MIRA INFORM REPORT

 

 

Report No. :

314805

Report Date :

02.04.2015

 

IDENTIFICATION DETAILS

 

Name :

MOONAL CONSULTANTS PRIVATE LIMITED

 

 

Registered Office :

16, Ganesh Chandra Avenue, 7th Floor, P S Hare St, Kolkata – 700013, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.12.1994

 

 

Com. Reg. No.:

21-066933

 

 

Capital Investment / Paid-up Capital :

Rs.3.569 Million 

 

 

CIN No.:

[Company Identification No.]

U67120WB1994PTC066933

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in business of dealing in Foreign Currency and in travel agency.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

The rating takes into consideration company’s improved operational risk profile and above average liquidity position of the company.

 

Trade relations are fair. Business is active. Payments are reported as slow but correct.

 

The company can be considered 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

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. Rajesh Kumar Agarwal

Designation :

Director

Contact No.:

91-9830507630

Date :

30.03.2015

 

 

LOCATIONS

 

Registered Office :

16, Ganesh Chandra Avenue, 7th Floor, P S Hare St, Kolkata – 700013, West Bengal, India

Tel. No.:

91-33-22347574 / 7576 / 22252694 / 4003 / 6296 / 98

Mobile No.:

91-9830507630 (Mr. Rajesh Kumar Agarwal)

Fax No.:

91-33-22365588

E-Mail :

poonam_moonalgroup@hotmail.com

babulalbucha@yahoo.co.in 

moonaltravels@yahoo.co.in

 

 

Branch Office :

Sukh Sagar, Ram Vihar, M. I. Road, Jaipur – 302001, Rajasthan, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Pravin Kumar Chand

Designation :

Director

Address :

13, K B Sarani Mall Road, Mall Enclave, Block D, 1st Floor, Kolkata – 700080, West Bengal, India

Date of Birth/Age :

17.09.1970

Date of Appointment :

14.03.1998

Date of Cessation :

20.03.2015

DIN No.:

00565599

 

 

Name :

Rajesh Kumar Agarwal

Designation :

Whole-time director

Address :

13, K B Sarani Mall Road, Mall Enclave, Block D, 1st Floor, Kolkata – 700080, West Bengal, India

Date of Birth/Age :

02.08.1968

Date of Appointment :

12.10.2012

DIN No.:

01456071

 

 

Name :

Poonam Agarwal

Designation :

Whole-time director

Address :

11A Palm Avenue, FL- 13C, Ashok Tower, Ballygunj, Kolkata - 700019, West Bengal, India 

Date of Birth/Age :

10.06.1968

Date of Appointment :

01.04.2012

DIN No.:

02509682

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Jagarnnath Commercial Private Limited, India

 

130010

Rajesh Kumar Agarwal

 

80010

Impex Services Limited, India

 

138000

AD Media Advertising and Marketing Private Limited, India

 

2100

Moonal Agarwal

 

800

Sinita India Limited, Limited

 

6000

 

 

 

Total

 

356920

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

77.36

Directors or relatives of Directors

22.64

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in business of dealing in Foreign Currency and in travel agency.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Domestic and International Air Service

Countries :

  • Canada
  • Saudi Arabia
  • Australia
  • UAE

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Cheque and Credit

 

 

Purchasing :

Cash, Cheque and Credit

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End Users

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name

  • State Bank of India
  • HDFC Bank

Branch

Not Divulged

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

HDFC Bank – Car Loans

0.000

0.123

 

 

 

Total

0.000

0.123

 

Auditors :

 

Name :

Subhash Kumar Agarwala and Company

Chartered Accountants

Address :

Ganesh Chandra Avenue, 7th Floor, Kolkata – 700013, West Bengal, India

Tel. No.:

91-33-22820901 / 02

Mobile No.:

91-9051211100

Fax No.:

91-33-22365588

E-Mail :

Ska74057@gmail.com

PAN N Income-tax PAN of auditor or auditor's firm :

ABGFS1370N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400,000

Equity Shares

Rs.10/- each

Rs.4.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

356,920

Equity Shares

Rs.10/- each

Rs.3.569 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3.569

3.569

3.569

(b) Reserves & Surplus

7.364

6.989

6.710

(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)

10.933

10.558

10.279

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.123

0.293

(b) Deferred tax liabilities (Net)

0.063

0.066

0.064

(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)

0.063

0.189

0.357

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

3.564

3.920

4.464

(c) Other current liabilities

0.410

0.255

0.220

(d) Short-term provisions

0.899

0.728

0.605

Total Current Liabilities (4)

4.873

4.903

5.289

 

 

 

 

TOTAL

15.869

15.650

15.925

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.873

0.945

1.042

(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

0.700

0.700

0.700

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.050

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.573

1.645

1.792

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.634

1.456

2.081

(c) Trade receivables

7.788

7.562

5.877

(d) Cash and cash equivalents

3.727

4.008

5.279

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

1.147

0.979

0.896

Total Current Assets

14.296

14.005

14.133

 

 

 

 

TOTAL

15.869

15.650

15.925

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

226.715

181.327

179.114

 

Other Income

0.174

0.756

0.447

 

TOTAL (A)

226.889

182.083

179.561

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

176.267

174.259

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

0.625

0.091

 

Employees benefits expense

 

3.052

2.630

 

Other expenses

1.586

1.942

 

TOTAL (B)

226.347

[Including Financial and Depreciation]

181.530

178.922

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

 

0.553

0.639

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

0.021

0.029

 

 

 

 

 

 

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

 

0.532

0.610

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

0.128

0.180

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

0.542

0.404

0.430

 

 

 

 

 

Less

TAX (H)

0.167

0.125

0.133

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

0.375

0.279

0.297

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

226.715

178.648

 NA

 

TOTAL EARNINGS

226.715

178.648

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 1.05

0.78

0.83

 

 

Expected Sales ( 2014-2015 ) : Rs.250.000 Million

 

The above information has been parted by Mr. Rajesh Kumar Agarwal.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.17

0.15

0.17

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

0.30

0.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.57

2.70

2.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.04

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.01

0.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.93

2.86

2.67

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

3.569

3.569

3.569

Reserves & Surplus

6.710

6.989

7.364

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

10.279

10.558

10.933

 

 

 

 

long-term borrowings

0.293

0.123

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.293

0.123

0.000

Debt/Equity ratio

0.029

0.012

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

179.114

181.327

226.715

 

 

1.236

25.031

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

179.114

181.327

226.715

Profit

0.297

0.279

0.375

 

0.17%

0.15%

0.17%

 

 

 

 

 

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

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

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

FINANCIAL RESULTS 

 

The gross revenue during the financial year amounted to Rs.226.889 Million. Profit before exceptional and extraordinary items for the financial year comes to Rs.0.542 Million. After considering the provisions for taxes etc. a sum of Rs.0.375 Million has been carried forward to the balance sheet. The annual accounts are enclosed along with this report. 

 

FIXED ASSETS

 

  • A.C.
  • Chevrolet
  • Hyundai
  • Computer
  • Fax Machine
  • Convertor
  • Note Cont. Machine
  • Safe locker
  • Validation machine
  • Water Filter
  • Xerox Machine
  • CCTV

 


 

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.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

SNJ

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--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

 

--

 

 

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.