MIRA INFORM REPORT

 

 

Report No. :

318211

Report Date :

29.04.2015

 

IDENTIFICATION DETAILS

 

Name :

ALLIED PHOTOGRAPHIC INDIA LIMITED

 

 

Registered Office :

Kasturi Building, 3rd Floor, J Tata Road, Mumbai – 400 020, Maharashtra

Tel No :

91-22-66338202

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.10.1946

 

 

Com. Reg. No.:

11-005277

 

 

Capital Investment / Paid-up Capital :

Rs. 7.200 Million

 

 

CIN No.:

[Company Identification No.]

U99999MH1946PLC005277

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA20494F

 

 

PAN No.:

[Permanent Account No.]

AABCA2068A

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Trader of  Photographic paper, film, photography chemicals, chemicals, black and white paper, film cameras, cd's and dvd's, color paper and film, graphic, art film.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an old and well - established company having satisfactory track.

 

The management has witnessed drastic dip in the turnover and profitability during FY2014. However, liquidity of the company is strong.

 

Trade relation are reported to be fair. Business is active. Payment terms are reported to be slow but correct.

 

In the view of long track, subject 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

 

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 DENIED

 

MANAGEMENT NON CO-OPERATIVE (91-22-66338208)

 

LOCATIONS

 

Registered Office :

Kasturi Building, 3rd Floor, J Tata Road, Mumbai – 400 020, Maharashtra, India

Tel. No.:

91-22-66338202

Mobile No.:

Not Available

Fax No.:

91-22-66338213

E-Mail :

apil@bom4.vsnl.net.in

thakkar@alliedphotographics.com

bengali@alliedphotographics.com

Website :

www.alliedphotographics.com

 

 

Corporate Office :

63/3, M. G. Marg, Kanpur – 208 004, Uttar Pradesh, India

 

 

REGIONAL OFFICES :

 

 

 

Eastern :

31, Chittaranjan Avenue, Kolkata - 700 012, West Bengal, India

 

 

Northern :

SH-2/23, Ground Floor, New Moti Nagar, New Delhi – 110 015, India

 

 

Southern :

13, Sriman Srinivasan Cross Street, Alwarpet, Chennai – 600 018, Tamilnadu, India

 

 

Western :

Kasturi Building, 3rd floor, Jamshedji Tata Road, Mumbai – 400 020, Maharashtra, India

 

 

Branch Office :

Located At :

 

·         Mumbai

·         Ahmedabad

·         Indore

·         Chennai

·         Bangalore

·         Pondicherry

·         Hyderabad

·         Cochin

·         Delhi

·         Chandigarh

·         Jaipur

·         Lucknow

·         Roorkee

·         Kolkata

·         Guwahati

·         Patna

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Shashi Pal Agarwal

Designation :

Managing Director

Address :

Flat No. 12, Kasturi Building, Jamshedji Tata Road, Churchgate, Mumbai – 400 020, Maharashtra, India

Date of Birth/Age :

26.04.1951

Date of Appointment :

12.02.2002

DIN No.:

00053536

 

 

Name :

Mr. Satish Shivalal Shah

Designation :

Director

Address :

205, 2nd Floor, Shanti Tower, S V  Patel, Nagar Mhada Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

14.08.1956

Date of Appointment :

02.08.2007

DIN No.:

01207456

 

 

Name :

Mr. Anurag Agarwal

Designation :

Whole Time Director

Address :

Flat No. 12, Kasturi Building 3rd Churchgate, Mumbai – 400 020, Maharashtra, India

Date of Birth/Age :

10.01.1988

Date of Appointment :

01.04.2012

DIN No.:

01037380

 

Name :

Mr. Rabindra Nath Bhakta

Designation :

Director

Address :

506, Kalyan Towers, Vashi Sector 17, Navi Mumbai – 400 703, Maharashtra, India

Date of Birth/Age :

10.08.1949

Date of Appointment :

24.09.2009

DIN No.:

02621743

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2014

 

Category

Percentage

Bodies corporate

20.90

Directors or relatives of Directors

71.82

Other top fifty shareholders

7.28

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of  Photographic paper, film, photography chemicals, chemicals, black and white paper, film cameras, cd's and dvd's, color paper and film, graphic, art film.

 

 

Products :

Product Description

ITC Code

Ink-Jet Paper

4823.90

Photographic Chemicals

3707.10

Computer Media

8523.40

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

·         Indian Overseas Bank, 17/9, Garg Naonha Complex, Mall Road, Kanpur – 208 001, Uttar Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Bank Overdraft

(Secured against fixed deposits with bank)

0.000

1.732

Total

0.000

1.732

 

Auditors :

 

Name :

Virendra Mona and Associates

Chartered Accountants

Address :

24/26, Next to Central Bank of India, Navrang Gali, Karachi Khana, Kanpur – 208 001, Uttar Pradesh, India

PAN No.:

AAEFV5701B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Subsidiaries Company :

Allied Photo Graphics East India Limited [U74900MH2008PLC181652]

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

120000

Equity Shares

Rs.100/- each

Rs. 12.000 Million

30000

Preference Shares

Rs.100/- each

Rs. 3.000 Million

 

 

 

 

 

Total

 

Rs. 15.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

72000

Equity Shares

Rs.100/- each

Rs. 7.200 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

7.200

7.200

7.200

(b) Reserves & Surplus

213.239

208.033

168.622

(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)

220.439

215.233

175.822

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.451

36.199

20.045

(b) Deferred tax liabilities (Net)

0.507

1.142

1.372

(c) Other long term liabilities

2.129

5.541

5.575

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

26.087

42.882

26.992

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.625

6.772

14.714

(b) Trade payables

3.836

3.634

126.882

(c) Other current liabilities

2.952

4.855

13.607

(d) Short-term provisions

1.829

6.281

4.294

Total Current Liabilities (4)

16.242

21.542

159.497

 

 

 

 

TOTAL

262.768

279.657

362.311

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.485

35.992

37.286

(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

27.373

42.347

52.880

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

7.921

11.589

12.810

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

74.779

89.928

102.976

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.005

67.464

171.672

(c) Trade receivables

4.971

6.487

14.127

(d) Cash and cash equivalents

154.807

101.142

45.469

(e) Short-term loans and advances

2.206

14.636

28.067

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

187.989

189.729

259.335

 

 

 

 

TOTAL

262.768

279.657

362.311

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

86.825

565.655

600.323

 

 

Other Income

23.253

30.513

23.850

 

 

TOTAL                                    

110.078

596.168

624.173

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

36.207

374.040

674.043

 

 

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

36.381

109.287

(142.281)

 

 

Employees benefits expense

11.777

14.773

7.355

 

 

Other expenses

12.080

28.003

31.232

 

 

TOTAL                                    

96.445

526.103

570.349

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

13.633

70.065

53.824

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

5.073

6.638

1.812

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

8.560

63.427

52.012

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.539

1.456

1.235

 

 

 

 

 

 

PROFIT BEFORE TAX

7.021

61.971

50.777

 

 

 

 

 

Less

TAX                                                                 

1.815

20.050

10.852

 

 

 

 

 

 

PROFIT AFTER TAX

5.206

41.921

39.925

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.23

58.22

55.45

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

6.00

7.41

6.65

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

15.70

12.39

8.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.98

26.11

16.41

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.29

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.14

0.20

0.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

11.57

8.81

1.63

 

 

 

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

7.200

7.200

7.200

Reserves & Surplus

168.622

208.033

213.239

Net worth

175.822

215.233

220.439

 

 

 

 

long-term borrowings

20.045

36.199

23.451

Short term borrowings

14.714

6.772

7.625

Total borrowings

34.759

42.971

31.076

Debt/Equity ratio

0.198

0.200

0.141

 

 

 

 

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

600.323

565.655

86.825

 

 

(5.775)

(84.651)

 

 

 

 

 

 

 

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

600.323

565.655

86.825

Profit

39.925

41.921

5.206

 

6.65%

7.41%

6.00%

 

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

Yes

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

UNSECURED LOAN:

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Fixed Deposits From shareholders

6.675

15.575

Fixed Deposits From Public

14.724

19.124

Deposits Recd – Allied Photographic East India Limited

1.580

1.500

Car Loan from HDFC Bank

0.472

0.000

Short-term borrowings

 

 

Fixed Deposits From Public

2.625

0.040

Incorproated Deposit

5.000

5.000

Total

31.076

41.239

 

FIXED ASSETS:

·         Land

·         Building

·         Plant and Machinery

·         Furniture, Fixtures and Office Equipments

·         Cold Storages and Air Conditioners

·         Vehicles

·         Computers

 

 

 


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 records 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.63.33

UK Pound

1

Rs.96.52

Euro

1

Rs.68.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

35

 

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.