MIRA INFORM REPORT

 

 

Report No. :

316190

Report Date :

09.04.2015

 

IDENTIFICATION DETAILS

 

Name :

RAJWANI EXPORTS PRIVATE LIMITED

 

 

Registered Office :

77, Gopal Bagh, Indore - 452004, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.04.1996

 

 

Com. Reg. No.:

10-010742

 

 

Capital Investment / Paid-up Capital :

Rs.1.250  Million

 

 

CIN No.:

[Company Identification No.]

U51101MP1996PTC010742

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLR01725D

 

 

PAN No.:

[Permanent Account No.]

AAACR8292C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Biscuits, S.S. Utensils, Washing Powder, Toothpaste, Plastic Household Products, Rice, Assorted Indian Foodstuff.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 10700

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has shown sound topline growth over previous year but it unable maintain its profitability margins.

 

Further company has small net worth and borrowing of the company has increased over previous year which led to create risk for the liquidity position 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 dealings 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

 

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. Vijay Udharam Rajwani

Designation :

Director

Contact No.:

91-9826065432

Date :

06.04.2015

 

 

LOCATIONS

 

Registered Office :

77, Gopal Bagh, Indore - 452004, Madhya Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9826065432 (Mr. Vijay Udharam Rajwani)

Fax No.:

Not Available

E-Mail :

rajexp@rajwaniexports.com

mca21000@gmail.com

vijay@rajwaniexports.com

Website :

http://www.rajwaniexports.in

 

 

Corporate Office :

No. 113, Navneet Darshan, 2nd Floor, 16/2, Old Palasia, Greater Kailash Road, Indore – 452001, Madhya Pradesh, India.

Tel. No.:

91-731-2564365/ 2564365

Fax No.:

91-731-2562059

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vijay Udharam Rajwani

Designation :

Director

Address :

77, Gopal Bagh, Manik Bagh Road, Indore - 452004, Madhya Pradesh, India 

Date of Birth/Age :

03.09.1969

Date of Appointment :

17.04.1996

PAN No.:

ABGPR7970R

DIN No.:

00075676

 

 

Name :

Ms. Pushpa Rajwani

Designation :

Director

Address :

77, Gopal Bagh, Manik Bagh Road, Indore - 452004, Madhya Pradesh, India 

Date of Birth/Age :

22.05.1972

Date of Appointment :

15.01.2004

PAN No.:

ABGPR7968B

DIN No.:

00075710

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Shri Vijay D. Rajwani

20000

16.00

Shri Sanjay D. Rajwani

30000

24.00

Shri U. K. Rajwani

10000

8.00

Amt. Pappi U Rajwani

20000

16.00

Smt. Pushpa V. Rajwani

15000

12.00

Shri Anup D. Rajwani

20000

16.00

Smt. Heema D. Rajwani

10000

8.00

Total

125000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Biscuits, S.S. Utensils, Washing Powder, Toothpaste, Plastic Household Products, Rice, Assorted Indian Foodstuff.

 

 

Products :

·         Biscuits

·         Confectionery

·         S.S Utensils

·         Washing Powder

·         Toothpaste

·         Plastic household products

·         Rice

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

·         Biscuits

·         Confectionery

·         S.S Utensils

·         Washing Powder

·         Toothpaste

·         Plastic household products

·         Rice

Countries :

  • Dubai
  • Middle East
  • South African Countries

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Cash and Credit (30 / 60 / 90 Days)

 

 

Purchasing :

Cash and Credit (30 / 60 / 90 Days)

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

  • Bhagya Laxmi Metals
  • Bharat Food Products
  • Deep International
  • Dukesh Consumer Care
  • Digital Micron
  • Deep Shipping Services
  • J.K. Plasto Printers, Kolhapur
  • J.M. Fashion
  • Kesar Steel House
  • Krishna Trading Agencies
  • Mota Cargo Movers
  • Roshan Food Product
  • Mahendra Impex
  • Marvi Roto Pack

 

 

Customers :

  • Bright Arista International ACCR
  • Devendra Trading
  • Diamond Star Food Stuff (LCC)
  • Diamond Traders
  • Emay Stores
  • Eye Con India
  • GNR Import Export
  • Princewear International
  • Raj Brothers
  • JJ Plast
  • M.K. Traders Maya Stores
  • Neeti Agrotech

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

  • Bank of India
  • Central Bank of India
  • Indian Bank
  • lndusind Bank Limited
  • Karur Vysya Bank
  • Punjab National Bank
  • State Bank of India
  • Yes Bank
  • Union Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

SHORT TERM BORROWINGS

 

 

UBI OD Account

0.885

6.651

Total

0.885

6.651

 

 

 

Auditors :

 

Name :

Mr. Vijay Rathi and Company

Chartered Accountants

Address :

11, R. N. T. Marg, 313-14, Manas Bhavan, Indore – 452001, Madhya Pradesh, India

Tel. No.:

91-731-2527627

E-Mail :

contact_rathi@rediffmail.com

PAN No.:

AAYPR6721P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125000

Equity Shares

Rs.10/- each

Rs.1.250 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

1.250

1.250

1.250

(b) Reserves & Surplus

2.499

1.867

1.628

(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)

3.749

3.117

2.878

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.750

1.750

1.750

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

165.056

67.548

43.462

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

166.806

69.298

45.212

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.885

6.651

6.883

(b) Trade payables

23.501

22.610

15.940

(c) Other current liabilities

48.656

31.165

0.197

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

73.042

60.426

23.020

 

 

 

 

TOTAL

243.597

132.841

71.110

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.333

1.398

1.538

(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

10.920

6.165

4.534

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.253

7.563

6.072

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.906

2.596

10.778

(c) Trade receivables

213.030

119.960

52.160

(d) Cash and cash equivalents

4.434

1.636

0.985

(e) Short-term loans and advances

0.420

0.325

0.305

(f) Other current assets

1.554

0.761

0.810

Total Current Assets

231.344

125.278

65.038

 

 

 

 

TOTAL

243.597

132.841

71.110

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

171.215

119.360

122.365

 

 

Other Income

3.781

5.882

6.818

 

 

TOTAL                                         (A)

174.996

125.242

129.183

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

138.860

83.135

105.454

 

 

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

1.235

1.204

0.933

 

 

Employees benefits expense

(9.309)

8.181

(6.730)

 

 

Other expenses

42.170

31.202

27.563

 

 

TOTAL                                         (B)

172.956

123.722

127.220

 

 

 

 

 

 

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

2.041

1.520

1.963

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.897

0.920

1.078

 

 

 

 

 

 

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

1.144

0.600

0.885

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.213

0.232

0.254

 

 

 

 

 

 

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

0.931

0.368

0.631

 

 

 

 

 

Less

TAX                                                                  (H)

0.300

0.129

0.195

 

 

 

 

 

 

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

0.631

0.239

0.436

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.611

1.372

0.936

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.242

1.611

1.372

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

2.539

2.225

2.296

 

TOTAL EARNINGS

2.539

2.225

2.296

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.05

1.91

3.49

 

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

 

The above information has been parted by Mr. Vijay Udharam Rajwani

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.37

0.20

0.36

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.19

1.27

1.60

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.38

0.28

0.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.12

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.70

2.70

3.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.17

2.07

2.83

 


 

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

1.250

1.250

1.250

Reserves & Surplus

1.628

1.867

2.499

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

2.878

3.117

3.749

 

 

 

 

Long Term borrowings

1.750

1.750

1.750

Short Term borrowings

6.883

6.651

0.885

Total borrowings

8.633

8.401

2.635

Debt/Equity ratio

3.000

2.695

0.703

 

 

 

 

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

122.365

119.360

171.216

 

 

(2.456)

43.445

 

 

 

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

122.365

119.360

171.216

Profit

0.436

0.239

0.631

 

0.36%

0.20%

0.37%

 

 


 

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Anup Rajwani

1.750

1.750

Total

1.750

1.750

 

 

OPERATIONAL PERFORMANCE

 

The company is engaged in trading activity and earned a profit of Rs.0.631 Million during the financial year.

 

 

NO CHARGES EXIST FOR COMPANY 

 

 

FIXED ASSETS:

 

·         Air Conditioner

·         Computers

  • Fixtures

·         Furniture

·         Machinery

·         Vehicles

·         Office Equipment

  • Printer

 

 

 


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.92.53

Euro

1

Rs.67.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

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

 

30

 

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.