MIRA INFORM REPORT

 

 

Report No. :

315654

Report Date :

08.04.2015

 

IDENTIFICATION DETAILS

 

Name :

JAI KARNI SUITINGS PRIVATE LIMITED

 

 

Registered Office :

202, Second Floor, Charbhuja Tower, Old RTO Road, Gandhi Nagar, Bhilwara – 311001, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.11.1993

 

 

Com. Reg. No.:

17-007840

 

 

Capital Investment / Paid-up Capital :

Rs. 10.292 Million

 

 

CIN No.:

[Company Identification No.]

U18108RJ1993PTC007840

 

 

IEC No.:

Not Available

 

 

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 manufacturing of fabrics and selling fabrics.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 59000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile marked by low profitability margins and leverage capital structure of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing with some caution.

 

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 DECLINED BY

 

Name :

Mr. Mahavir Jhanwar

Designation :

Director

Contact No.:

91-9829046955

Date :

06.04.2015

 

 

LOCATIONS

 

Registered Office :

202, Second Floor, Charbhuja Tower, Old RTO Road, Gandhi Nagar, Bhilwara – 311001, Rajasthan, India 

Tel. No.:

Not Available

Mobile No.:

91-9829046955 (Mr. Mahavir Jhanwar)

Fax No.:

Not Available

E-Mail :

Dad_op@yahoo.co.in

 

 

DIRECTORS

 

AS ON : 29.09.2014

 

Name :

Mr. Abhishek Jhanwar

Designation :

Director

Address :

157 Main Sector, Shashtri nagar, Bhilwara – 311001, Rajasthan, India

Date of Birth/Age :

29.11.1981

Date of Appointment :

14.10.2011

DIN No.:

02022448

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U17120MH2008PTC188127

JAI KARNI FABRICS PRIVATE LIMITED

Director

20/07/2010

20/07/2010

-

Active

NO

2

U18108RJ1993PTC007840

JAI KARNI SUITINGS PRIVATE LIMITED

Director

14/10/2011

14/10/2011

-

Active

NO

 

 

Name :

Mr. Mahavir Jhanwar

Designation :

Director

Address :

157 Main Sector, Shashtri nagar, Bhilwara – 311001, Rajasthan, India

Date of Birth/Age :

27.04.1968

Date of Appointment :

25.11.1993

DIN No.:

00411462

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U18108RJ1993PTC007840

JAI KARNI SUITINGS PRIVATE LIMITED

Director

25/11/1993

25/11/1993

-

Active

NO

2

U70100MH2008PTC185530

Veer Mani Bhadra Estates Private Limited

Director

15/06/2010

15/06/2010

-

Active

NO

3

U17120MH2008PTC188127

JAI KARNI FABRICS PRIVATE LIMITED

Director

20/07/2010

20/07/2010

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON : 29.09.2014

 

NOTE : SHARE HOLDING FILE ATTACHED

 

AS ON : 29.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

28.88

Directors or relatives of Directors

68.68

Other top fifty shareholders

2.44

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in manufacturing of fabrics and selling fabrics.

 

 

Products :

Fabrics

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name

Union Bank of India

Branch Address

15/251, Rajendra Marg, Bhilwara – 311001, Rajasthan, 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)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Car loan

0.817

0.000

 

 

 

SHORT TERM BORROWING

 

 

Cash credit limit from Union Bank of India

10.877

10.003

Total

11.694

10.003

 

NOTE :

 

Secured against hypothecation of stock and second charge on building, plant and machinery, and personality guaranteed by directors of the company.

 

Auditors :

 

Name :

OP Dad and Company

Chartered Accountant

Address :

Bhilwara 1st Floor, Balaji Complex, Pur Road, Bhilwara – 311001, Rajasthan, India

PAN No.:

AAAFO3539Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on : 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1200000

Equity Shares

Rs.10/- each

Rs. 12.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

694200

Equity Shares

Rs.10/- each

Rs. 6.942 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

6.942

6.942

6.942

(b) Reserves & Surplus

13.667

12.539

11.758

(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)

20.609

19.481

18.700

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

28.233

26.641

26.259

(b) Deferred tax liabilities (Net)

0.075

0.046

0.043

(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)

28.308

26.687

26.302

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.877

10.003

6.123

(b) Trade payables

45.529

22.709

12.153

(c) Other current liabilities

1.213

0.568

0.434

(d) Short-term provisions

0.525

0.375

0.307

Total Current Liabilities (4)

58.144

33.655

19.017

 

 

 

 

TOTAL

107.061

79.823

64.019

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.694

4.089

3.980

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.035

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.114

0.070

0.025

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.045

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.888

4.159

4.005

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

48.117

36.923

30.387

(c) Trade receivables

51.685

37.475

28.467

(d) Cash and cash equivalents

0.956

0.981

0.962

(e) Short-term loans and advances

0.415

0.285

0.198

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

101.173

75.664

60.014

 

 

 

 

TOTAL

107.061

79.823

64.019

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

275.717

207.802

177.076

 

 

Other Income

0.063

0.141

0.029

 

 

TOTAL                                    

275.780

207.943

177.105

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

86.565

73.348

61.202

 

 

Purchases of Stock-in-Trade

123.753

86.516

57.758

 

 

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

(6.466)

(5.023)

9.647

 

 

Employees benefits expense

2.765

2.262

1.919

 

 

 Manufacturing expenses

47.754

33.263

28.858

 

 

Other expenses

14.700

11.745

13.236

 

 

TOTAL                                    

269.071

202.111

172.620

 

 

 

 

 

Less

PROFIT/LOSS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

6.709

5.832

4.485

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

4.910

4.590

3.455

 

 

 

 

 

 

PROFIT/LOSS BEFORE TAX, DEPRECIATION AND AMORTISATION

1.799

1.242

1.030

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.138

0.102

0.096

 

 

 

 

 

 

PROFIT/LOSS BEFORE TAX

1.661

1.140

0.934

 

 

 

 

 

Less

TAX                                                                 

0.533

0.360

0.304

 

 

 

 

 

 

PROFIT/LOSS AFTER TAX

1.128

0.780

0.630

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.63

1.12

0.91

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.41

0.38

0.36

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

2.43

2.81

2.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.55

1.43

1.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.06

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.90

1.88

1.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.74

2.25

3.16

 

 

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

6.942

6.942

6.942

Reserves & Surplus

11.758

12.539

13.667

Net worth

18.700

19.481

20.609

 

 

 

 

long-term borrowings

26.259

26.641

28.233

Short term borrowings

6.123

10.003

10.877

Total borrowings

32.382

36.644

39.110

Debt/Equity ratio

1.732

1.881

1.898

 

 

 

 

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

177.076

207.802

275.717

 

 

17.352

32.683

 

 

 

 

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

177.076

207.802

275.717

Profit

0.630

0.780

1.128

 

0.36%

0.38%

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

No

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

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

 

OPERATION

 

The financial results of the company during the year are quite remarkable. During the year under consideration, the turnover of the company has raised from Rs. 211.601 Million to Rs. 275.720 Million marking an increase by 32.68%. The profit before depreciation has also risen to Rs. 1.662 Million as compared to Rs. 1.140 Million of previous year showing impressive increase of 44.56%. The directors are hopeful to achieve much better results in near future.

 

UNSECURED LOAN

(Rs. In Million)

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From shareholders, associates and related parties

27.416

26.641

Total

27.416

26.641

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10547542

30/01/2015

44,000,000.00

STATE BANK OF BIKANER & JAIPUR

INDUSTRIAL ESTATE BRANCH, PUR ROAD, BHILWARA, RAJ 
ASTHAN - 311001, INDIA

C42743112

2

10547376

30/01/2015

75,000,000.00

STATE BANK OF BIKANER & JAIPUR

INDUSTRIAL ESTATE BRANCH, PUR ROAD, BHILWARA, RAJ 
ASTHAN - 311001, INDIA

C42641837

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land and Building
  • Furniture and Fixtures
  • Office Equipment
  • Two Wheeler
  • Four Wheeler
  • Computer
  • Fax
  • Weighing Machine
  • Mobile Instruments
  • Invertor
  • Air Conditioner

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 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.62.33

UK Pound

1

Rs.92.83

Euro

1

Rs.68.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.