|
Report No. : |
318505 |
|
Report Date : |
20.04.2015 |
IDENTIFICATION DETAILS
|
Name : |
MOHAN
SPINTEX INDIA LIMITED |
|
|
|
|
Registered
Office : |
D. No.11-40-1, S-1A, Chitturi
Complex, Pulipativari Street, Vijayawada – 520 001, Andhra Pradesh |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
Tel. No.: |
91-866-2466266 |
|
|
|
|
Date of
Incorporation : |
11.05.2005 |
|
|
|
|
Com. Reg. No.: |
01-046188 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.564.852 million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U18100AP2005PLC046188 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TIN No.: |
28630189388 37630189388 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECM2744G AARPV7157L |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in manufacturing different
counts of cotton yarn. |
|
|
|
|
No. of Employees
: |
800 (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
company having satisfactory track record. The company has
processed decent operational performance over past 2 year which has resulted
into decent topline growth and it has maintained nearly 6.77% (approx.)
profitability margins during financial year 2014. Further rating
draw strength from the experienced promoters backed by sund financial base
and established relationship with key customers and suppliers. Rating also
considered business risk associated with volatility in raw material prices
and working capital intensive nature of pertains. Trade relations
are reported to be fair. Payments are reported to be usually correct. In view of decent
operational performance back by its sound financial base, the company can be
considered for business dealings at usual trade terms and condition. |
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 |
CARE |
|
Rating |
Long-term Bank Facilities: BBB- |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk. |
|
Date |
25.08.2014 |
|
Rating Agency Name |
CARE |
|
Rating |
Short-term Bank Facilities: A3 |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
25.08.2014 |
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 (GENERAL DETAILS)
|
Name : |
Mr. Balkrishna |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-8662466166 |
|
Date : |
20.04.2015 |
LOCATIONS
|
Registered Office : |
D. No.11-40-1, S-1A, Chitturi
Complex, Pulipativari Street, Vijayawada – 520 001, Andhra Pradesh, India |
|
Tel. No. : |
Not Available |
|
Mobile No.: |
91-8662466166 (Mr. Balkrishna) |
|
Fax No. : |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
#48-12-17, Near ESI Bus Stop, Eluru Road,
Gunadala, Vijayawada – 520 004, Andhra Pradesh, India |
|
Tel. No. : |
91-866-2466266/ 2466277/ 2466288
|
|
Fax No. : |
91-866-2466166 |
|
|
|
|
Factory 1 : |
Unit-I: Vattigudipadu, Agiripalli
Mandal, Krishna District – 521 211, Andhra Pradesh, India |
|
Tel. No. : |
91-8656-250456/ 250565 |
|
Fax No. : |
91-8656-250453 |
|
|
|
|
Factory 2 : |
Unit-II: Remalle, Bapulapadu Mandal, Krishna
District – 521 110, Andhra Pradesh, India |
|
Tel. No. : |
91-8656-239555/ 557/ 558 |
|
Fax No. : |
91-8656-239556 |
DIRECTORS
AS ON 15.05.2013
|
Name : |
Mr. Mohan Rao Vallabhaneni |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
59-7-3A,
Acharya Ranga Street, Ramachandra Nagar, Vijayawada – 520 008, Andhra
Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.10.1939 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00320520 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AARPV7157L |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sudhakar Chowdary Vallabhaneni |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
59-7-3A,
Acharya Ranga Street, Ramachandra Nagar, Vijayawada – 520 008, Andhra
Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.06.1969 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
10.03.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABXPV8246M |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00320555 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ravi Kumar Gottimukkala |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
72-5-5,
Lakshmi Nursing Home Street, Patamata, Vijayawada – 520 007, Andhra Pradesh,
India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
29.04.1970 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.05.2005 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00295152 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Yantrapragada Subba Rao |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
20990,
Valley Green Drive, Apt Cupertno, CA 95014, USA |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.07.1965 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.07.2005 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
03560766 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Yantrapragada Bhaskararao |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Alternate Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
D.
No.3-7-10, Ramnagar, Nidadavolu – 534 301, Andhra Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.07.1939 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.07.2005 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
01777661 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Bobba Venkateswararao |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
D.
No.40-25-18/1, Netaji Street, Patamata Lanka, Vijayawada – 520 010, Andhra
Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.01.1960 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.03.2006 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00161960 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
APJPB0327N |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Sankar Rao Koneru |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
55-6-16,
Krishna Mandir Road, Venkojipalem, Visakhapatnam – 530 022, Andhra Pradesh,
India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.04.1960 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.03.2006 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00133956 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Venkatanjan Kakarala |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
54-14/1-6/1,
Srinivasa Nagar, Vijayawada – 520 008, Andhra Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.02.1962 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00680580 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mohana Kumari Ravella |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
9-63-69,
Hameed Street, Vijayawada – 520 001, Andhra Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.05.1959 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.08.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
02303947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Padmini Vallabhaneni |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
D.
No.59-7-3/A, Acharya Ranga Street, Rama Chandra Rao Nagar, Ward No.42,
Vijayawada – 520 010, Andhra Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
13.06.1970 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.08.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
02317647 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABXPV5566A |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Balkrishna |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 15.05.2013
Note:
Shareholding details file attached.
AS ON 15.05.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Foreign holdings [(Foreign institutional investor(s), Foreign
companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas
Corporate bodies or Others] |
7.44 |
|
Directors or relatives of Directors |
60.14 |
|
Others |
32.42 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in manufacturing different
counts of cotton yarn. |
|
|
|
|
Products : |
Cotton Yarn |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C and Cheque |
|
|
|
|
Purchasing : |
Cheque |
PRODUCTION STATUS – NOT
AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
800 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Prasad and Company Chartered Accountants |
|
Address : |
29-13-46, Kaleswararao Road, Suryarao Pet, Vijayawada, Andhra Pradesh, India |
|
PAN
No.: |
ACHPP4796K |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
AS ON 06.08.2014
Authorised Capital : Rs.585.000 million
Issued, Subscribed & Paid-up Capital : Rs.585.000
million
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
58500000 |
Equity Shares |
Rs.10/- each |
Rs.585.000 million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
56485220 |
Equity Shares |
Rs.10/- each |
Rs.564.852 million |
|
|
|
|
|
AS ON 15.05.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
52650000 |
Equity Shares |
Rs.10/- each |
Rs.526.500 million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
41950014 |
Equity Shares |
Rs.10/- each |
Rs.419.500 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 |
564.852 |
419.500 |
360.350 |
|
(b) Reserves & Surplus |
538.563 |
287.253 |
126.836 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2)
Share Application money pending allotment |
20.156 |
25.100 |
2.350 |
|
Total
Shareholders’ Funds (1) + (2) |
1123.571 |
731.853 |
489.536 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) Long-term borrowings |
1100.137 |
1203.786 |
1394.337 |
|
(b) Deferred tax liabilities (Net) |
102.764 |
92.363 |
83.624 |
|
(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) |
1202.901 |
1296.149 |
1477.961 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
599.392 |
434.193 |
475.464 |
|
(b) Trade
payables |
15.021 |
14.366 |
59.500 |
|
(c) Other
current liabilities |
342.463 |
296.763 |
211.246 |
|
(d) Short-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
956.876 |
745.322 |
746.210 |
|
|
|
|
|
|
TOTAL |
3283.348 |
2773.324 |
2713.707 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible
assets |
1788.670 |
1847.530 |
1856.554 |
|
(ii)
Intangible Assets |
1.709 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
75.082 |
8.416 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.918 |
0.000 |
|
(b) Non-current Investments |
0.200 |
0.100 |
0.100 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
121.193 |
29.596 |
19.697 |
|
(e) Other
Non-current assets |
0.500 |
1.001 |
1.501 |
|
Total Non-Current
Assets |
1987.354 |
1887.561 |
1877.852 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
738.024 |
490.495 |
493.547 |
|
(c) Trade
receivables |
181.695 |
167.410 |
160.880 |
|
(d) Cash
and cash equivalents |
1.660 |
1.751 |
0.677 |
|
(e)
Short-term loans and advances |
171.721 |
125.074 |
180.751 |
|
(f) Other
current assets |
202.894 |
101.033 |
0.000 |
|
Total
Current Assets |
1295.994 |
885.763 |
835.855 |
|
|
|
|
|
|
TOTAL |
3283.348 |
2773.324 |
2713.707 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from operations |
3710.213 |
2902.426 |
1903.750 |
|
|
|
Other Income |
50.553 |
26.801 |
3.226 |
|
|
|
TOTAL |
3760.766 |
2929.227 |
1906.976 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials
consumed |
2468.649 |
1775.722 |
1456.487 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and stock-in-trade |
(69.900) |
38.324 |
(149.140) |
|
|
|
Employee benefit expense |
111.303 |
93.256 |
73.458 |
|
|
|
Other expenses |
573.844 |
480.730 |
254.605 |
|
|
|
TOTAL |
3083.896 |
2388.032 |
1635.410 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
676.870 |
541.195 |
271.566 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
237.761 |
228.383 |
161.655 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
439.109 |
312.812 |
109.911 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
103.897 |
101.017 |
77.672 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
335.212 |
211.795 |
32.239 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
83.902 |
51.378 |
47.991 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
251.310 |
160.417 |
(15.752) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
1423.551 |
367.261 |
17.583 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
4.45 |
3.82 |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT/Sales) |
(%) |
6.77 |
5.53 |
(0.83) |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/ Sales) |
(%) |
18.24 |
18.65 |
14.26 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.45 |
7.66 |
1.19 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.30 |
0.29 |
0.07 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.51 |
2.24 |
3.82 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.35 |
1.19 |
1.12 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Million) |
(INR in Million) |
(INR in Million) |
|
Share Capital |
360.350 |
419.500 |
564.852 |
|
Reserves & Surplus |
126.836 |
287.253 |
538.563 |
|
Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
2.350 |
25.100 |
20.156 |
|
Net worth |
489.536 |
731.853 |
1123.571 |
|
|
|
|
|
|
Long Term borrowings |
1394.337 |
1203.786 |
1100.137 |
|
Short Term borrowings |
475.464 |
434.193 |
599.392 |
|
Total borrowings |
1869.801 |
1637.979 |
1699.529 |
|
Debt/Equity ratio |
3.820 |
2.238 |
1.513 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Million) |
(INR in Million) |
(INR in Million) |
|
Revenue from operations |
1903.750 |
2902.426 |
3710.213 |
|
|
|
52.458 |
27.831 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(INR in Million) |
(INR in Million) |
(INR in Million) |
|
Revenue from operations |
1903.750 |
2902.426 |
3710.213 |
|
Profit |
(15.752) |
160.417 |
251.310 |
|
|
(0.83%) |
5.53% |
6.77% |

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 |
No |
|
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 |
Yes |
COMPANY OVERVIEW:
Subject, founded in the year 2005 with an object to establish spinning
and textile mills. The registered office of the company situated at Vijayawada,
A.P. The Company is manufacturing different counts of cotton yarn, achieved a
turnover of Rs.3710.212 million for the year ending 31st March, 2014
and earned a net profit of Rs.251.310 million for the above period.
UNSECURED LOANS
|
PARTICULARS |
31.03.2014 (Rs.
In Million) |
31.03.2013 (Rs.
In Million) |
|
LONG TERM
BORROWINGS |
|
|
|
Loans and advances from directors |
85.802 |
13.478 |
|
Loans and advances from others |
85.298 |
49.500 |
|
Total |
171.100 |
62.978 |
INDEX OF CHARGES
|
S. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number
(SRN) |
|
1 |
10477318 |
10/01/2014 |
135,000,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET,
P.B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
B96217435 |
|
2 |
10405793 |
28/12/2012 |
35,000,000.00 |
INDIAN OVERSEAS BANK |
RING ROAD BRANCH, NEAR
BENZ CIRCLE, VIJAYAWADA, ANDHRA PRADESH - 520008, INDIA |
B68852763 |
|
3 |
10331963 |
16/08/2014 * |
812,000,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET, P.
B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
C16618795 |
|
4 |
10294138 |
20/06/2011 |
11,000,000.00 |
INDIAN OVERSEAS BANK |
RING ROAD BRANCH, NEAR
BENZ CIRCLE, VIJAYAWADA, ANDHRA PRADESH - 520008, INDIA |
B15792476 |
|
5 |
10294128 |
16/06/2011 |
16,900,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET, P.
B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
B15789886 |
|
6 |
10294132 |
09/06/2011 |
197,500,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET, P.
B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
B15790504 |
|
7 |
10268112 |
26/11/2014 * |
4,015,700,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET, P.
B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
C37604790 |
|
8 |
10248358 |
14/12/2011 * |
325,000,000.00 |
INDIAN OVERSEAS BANK |
RING ROAD BRANCH, NEAR
BENZ CIRCLE, VIJAYAWADA, ANDHRA PRADESH - 520008, INDIA |
B29947199 |
|
9 |
10202312 |
04/02/2010 * |
607,500,000.00 |
ANDHRA BANK |
R. R. APPA RAO STREET, P.
B. NO.22, ANDHRA BANK BUILDINGS, VIJAYAWADA, ANDHRA PRADESH - 520001,
INDIA |
A80779739 |
|
10 |
10003742 |
20/06/2011 * |
673,400,000.00 |
STATE BANK OF INDIA |
PATAMATA BRANCH,
PATAMATA, VIJAYAWADA, ANDHRA PRADESH - 520007, INDIA |
B16040990 |
* Date of charge modification
FIXED ASSETS
·
Land
·
Buildings
·
Plant and Equipments
·
Furniture and Fixtures
·
Vehicles
·
Office Equipments
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.62.35 |
|
|
1 |
Rs.93.10 |
|
Euro |
1 |
Rs.67.13
|
INFORMATION DETAILS
|
Information
Gathered by : |
KMN |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
ASH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
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 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.