MIRA INFORM REPORT

 

 

Report No. :

338508

Report Date :

28.08.2015

 

IDENTIFICATION DETAILS

 

Name :

VARMORA GRANITO PRIVATE LIMITED

 

 

Registered Office :

8-A, National Highway At Dhuva, Tal. Wankaner, District Rajkot-363641, Gujarat

Tel. No.:

91-2828-287558 / 500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.11.2003

 

 

Com. Reg. No.:

04-043194

 

 

Capital Investment / Paid-up Capital :

Rs. 80.751 Million

 

 

CIN No.:

[Company Identification No.]

U26914GJ2003PTC043194

 

 

IEC No.:

2403005282

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTV00679A

 

 

PAN No.:

[Permanent Account No.]

AABCV7523M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Granite Tiles and Porcelain Tiles.

 

 

No. of Employees :

500 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a company of Varmora Group, it was incorporated in the year 2003. It has good business track record.

 

For the financial year 2014, the company possess healthy financial risk profile marked by good scale of operations. It has healthy sales growth and maintained good profitability margin.

 

Further, the company has strong financial risk profile marked by impressive net worth position along with favourable gap between trade payables and receivables.

 

Moreover, it is has improved earnings profile, the Varmora group's financial risk profile is expected to remain strong over the medium term.

 

Trade relations are reported as fair. Business is active. Payment terms are regular.

 

In view of strong financial risk profile, the company can be considered for business dealing 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

CRISIL

Rating

Long Term Rating=BBB+

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

16.06.2015

 

 

Rating Agency Name

CRISIL

Rating

Short term Rating=A3+

Rating Explanation

Moderate degree of safety and higher credit risk

Date

16.06.2015

 

 

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. Manish Varma

Designation :

Key Executive

Contact No.:

91-9825223068

Date :

27.08.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

8-A, National Highway At Dhuva, Tal. Wankaner, District Rajkot-363641, Gujarat, India

Tel. No.:

91-2828-287558 / 287500/700

Mobile No.:

91-9825223068 (Mr. Manish Varma)

Fax No.:

91-2828-287500 / 287558

E-Mail :

info@varmora.com

info@varmorafloortiles.com

info@varmoraceramic.com

Website :

www.varmora.com

Area :

3000 Sq.fts

Location :

Owned

Locality :

Industrial

 

 

Corporate Office :

8/9, Ground Floor, Building No.9, Laxmi Plaza, Laxmi Industrial Estates
New Link Road, Andheri (W), Mumbai 400 053, Maharashtra, India.

Tel. No.:

91-22-26333233 / 26390011/12

Fax No.:

91-22-26373297

E-Mail :

mumbai@varmora.com

 

 

Branch Offices :

Located at :

·         Delhi

·         Mumbai

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ramanbhai Jivrajbhai Patel

Designation :

Director

Address :

301, Rudrax Apartment, Opposite Shri Colony, Kalawad Road, Rajkot - 360005, Gujarat, India

Date of Birth/Age :

04.07.1956

Date of Appointment :

01.07.2009

PAN No.:

AEKPV0293E

DIN No.:

00531281

 

 

Name :

Mr. Naranbhai Hansrajbhai Patel

Designation :

Director

Address :

Shastri Nagar, 'Shree Hari', Ravapar Road, Morbi - 363641, Gujarat, India

Date of Birth/Age :

15.08.1950

Date of Appointment :

01.07.2009

PAN No.:

ACZPP0288L

DIN No.:

02735795

 

 

KEY EXECUTIVES

 

Name :

Mr. Manish Varma

Designation :

Key Executive

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

NOTE: SHAREHOLDING DETAILS FILE ATTACHED

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Granite Tiles and Porcelain Tiles.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

 

Products :

Raw Material

Countries :

Italy

 

 

Terms :

 

Selling :

Cash and Credit (30/ 60/ 90 Days)

 

 

Purchasing :

Cash and Credit (30/ 60/ 90 Days)

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

End Users and OEM’s

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

Bank Name:

State Bank of India

Branch:

Para Bazar Branch, Near. GPO, Morbi - 363641, Gujarat, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Cash/ Credit = Rs. 520.000 Million

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

9.898

53.147

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

202.082

153.256

Total

 

211.980

206.403

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nanalal P. Hadial and Company

Chartered Accountants

Address :

1st Floor, Shakti Complex, Near Dr. Rupala Hospital, 16 Savsar Plot , Morbi – 363641, Gujarat, India 

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

AAHPH2014C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

·         Solaris Ceramics Private Limited, India (U26914GJ2009PTC057698`)

·         Tocco Ceramic Private Limited, India (U26933GJ2011PTC065306)

·         Varmora Furniture’s Private Limited, India (U36100GJ2013PTC07499)

·         Varmora International

·         Varmora Ceramics Private Limited, India (U26914GJ1996PTC029963)

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8700000

Equity Shares

Rs. 10/- each

Rs. 87.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8075100

Equity Shares

Rs. 10/- each

Rs. 80.751 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

80.751

80.751

85.000

(b) Reserves & Surplus

255.610

231.224

220.820

(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)

336.361

311.975

305.820

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

62.951

127.459

133.736

(b) Deferred tax liabilities (Net)

8.719

8.851

9.309

(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)

71.670

136.310

143.045

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

202.082

153.256

244.885

(b) Trade payables

301.525

256.725

260.843

(c) Other current liabilities

54.393

26.533

28.566

(d) Short-term provisions

22.144

10.228

22.296

Total Current Liabilities (4)

580.144

446.742

556.590

 

 

 

 

TOTAL

988.175

895.027

1005.455

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

271.610

300.439

314.239

(ii) Intangible Assets

0.100

0.100

0.100

(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

21.750

21.750

21.750

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

8.008

8.009

8.109

Total Non-Current Assets

301.468

330.298

344.198

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

107.656

128.541

202.327

(c) Trade receivables

442.580

334.777

329.981

(d) Cash and cash equivalents

29.334

25.848

28.099

(e) Short-term loans and advances

28.009

4.119

4.371

(f) Other current assets

79.128

71.444

96.479

Total Current Assets

686.707

564.729

661.257

 

 

 

 

TOTAL

988.175

895.027

1005.455

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

2506.680

2357.040

2431.772

 

 

Other Income

1.471

5.777

5.202

 

 

TOTAL                                    

2508.151

2362.817

2436.974

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

43.189

45.462

42.833

 

 

 

 

 

 

PROVISION OF TAX

12.241

7.653

7.920

 

 

 

 

 

 

DEFERRED TAX

(0.132)

(0.457)

0.978

 

 

 

 

 

 

PROFIT AFTER TAX                            

24.386

14.652

14.552

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

44.004

NA

NA

 

TOTAL EARNINGS

44.004

NA

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.02

1.81

1.71

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

2800.000

 

 

 

 

 

The above information has been parted by Mr. Manish Varmora (Key Executive)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

21.881

13.312

16.296

 

 

 

 

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)

(%)

0.97

0.62

0.60

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.85

0.94

1.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.26

1.19

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

85.000

80.751

80.751

Reserves & Surplus

220.820

231.224

255.610

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

305.820

311.975

336.361

 

 

 

 

Long-term borrowings

133.736

127.459

62.951

Short term borrowings

244.885

153.256

202.082

CURRENT MATURITIES OF LONG-TERM DEBTS

16.296

13.312

21.881

Total borrowings

394.917

294.027

286.914

Debt/Equity ratio

1.291

0.942

0.853

 

 

 

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

2431.772

2357.040

2506.680

 

 

-3.073

6.349

 

 

 

 

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

2431.772

2357.040

2506.680

Profit

14.552

14.652

24.386

 

0.60%

0.62%

0.97%

 

 


 

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

Yes

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)

Yes

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 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

Yes

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

 

 

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90104248

21/05/2014 *

621,700,000.00

STATE BANK OF INDIA

LALPAR BRANCH, TAL. MORBI, LALPAR- 363641, GUJARAT, INDIA

C07124050

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

1.140

5.670

Loans and advances from others

51.913

68.642

Total

53.053

74.312

 

 

COMPANYS PERFORMANCE:

 

The Company has reported revenue from operation during the year of Rs. 2506.680 Million as compared to the previous year?s revenue from operation of Rs. 2357.040 Million. The Company has earned net profit of Rs. 24.386 Million during the year as compared to previous year net profit of Rs. 14.652 Million.


FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Other Equipments

 

 

 

 

 

 

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. 66.06

UK Pound

1

  Rs. 102.35

Euro

1

Rs. 74.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

IND/ ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

51

 

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.