MIRA INFORM REPORT

 

 

Report No. :

336987

Report Date :

13.08.2015

 

IDENTIFICATION DETAILS

 

Name :

MOLDEX COMPOSITES PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Daruwala House, 305 Cawasji Hormusji Street , Dhobi Talao, Mumbai – 400002, Maharashtra

Tel. No.:

91-22-22064115/22052922

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.08.2007

 

 

Com. Reg. No.:

11-173681

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U28990MH2007PTC173681

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM34529F

 

 

PAN No.:

[Permanent Account No.]

AAFCM3809D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of automotive panels and composites.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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 established company incorporated during the year 2007 having a moderate track record.

 

The rating reflects company moderate financial risk profile marked by low reserves level and huge borrowings recorded by the company.

 

However, trade relations are reported as fair. Business is active. Payments terms 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.

 

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Parag Rajda

Designation :

Director

Contact No.:

91-22-22052922

Date :

13.08.2015

 

 

LOCATIONS

 

Registered Office :

1st Floor, Daruwala House, 305 Cawasji Hormusji Street , Dhobi Talao, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-22064115/22052922

Mobile No.:

91-

Fax No.:

91-22-22086321

E-Mail :

info@moldexcomposites.com

parag.rajda@moldexcomposites.com

Website :

http://www.moldexcomposites.com

Location :

Owned

 

 

Factory :

194 and 195 Sur SEZ , GIDC Sachin , Surat – 394230, Gujarat, India

Tel. No.:

91-261-6555855/755

Location :

Industrial

 

 

DIRECTORS

 

AS ON 27.09.2014

 

Name :

Mr. Parag Kishore Rajda

Designation :

Managing Director

Address :

11 Brij Kutir, 68 A, Napeansea Road,  Mumbai- 400006, Maharashtra, India

Date of Birth/Age :

10.09.1972

Date of Appointment :

31.08.2007

DIN No.:

01343113

 

 

Name :

Mr. Kishore Devidas Rajda

Designation :

Director

Address :

11 Brij Kutir, 68 A, Napeansea Road,  Mumbai- 400006, Maharashtra, India

Date of Birth/Age :

21.05.1939

Date of Appointment :

31.08.2007

DIN No.:

01544336

 

 

Name :

Ian Alexander Thomson

Designation :

Director

Address :

3 Nursery View, Faringdon, United Kingdom SN78SJ

Date of Birth/Age :

08.05.1957

Date of Appointment :

07.06.2008

DIN No.:

02042214

 

 

Name :

Mr. Robert James Neumann

Designation :

Director

Address :

53, Lynwood Grove, Orpington, United Kingdom BR60BQ

Date of Birth/Age :

14.05.1974

Date of Appointment :

07.06.2008

DIN No.:

02025843

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 27.09.2014

 

Names of Shareholders

 

No. of Shares

Parag K. Rajda

 

423875

Kishore Rajda

 

5000

Robert Neumann

 

295125

Ian Thomson

 

229500

Dinesh B. Jain

 

10000

Yash J. Ashar

 

1250

Gurpreet Vasir Ashar

 

1250

Sanjesh B. Jain

 

12500

Elfriede Neumann

 

4500

Tarla K. Rajda

 

2500

Mathew George

 

10000

Charles Neumann

 

4500

 

 

 

Total

 

1000000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of automotive panels and composites.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

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 :

End Users

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 :

70 (Approximately)

 

 

Bankers :

Banker Name

Bank of India

Branch Address

Bhimrao House, Girgaon, Mumbai, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

D. M. Jani and Associates

Chartered Accountants

Address :

Chaman Chambers, 3rd Floor, 10 A Cinema Road, Dhobi Talao, Mumbai – 400020, Maharashtra, India

PAN No.:

AACPJ2646R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

5.636

3.195

-0.487

(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)

15.636

13.195

9.513

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

41.795

51.189

60.260

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

41.795

51.189

60.260

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

30.941

18.636

10.993

(b) Trade payables

2.603

2.223

1.410

(c) Other current liabilities

1.450

2.442

3.108

(d) Short-term provisions

0.464

0.380

0.311

Total Current Liabilities (4)

35.458

23.681

15.822

 

 

 

 

TOTAL

92.889

88.065

85.595

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

66.131

69.716

72.908

(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

0.026

0.022

0.022

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.440

0.688

0.861

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

66.597

70.426

73.791

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

18.928

15.069

11.647

(c) Trade receivables

7.265

2.419

0.008

(d) Cash and cash equivalents

0.050

0.054

0.004

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.049

0.097

0.145

Total Current Assets

26.292

17.639

11.804

 

 

 

 

TOTAL

92.889

88.065

85.595

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

26.440

23.713

8.684

 

Other Income

 

 

0.042

 

TOTAL                                    

26.440

23.713

8.726

 

 

 

 

 

Less

EXPENSES

 

 

Purchases of Stock-in-Trade

 

 

8.092

 

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

 

 

(8.475)

 

Manufacturing Expenses

 

 

3.396

 

Other expenses

 

 

2.497

 

TOTAL                                    

 

 

5.510

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

 

3.216

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

NA

NA

9.505

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

(6.289)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

3.433

 

 

 

 

 

 

PROFIT BEFORE TAX

 

 

(9.722)

 

 

 

 

 

Less

TAX                                                                 

 

 

0.004

 

 

 

 

 

 

PROFIT AFTER TAX

2.440

3.682

(9.726)

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.44

3.68

(9.73)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

9.23

15.53

(112.00)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

NA

37.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

NA

(11.36)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

NA

(1.02)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.65

5.29

7.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.74

0.74

0.75

 

 

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

10.000

10.000

10.000

Reserves & Surplus

(0.487)

3.195

5.636

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.513

13.195

15.636

 

 

 

 

long-term borrowings

60.260

51.189

41.795

Short term borrowings

10.993

18.636

30.941

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

71.253

69.825

72.736

Debt/Equity ratio

7.490

5.292

4.652

 

 

 

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

8.684

23.713

26.440

 

 

173.065

11.500

 

 

 

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

8.684

23.713

26.440

Profit

(9.726)

3.682

2.440

 

(112.00%)

15.53%

9.23%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

-----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

-----

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

-----

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

-----

33

Market information

-----

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from 301, Dr. Cawasji Hormusji Street, Dhobi Talao, Mumbai – 400002, Maharashtra, India to the present address w.e.f. 02.11.2009.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10181630

25/09/2009

57,500,000.00

BANK OF INDIA

GIRGAUM BRANCH,281,JSS ROAD, BHIMRAO HOUSE,GIRGAUM, MUMBAI, Maharashtra - 400004,

INDIA

A71398523

2

10181627

25/01/2011 *

20,000,000.00

BANK OF INDIA

GIRGAUM BRANCH,281,JSS ROAD, BHIMRAO HOUSE,GIRGAUM, MUMBAI, Maharashtra - 400004,

INDIA

B08385346

3

10181692

03/09/2014 *

39,700,000.00

BANK OF INDIA

GIRGAUM BRANCH,281,JSS ROAD,, BHIMRAO HOUSE,GIRGAUM, MUMBAI, Maharashtra - 400004,

 INDIA

C33844838

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 64.83

UK Pound

1

Rs. 101.00

Euro

1

Rs. 71.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

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

 

28

 

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.