MIRA INFORM REPORT

 

 

Report No. :

337371

Report Date :

20.08.2015

 

IDENTIFICATION DETAILS

 

Name :

CARGOCARE LOGISTICS (INDIA ) PRIVATE LIMITED

 

 

Registered Office :

B1/316, Boomerang, 3rd Floor Chandivili Farms Road, Off Saki Vihar Road Saki Naka, Andheri (East), Mumbai- 400072, Maharashtra

Tel. No.:

91-22-67808080 (100Lines) / 28579086 / 28579087

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.05.2002

 

 

Com. Reg. No.:

11-135804

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U63090MH2002PTC135804

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Custom clearing and freight forwarding Agent

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

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 incorporated in the year 2002. It has a satisfactory track record.

 

For the financial year 2014, the company has reported fine operational activity. It has achieved improved profits earnings.

 

Further, the company has healthy financial risk profile along with decent net worth position and favorable gap between trade payable and receivables.

 

Trade relations are reported as fair. Business is active. Payments terms are usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

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 DENIED BY

 

Name :

Ms. Sujata

Designation :

Accounts Executive

Contact No.:

91-22-67808080

Date :

19.08.2015

 

 

LOCATIONS

 

Registered Office / Corporate Office :

B1/316, Boomerang, 3rd Floor Chandivili Farms Road, Off Saki Vihar Road Saki Naka, Andheri (East), Mumbai- 400072, Maharashtra, India

Tel. No.:

91-22-67808080 (100Lines) / 28579086 / 28579087

Fax No.:

91-22 28579079

E-Mail :

accounts@cargocarelogistics.in

finance@cargocarelogisticis.in

 

 

City Office :

103, Birya House, Perin Nariman Street, Fort, Mumbai - 400 001, Maharashtra, India

Tel. No.:

91- 22-22624100

 

 

Branches and Associate Offices:

Cochin

2nd Floor, Lakshmi House, KPK Menon Road, West Island Cochin-682003, Kerala, India

 

Delhi

L-321A, Nexxus House, Mahipalpur Extn., New Delhi-110037, Delhi, India

 

Gujarat

37, Milan Park, Near Sandesh Press, Vastrapur, Ahmedabad, Gujarat, India

 

Pune

F/124, 1st Floor Ashoka Mall, Bundgarden Road Pune-411001, Maharashtra, India

 

TUTICORINE

26/9A, Kamraj Nagar, 2nd Street, 3rd Mail, Tuticorine-628008 Tamilnadu, India

 

 

Overseas Office :

USA

Europe

China

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Joy Varghese

Designation :

Director

Address :

601, Evershine Millenium Paradise, Bldg No 6, Kandivili East,, Mumbai, 400101, Maharashtra, India

Date of Birth/Age :

05.05.1967

Date of Appointment :

08.05.2002

DIN No.:

00227896

 

 

Name :

Joicy Varghese

Designation :

Director

Address :

Evershine Millennium Paradise, Bldg-16-601,, Thakur Village, Kandivili (E), Mumbai, 400101, Maharashtra, India

Date of Birth/Age :

24.12.1969

Date of Appointment :

08.05.2002

DIN No.:

02234262

 

 

KEY EXECUTIVES

 

Name :

Ms. Sujata

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Joy Varghese

25000

50.00

Joicy Varghese

25000

50.00

Total

50000

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 :

Custom clearing and freight forwarding Agent

 

 

Products :

Item Code No.

Product Description

0714

Clearing and Forwarding

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

The Catholic Syrian Bank Limited

Branch

Fort Branch, Mumbai - 400001,

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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans from Banks

(Secured against Motor Cars)

0.718

1.880

Loans from Bank

(Secured against office Premises)

19.045

24.577

Short-term borrowings

 

 

Bank overdraft

0.238

3.296

Total

20.001

29.753

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nagendra Gupta and Company

Chartered Accountants

Address :

106,Runwal Heights, LBS Road, Mulund West, Mumbai – 400080, Maharashtra, India

PAN N Income-tax PAN of auditor or auditor's firm :

AADFN4316P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.10/- each

Rs. 0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

55.856

41.670

29.397

(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)

56.356

42.170

29.897

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.763

26.546

23.672

(b) Deferred tax liabilities (Net)

1.081

0.822

0.379

(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)

20.844

27.368

24.051

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.238

3.296

6.011

(b) Trade payables

36.419

47.535

25.880

(c) Other current liabilities

5.832

4.353

8.815

(d) Short-term provisions

7.361

6.780

5.383

Total Current Liabilities (4)

49.850

61.964

46.089

 

 

 

 

TOTAL

127.050

131.502

100.037

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.943

50.925

49.780

(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

0.882

0.882

1.181

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

47.825

51.807

50.961

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

62.133

68.673

40.506

(d) Cash and cash equivalents

1.543

0.081

0.648

(e) Short-term loans and advances

15.549

10.941

7.922

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

79.225

79.695

49.076

 

 

 

 

TOTAL

127.050

131.502

100.037

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

INCOME

685.068

601.944

(Gross Income)

423.272

(Gross Income)

 

 

 

 

 

Less

TOTAL EXPENSES

663.924

(Including depreciation)

579.719

406.841

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

22.225

16.431

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

3.764

3.143

 

 

 

 

 

 

PROFIT BEFORE TAX

21.144

18.461

13.288

 

 

 

 

 

Less

TAX                                                                 

6.958

6.188

4.603

 

 

 

 

 

 

PROFIT AFTER TAX

14.186

12.273

8.685

 

 

 

 

 

 

Earnings Per Share (Rs.)

283.72

245.46

173.70

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

4.942

2.498

4.399

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

NA

NA

NA

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.07

2.04

2.05

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

16.64

14.04

13.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.38

0.44

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.44

0.77

1.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.59

1.29

1.06

 

 

 

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

0.500

0.500

0.500

Reserves & Surplus

29.397

41.670

55.856

Net worth

29.897

42.170

56.356

 

 

 

 

long-term borrowings

23.672

26.546

19.763

Short term borrowings

6.011

3.296

0.238

Current maturities of long-term debts

4.399

2.498

4.942

Total borrowings

34.082

32.340

24.943

Debt/Equity ratio

1.140

0.767

0.443

 

 

 

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

423.272

601.944

685.068

 

 

42.212

13.809

 

 

 

 

 

 

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

423.272

601.944

685.068

Profit

8.685

12.273

14.186

 

2.05%

2.04%

2.07%

 

 

 

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

No

17]

Details of sister concerns

No

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

Yes

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

No

35]

Negative Reporting by Auditors in the Annual Report

No

 

NOTE: Registered office of the company has been shifted from D 2130 Oberoi Garden Estate chandvli Farm Road, Chandvli Andheri (East), Mumbai- 400072, Maharashtra, India to the present address w.e.f.31.10.2011

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans from related parties

0.000

0.089

Total

0.000

0.089

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10479472

05/02/2014

24,500,000.00

THE CATHOLIC SYRIAN BANK LTD

Br. Marshall Annexe Building, Soorji Vallabhdas Marg, Fort, Mumbai, Maharashtra - 400001, INDIA

B97145882

2

10479475

05/02/2014

5,000,000.00

THE CATHOLIC SYRIAN BANK LTD

Br.Marshall Annexe Building, Soorji Vallabhdas Marg, Fort, Mumbai, Maharashtra - 400001, INDIA

B97150171

3

10273663

21/02/2011

7,100,000.00

THE CATHOLIC SYRIAN BANK LIMITED

FORT MUMBAI BRANCH, SHOORJI VALLABHDAS MARG,, BALLARD ESTATE,, MUMBAI, Maharashtra - 400038, INDIA

B07960040

4

10192410

17/12/2009

3,400,000.00

THE CATHOLIC SYRIAN BANK LIMITED

FORT MUMBAI BARNCH, SHOORJI VALLBHDAS MARG, BALLARD ESTATE, MUMBAI, Maharashtra - 400038, INDIA

A75069609

5

10186098

19/11/2009

29,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, MUMBAI, Maharashtra - 400021, INDIA

A73240616

6

10143143

31/01/2009

5,000,000.00

THE CATHOLIC SYRIAN BANK LTD.

FORT MUMBAI BRANCH, MARSHALL BLDG ANNEX,, S V MARG, BALLARD ESTATE, FORT,, MUMBAI, Maharashtra - 40 
0001, INDIA

A56364797

7

10089680

19/02/2008

2,500,000.00

THE CATHOLIC SYRIAN BANK LTD

FORT BRANCH, MUMBAI, Maharashtra - 400001, INDIA

A32815524

8

80021706

01/11/2006 *

2,500,000.00

THE CATHOLIC SYRIAN BANK LTD

FORT BRANCH, MUMBAI, Maharashtra - 400038, INDIA

A10256212

9

80019330

03/03/2005

200,000.00

CATHOLIC SYRIAN BANK LIMITED

FORT BRANCH, MUMBAI, Maharashtra - 400001, INDIA

-

 

 

* Date of charge modification

 

FIXED ASSETS

 

  • Furniture and fixture
  • Office premises
  • Computers
  • Office equipment
  • Motor car
  • Software

 

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.65.25

UK Pound

1

Rs.102.25

Euro

1

Rs.72.19

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--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

 

45

 

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.