140.941

(c) Other current liabilities

182.066

178.913

103.896

(d) Short-term provisions

32.281

32.894

50.799

Total Current Liabilities (4)

410.692

289.672

341.622

 

 

 

 

TOTAL

1797.114

1425.427

1258.457

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

131.026

106.241

100.031

(ii) Intangible Assets

0.657

0.186

0.309

(iii) Capital work-in-progress

0.611

0.000

0.000

(iv) Intangible assets under development

4.332

0.000

0.000

(b) Non-current Investments

972.119

789.719

721.744

(c) Deferred tax assets (net)

7.933

6.011

8.406

(d)  Long-term Loan and Advances

17.431

23.858

13.832

(e) Other Non-current assets

96.862

34.797

13.660

Total Non-Current Assets

1230.971

960.812

857.982

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

60.025

39.900

45.013

(b) Inventories

268.713

202.642

244.322

(c) Trade receivables

61.942

50.145

23.288

(d) Cash and cash equivalents

121.383

125.440

57.696

(e) Short-term loans and advances

33.536

27.391

22.018

(f) Other current assets

20.544

19.097

8.138

Total Current Assets

566.143

464.615

400.475

 

 

 

 

TOTAL

1797.114

1425.427

1258.457

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1335.785

1080.603

949.477

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

Less

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

291.146

278.223

264.372

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.753

2.524

3.243

 

 

 

 

 

 

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

286.393

275.699

261.129

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.366

6.478

5.562

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

280.027

269.221

255.567

 

 

 

 

 

Less

TAX                                                                  (H)

43.610

49.294

51.967

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

236.417

219.927

203.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1088.024

868.097

664.497

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

1324.441

1088.024

868.097

 

 

 

 

 

 

Earnings Per Share (Rs.)

452.41

420.86

389.61

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

20.96

24.91

26.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

34.48

42.75

48.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.25

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.08

0.00

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.38

1.60

1.17

 

 

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

5.226

5.226

5.226

Reserves & Surplus

870.244

1090.171

1326.587

Net worth

875.470

1095.397

1331.813

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

45.986

4.882

101.547

Total borrowings

45.986

4.882

101.547

Debt/Equity ratio

0.053

0.004

0.076

 

 

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

949.477

1080.603

1335.785

 

 

13.810

23.615

 

 

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

949.477

1080.603

1335.785

Profit

203.600

219.927

236.417

 

21.44%

20.35%

17.70%

 

 

 

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

No

10]

Designation of contact person

No

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

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and equipment

·         Factory equipments

·         Furniture and fixtures

·         Vehicles

·         Motor vehicles

·         Office equipment

·         Computer equipments 

·         Other equipments 

 

 


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 records 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.61.57

UK Pound

1

Rs.100.42

Euro

1

Rs.78.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

8

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

8

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

8

--LEVERAGE

1~10

8

--RESERVES

1~10

7

--CREDIT LINES

1~10

8

--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

 

67

 

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.