MIRA INFORM REPORT

 

 

Report No. :

316147

Report Date :

04.04.2015

 

IDENTIFICATION DETAILS

 

Name :

PARISHI DIAMOND

 

 

Registered Office :

EC – 2081/82, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Year of Establishment :

2007

 

 

Capital Investment :

Rs. 886.459 Millions

 

 

IEC No.:

Not Available

 

 

TIN No.:

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer and Trader of Cut and Polish Diamonds.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established partnership concern having satisfactory track record.

 

As claimed by Mr. Sandeep (Accounts Manager) the turnover for the year 2013-14 is 4300.000 Millions

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The concern 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

 

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. Sandeep

Designation :

Account Manager

Contact No.:

91-9757298254

Date :

03.04.2015

 

 

LOCATIONS

 

Registered Office :

EC – 2081/82, Bandra Kurla Complex, bandra (East), Mumbai – 400051, Maharashtra, India

Tel. No.:

91-91-22-43436262 / 40045256 / 57

Mobile No.:

91-9757298254 (Mr. Sandeep)

Fax No.:

91-22-43436262

E-Mail :

accounts@parishidiamond.com

Area :

1200 Sq. Ft. 

Location :

Leased

 

 

Factory :

202, Gangotri Tower, Gotalawadi, Mahindrapura, Surat, Gujarat, India

Tel. No.:

91-261-2532443

Location :

Owned

 

 

PARTNERS

 

Name :

Mr. Nikhil C. Shah

Designation :

Partner

 

 

Name :

Mr. Jigar K. Shah

Designation :

Partner

 

 

Name :

Mr. Adarsh Kanubhai Shah

Designation :

Partner

 

 

Name :

Mr. Samir Kanubhai Shah

Designation :

Partner

Address :

7/C, Kunthunath Apartment, Near Sshopping Centre, Umra Jakat Naka, Surat, Gujarat, India

PAN No.:

AATHS0729P

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandip

Designation :

Account Manager

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Cut and Polish Diamonds.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Polish Diamonds

Countries :

  • Hong Kong
  • USA
  • Israel
  • Dubai

 

 

Imports :

 

Products :

Rough Diamonds

Countries :

Belgium

 

 

Terms :

 

Selling :

L\C and Credit

 

 

Purchasing :

L\C and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Rosy Star  HK limited, Hong Kong

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 :

-

 

 

Customers :

Reference :

Angel Start HK Limited, Hong Kong

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 :

--

 

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

Banker Name 1

Indusind Bank Limited

Branch Address 1

Opera House, Mumbai, Maharashtra, India

Banker Name 2

Yes Bank

Branch Address 2

Bandra (East), Mumbai, Maharashtra, India

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)

--

 

  • Ratnakar Bank Limited, Fort, Mumbai, Maharashtra, India
  • Indusind Bank Limited, Surat Branch, Gujarat, India
  • Bank of Baroda, Surat Branch, Gujarat, India
  • Royal Bank of Scotland, Fort, Mumbai, Maharashtra, India

 

 

Facilities :

--

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ramesh D. Sha and Company

Chartered Accountants

Address :

203, Laxmi Villa, Opposite Kala Hanuman Temple, M. G. Road, Kandivali (West), Mumbai – 400067, Maharashtra, India

Tel. No.:

91-22-28618386 / 28618398

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concerns:

Not Available

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Capital Investment :

 

Owned :

Rs. 886.459 Millions

Borrowed :

--

Total :

Rs. 886.459 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

886.459

760.056

272.772

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

886.459

760.056

272.772

NETWORTH

 

 

 

LOAN FUNDS

 

 

 

1] Secured Loans

112.432

54.390

101.549

2] Unsecured Loans

13.734

13.694

81.443

TOTAL BORROWING

126.166

68.084

182.992

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1012.625

828.140

455.764

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

75.941

79.975

35.319

Capital work-in-progress

28.371

8.538

0.000

 

 

 

 

INVESTMENT

8.574

5.000

20.985

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

819.519

465.377

237.420

 

Cash & Bank Balances

35.011

49.350

73.789

 

Other Current Assets

1631.514

1416.141

847.820

 

Loans & Advances

8.076

5.869

5.282

Total Current Assets

2494.120

1936.737

1164.311

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1586.769

1192.953

756.971

 

Other Current Liabilities

7.612

9.157

7.880

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

1594.381

1202.110

764.851

Net Current Assets

899.739

734.627

399.460

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1012.625

828.140

455.764

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

4384.413

3983.078

2558.711

 

 

Other Income

4.198

(7.643)

68.760

 

 

TOTAL                                    

4388.611

3975.435

2627.471

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

4140.399

3746.593

2420.755

 

 

Factory Expenses

49.194

43.440

41.207

 

 

Agency Charges

0.421

0.450

0.276

 

 

Annual Maintenance Charges

0.080

0.000

0.091

 

 

Angadia Charges

0.076

0.013

0.049

 

 

Audit Fees

0.056

0.056

0.056

 

 

Bank Commission and Other Charges

9.250

4.106

3.696

 

 

Bank Loan Interest

3.786

2.646

3.407

 

 

Bad Debts

1.419

0.622

0.519

 

 

Computer General Expenses

0.027

0.144

0.076

 

 

Consultancy Expenses

0.000

0.000

0.007

 

 

Conveyance Expenses

0.000

0.000

0.037

 

 

Credit Rating Agencies Expenses

0.000

0.000

0.014

 

 

Courier And Freight Charges

4.985

0.010

0.000

 

 

Custom Duty On Reimports

0.634

0.000

0.000

 

 

Diamond Grading Charges

43.176

76.296

0.310

 

 

Electricity  Charges

0.138

0.320

0.200

 

 

Exhibition Expenses

0.407

0.476

0.322

 

 

Export Commission

4.584

11.404

41.149

 

 

Diamond Handling

0.025

0.000

48.808

 

 

Insurance Charges

0.930

0.000

0.005

 

 

Internet Expense

0.274

0.024

0.236

 

 

License Fees

0.000

0.000

0.004

 

 

Loan Processing Fees

0.000

0.000

0.015

 

 

Locker Rent

0.000

0.000

0.005

 

 

Maintenance Expenses

0.052

0.059

0.853

 

 

Membership Fees

0.185

0.204

0.007

 

 

Miscellaneous Expenses

0.079

0.023

0.050

 

 

Municipal Tax

0.084

0.058

0.026

 

 

Office Maintenance

0.335

0.159

0.019

 

 

Office Rent

2.586

0.000

0.069

 

 

Safe Rent

0.029

0.024

0.488

 

 

Printing And Stationary

0.504

0.378

0.033

 

 

Legal And Professional Fees

0.475

0.463

0.007

 

 

Professional Fees

0.067

0.067

0.018

 

 

Professional Tax

0.039

0.002

0.038

 

 

Repair And Service Charges

0.098

0.147

0.138

 

 

Salary Paid

3.097

1.951

0.038

 

 

Service Tax

2.077

0.000

0.009

 

 

Show and Other Charges

0.610

0.008

0.001

 

 

Sales Promotion Expenses

0.091

0.000

0.147

 

 

Security Expenses

0.804

0.553

1.078

 

 

Sales Tax Expenses

0.078

0.000

0.322

 

 

Staff Welfare Expenses

0.607

0.000

0.008

 

 

 Stationary and Printing

0.000

0.000

0.293

 

 

Telephone Expenses

0.440

0.358

0.037

 

 

Foreign Travelling Expenses

1.963

0.000

0.482

 

 

Travelling Expenses

0.047

3.387

0.518

 

 

VAT Audit fees

0.056

0.056

0.056

 

 

TOTAL                                    

4274.264

3894.497

2565.979

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

114.347

80.938

61.492

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.459

0.361

0.243

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

113.888

80.577

61.249

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.307

1.169

1.228

 

 

 

 

 

 

PROFIT BEFORE TAX

112.581

79.408

60.021

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

112.581

79.408

60.021

 

Expected Sales (2014-2015): Rs. 4500.000 Millions

 

The above information has been parted by Mr. Sandeep

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.57

1.99

2.35

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

2.61

2.03

2.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.51

4.10

5.16

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.10

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.14

0.09

0.67

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

1.61

1.52

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

272.772

760.056

886.459

Reserves & Surplus

0.000

0.000

0.000

Net worth

272.772

760.056

886.459

 

 

 

 

long-term borrowings

101.549

54.390

112.432

Short term borrowings

81.443

13.694

13.734

Total borrowings

182.992

68.084

126.166

Debt/Equity ratio

0.671

0.090

0.142

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

2558.711

3983.078

4384.413

 

 

55.667

10.076

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

2558.709

3983.078

4384.413

Profit

60.021

79.408

112.581

 

2.35%

1.99%

2.57%

 

 

 

 

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

No

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

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

No

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

31]

Date of Birth of Proprietor/Partner/Director, if available

 

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

 


 

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 :

DIP

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

ANK

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

-- PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

 

48

 

 

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.