MIRA INFORM REPORT

 

 

Report No. :

337909

Report Date :

22.08.2015

 

IDENTIFICATION DETAILS

 

Name :

MEWAR FABRICS PRIVATE LIMITED

 

 

Registered Office :

G-137,RIICO Industrial Area, Bhilwara – 311001, Rajasthan

Tel. No.:

91-1482-260947

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.11.1985

 

 

Com. Reg. No.:

17-003444

 

 

Capital Investment / Paid-up Capital :

Rs.12.500 Million

 

 

CIN No.:

[Company Identification No.]

U17124RJ1985PTC003444

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JDHM04070D

 

 

PAN No.:

[Permanent Account No.]

AAACM9935F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of textile fabrics.

 

 

No. of Employees :

75 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 27000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track.

 

The company has incurred accumulated loss for the year 2014.

 

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

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Sushil

Designation :

Accountant

Contact No.:

91-1482-260947

Date :

22.08.2015

 

 

LOCATIONS

 

Registered Office / Factory :

G-137,RIICO Industrial Area, Bhilwara – 311001, Rajasthan, India

Tel. No.:

91-1482-260947

Fax No.:

Not Available

E-Mail :

swagat_mfpl@rediffmail.com

 

 

DIRECTORS

 

AS ON 25.09.2014

 

Name :

Mr. Sanjay Nenawati

Designation :

Director

Address :

4-A-24, New Housing Board Extension, Shastri Nagar, Bhilwara - 311001, Rajasthan, India

Date of Birth/Age :

27.07.1956

Date of Appointment :

04.05.2007

DIN No.:

00838566

 

 

Name :

Mr. Shailendra Agrawal

Designation :

Director

Address :

413-B, Shastri Nagar, Bhilwara - 311001, Rajasthan, India

Date of Birth/Age :

29.03.1956

Date of Appointment :

03.10.1996

DIN No.:

00838587

 

 

KEY EXECUTIVES

 

Name :

Mr. Sushil

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 25.09.2014

 

Names of Shareholders

 

 

No. of Shares

Kusum Nenawati

 

128300

Alka Agarwal

 

140300

Jagdish Chandra Agarwal H.U.F.

 

3000

Shallendra Agarwal H.U.F.

 

30500

Summer Singh Nenawati

 

3000

Shyam Singh Nenawati

 

26500

Meena Nenawati

 

2000

Sanjay Nenawati

 

282900

Sunita Nenawati

 

3000

Shailendra Agarwal

 

303000

Saroj Nenawati

 

4500

Vishaka Singhal

 

28500

Sanjay Singhal

 

6500

Sujit Nenawati

 

13000

Sanjeev Nenawati

 

23500

Prem Singh Nenawati

 

4000

Vishesh Agarwal

 

29500

Virat Agarwal

 

72000

Saurabh Nenawati

 

18500

Sanyam Nenawati

 

17500

Swagat Suiting Private Limited, India

 

110000

 

 

 

Total

 

1250000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 25.09.2014

 

Category

 

Percentage

Bodies corporate

9.00

Directors or relatives of Directors

88.00

Other top fifty shareholders

3.00

 

 

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of textile fabrics.

 

 

Products :

Product Description

 

ITC Code

Fabrics made of manmade fibres

5515

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Credit and Cheque

 

 

Purchasing :

Cash, Credit and Cheque

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

75 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

Nagori Garden, Bhilwara - 311001, Rajasthan, 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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Cash Credit= Rs.18.000 million

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loan

 

 

From Rajasthan finance corporation

11.508

12.578

Other loans and advances

 

 

Loan against car from HDFC bank

0.622

0.000

 

 

 

Short Term Borrowings

 

 

Term Loan

 

 

From Other Parties

0.000

0.042

Working Capital Loans

 

 

From Banks

 

 

Bank of Baroda, Bhilwara Working Capital Loan from BOB is Secured against Hypothecation of raw material work in process, finished goods and stores and spares are secured by first charge on book debts of the company, second charge over fixed assets of the company and personally guaranteed by all the Directors of the Company.

15.956

18.924

 

 

 

Total

28.086

31.544

 

 

Auditors :

 

Name :

Praveen Mehta

Chartered Accountants

Address :

R-12-A, Netaji Subhash Market, Bhilwara – 311001, Rajasthan, India

Tel. No.:

91-1482-221308

Mobile No.:

91-9414112308

PAN No.:

AAHFP9157A

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Related Party :

  • Shailendra Agarwal HUF

 

 

CAPITAL STRUCTURE

 

AS ON 25.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs.25.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 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

12.500

12.500

12.500

(b) Reserves & Surplus

(2.883)

(2.487)

(0.347)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.354

0.354

Total Shareholders’ Funds (1) + (2)

9.617

10.367

12.507

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

15.387

15.505

10.805

(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)

15.387

15.505

10.805

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

15.946

18.966

19.361

(b) Trade payables

4.112

4.542

3.971

(c) Other current liabilities

2.900

3.355

2.696

(d) Short-term provisions

1.676

1.603

1.684

Total Current Liabilities (4)

24.634

28.466

27.712

 

 

 

 

TOTAL

49.638

54.338

51.024

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.289

8.023

13.649

(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

0.078

0.078

0.078

(c) Deferred tax assets (net)

1.135

1.772

0.535

(d)  Long-term Loan and Advances

0.876

0.876

0.876

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.378

10.749

15.138

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.291

18.089

13.740

(c) Trade receivables

21.231

20.967

17.624

(d) Cash and cash equivalents

1.788

1.477

1.194

(e) Short-term loans and advances

0.950

3.056

3.328

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

38.260

43.589

35.886

 

 

 

 

TOTAL

49.638

54.338

51.024

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

88.285

94.326

98.334

 

 

Other Income

0.443

0.389

0.264

 

 

TOTAL                                              (A)

88.728

94.715

98.598

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

46.446

54.361

58.465

 

 

Purchase of Stock-in-trade

1.603

1.011

0.351

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

1.071

(1.056)

(3.086)

 

 

Employee Benefits Expenses

10.660

8.951

7.275

 

 

Other Expenses

24.521

25.231

27.172

 

 

TOTAL                                              (B)

84.301

88.498

90.177

 

 

 

 

 

 

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

4.427

6.217

8.421

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.064

3.976

3.811

 

 

 

 

 

 

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

0.363

2.241

4.610

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

3.159

5.617

5.647

 

 

 

 

 

 

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

(2.796)

(3.376)

(1.037)

 

 

 

 

 

Less

TAX                                                                  (H)

(2.400)

(1.236)

(0.225)

 

 

 

 

 

 

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

(0.396)

(2.140)

(0.812)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(0.32)

--

--

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

80.000

 

Expected Sales (2015-2016): Rs.90.000 Million

 

The above information has been parted by Mr. Sushil

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

2.605

3.066

2.432

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(0.45)

(2.27)

(0.83)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

5.01

6.59

8.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(5.77)

(6.43)

(2.06)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.29)

(0.33)

(0.08)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.53

3.62

2.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.55

1.53

1.29

 

 

 

 

 

 

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

12.500

12.500

12.500

Reserves & Surplus

(0.347)

(2.487)

(2.883)

Share Application money pending allotment

0.354

0.354

0.000

Net worth

12.507

10.367

9.617

 

 

 

 

long-term borrowings

10.805

15.505

15.387

Short term borrowings

19.361

18.966

15.946

Current Maturities of Long term debt

2.432

3.066

2.605

Total borrowings

32.598

37.537

33.938

Debt/Equity ratio

2.606

3.621

3.529

 

 

 

 

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

98.334

94.326

88.285

 

 

(4.076)

(6.404)

 

 

 

 

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

98.334

94.326

88.285

Profit

(0.812)

(2.140)

(0.396)

 

(0.83%)

(2.27%)

(0.45%)

 

 

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

Yes

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 four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

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

 

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loan and advances from Related Parties

1.700

1.700

Inter corporate deposits

0.344

0.000

Dealers / Agents and other Deposits

1.213

1.192

Other Loan and advances

0.000

0.035

 

 

 

Total

3.257

2.927

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10584501

04/08/2015

42,500,000.00

Bank of Baroda

Nagori Garden, Bhilwara, Rajasthan, India

C61012522

2

10584503

04/08/2015

11,400,000.00

Bank of Baroda

Nagori Garden, Bhilwara, Rajasthan, India

C61014247

3

90071850

03/03/1994

1,000,000.00

Bank of Baroda

Nagori Garden, Bhilwara, Rajasthan, India

-

4

90071828

04/08/2015 *

21,000,000.00

Bank of Baroda

Nagori Garden, Bhilwara, Rajasthan, India

C61013181

5

90071800

11/05/2004 *

500,000.00

Bank of Baroda

Nagori Garden, Bhilwara, Rajasthan, India

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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 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.65.83

UK Pound

1

Rs.103.39

Euro

1

Rs.74.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.