MIRA INFORM REPORT

 

 

Report No. :

357194

Report Date :

29.12.2015

                                                     

IDENTIFICATION DETAILS

 

Name :

TARZ DISTRIBUTION INDIA PRIVATE LIMITED

 

 

Registered Office :

201, Ackruti Star, 2nd Floor, Central Road, Gautam Nagar, MIDC, Andheri (East), Mumbai – 400093, Maharashtra

Tel. No.:

91-22-407510000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

05.10.2007

 

 

Com. Reg. No.:

11-218144

 

 

Capital Investment / Paid-up Capital :

Rs.58.639 Million

 

 

CIN No.:

[Company Identification No.]

U52100MH2007PTC218144

 

 

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 :

To carry on the business of distribute, import, export, purchase, stock and sell in wholesale or on cash and carry basis fashion, garments, fragrances, skincare, cosmetics, watches, jewellery, handbags, shoes, accessories, giftware and other goods. (Registered Activity)

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 a subsidiary of Crescent International Limited, Mauritius incorporated in the year 2007. It has satisfactory track.

 

For the financial year ended 2015, the company has improved its operational activity marked by decent top line growth along with good profit earing as compared to previous year losses.

 

Rating reflects the strong support from holding company along with extensive experience of its promoters.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

In view of aforesaid, 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 31-03-2015.

 

INFORMATION DECLINED BY

 

Name :

Mr. Rahim Mardhani

Designation :

Chief Accountant

Contact No.:

91-22-407510000

Date :

28.12.2015

 

 

LOCATIONS

 

Registered Office :

201, Ackruti Star, 2nd Floor, Central Road, Gautam Nagar, MIDC, Andheri (East), Mumbai – 400093, Maharashtra, India

Tel. No.:

91-22-407510000

Fax No.:

Not Available

E-Mail :

dewang.shah@tarzlifestyle.com

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Raji Patrick Chalhoub

Designation :

Director

Address :

P.O. Box 16946, Dubai, 16946, United Arab Emirates

Date of Appointment :

11.05.2009

DIN No.:

01898678

 

 

Name :

Antoine Chalhoub

Designation :

Director

Address :

Flat 5001, P.O.Box 261075,, 392/ Marsa, Dubai, 261075,  United Arab Emirates

Date of Birth/Age :

25.07.1955

Date of Appointment :

23.12.2009

DIN No.:

02871519

 

 

Name :

Katia Louise Marie Chalhoub

Designation :

Director

Address :

Mankhool Area Street 31, Al Tawhidi Villa 17, Dubai, 261075, United Arab Emirates

Date of Birth/Age :

05.02.1950

Date of Appointment :

23.12.2009

DIN No.:

02816967

 

 

Name :

Nigel Aubrey John Lindsay Smith

Designation :

Director

Address :

806, Prudential Tower,, Fateh Ganj, Vadodara - 390002, Gujarat, India

Date of Appointment :

27.12.2002

DIN No.:

06481030

 

 

Name :

Hani Francois Jabbour

Designation :

Director

Address :

Emaar Properties Pjsc, Tower-06, Flat-2002, Burj Dubai Development, 261125, Syrian Arab Republic

Date of Appointment :

30.09.2012

DIN No.:

06467055

 

 

KEY EXECUTIVES

 

Name :

Mr. Rahim Mardhani

Designation :

Chief Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2015

 

Names of Shareholders

 

No. of Shares

Sachin Dev Sharma

 

10000

Rusi N. Motiwalla

 

210356

Pradeep Kumar Handa

 

501018

Damas Investments Inc., UAE

 

152866

Crescent International Limited, Mauritius

 

4888920

Tarz Holding FZCO, UAE

 

100755

Total

 

5863915

 


 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.83

Other top fifty shareholders

0.17

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To carry on the business of distribute, import, export, purchase, stock and sell in wholesale or on cash and carry basis fashion, garments, fragrances, skincare, cosmetics, watches, jewellery, handbags, shoes, accessories, giftware and other goods. (Registered Activity)

 

 

Products :

Item Code No.

Product Description

85113010

Distributors

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS: NOT AVAILABLE

 

ENERAL 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 :

IDBI Bank

 

Banker Name

HSBC Bank

Branch Address

Not Divulged

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 :

Deloitte Haskins and Sells

Chartered Accountant

Address :

‘Heritage’ 3rd floor, Near Gujarat Vidyapith, Off Ashram Road, Ahmedabad, Gujarat, India

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

AABFD7919A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Ultimate Holding Company:

  • Chalhoub Group

 

 

Holding Company:

  • Crescent International Limited

 

 

Fellow Subsidiaries:

  • MCT FZCO

 

 

Associates:

  • Tarz Lifestyle India Private Limited, India [U51101DL2006PTC148574]
  • Real Emirates LLC
  • Real FZE
  • Allied Enterprises LLC
  • Parfums Christian Dior Orient FZCO

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs. 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5863915

Equity Shares

Rs.10/- each

Rs. 58.639 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

58.639

58.639

58.639

(b) Reserves & Surplus

18.208

14.537

24.354

(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)

76.847

73.176

82.993

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

7.419

4.633

3.601

Total Non-current Liabilities (3)

7.419

4.633

3.601

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

169.281

164.188

146.627

(b) Trade payables

72.472

69.876

123.722

(c) Other current liabilities

4.714

24.680

41.813

(d) Short-term provisions

0.123

0.076

0.032

Total Current Liabilities (4)

246.590

258.820

312.194

 

 

 

 

TOTAL

330.856

336.629

398.788

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.687

10.519

15.647

(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

0.859

6.570

6.617

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.546

17.089

22.264

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

272.565

268.937

288.192

(c) Trade receivables

31.707

33.287

45.323

(d) Cash and cash equivalents

0.958

3.163

28.505

(e) Short-term loans and advances

16.080

14.153

14.504

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

321.310

319.540

376.524

 

 

 

 

TOTAL

330.856

336.629

398.788

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

725.715

640.031

595.246

 

Other Income

31.301

48.278

8.921

 

TOTAL (A)

757.016

688.309

604.167

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

735.352

676.451

605.636

 

 

 

 

 

Less

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

21.664

11.858

(1.469)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

12.606

15.517

13.703

 

 

 

 

 

 

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

9.058

(3.659)

(15.172)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

5.387

6.158

6.942

 

 

 

 

 

 

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

3.671

(9.817)

(22.114)

 

 

 

 

 

Less

TAX (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

3.671

(9.817)

(22.114)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(441.983)

(432.166)

(410.052)

 

 

 

 

 

 

Balance Carried to the B/S

(438.312)

(441.983)

(432.166)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

FOB value of Exports

252.618

324.404

299.645

 

TOTAL EARNINGS

252.618

324.404

299.645

 

 

 

 

 

 

IMPORTS

 

 

 

 

CIF Value of Import

444.618

367.741

375.759

 

TOTAL IMPORTS

444.618

367.741

375.759

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.63

NA

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

12.379

(36.179)

25.353

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

0.51

(1.53)

(3.72)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.99

1.85

(0.25)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.11

(2.92)

(5.55)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.13)

(0.27)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.20

2.24

1.77

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.30

1.23

1.21

 

 

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

58.639

58.639

58.639

Reserves & Surplus

24.354

14.537

18.208

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

82.993

73.176

76.847

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

146.627

164.188

169.281

Total borrowings

146.627

164.188

169.281

Debt/Equity ratio

1.767

2.244

2.203

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

595.246

640.031

725.715

 

 

7.524

13.387

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

595.246

640.031

725.715

Profit

(22.114)

(9.817)

3.671

 

(3.72%)

(1.53%)

0.51%

 


 

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

Yes

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY


 

BANKING AND FINANCE

 

Their appreciation of the continued support and financial assistance from HSBC Bank and IDBI Bank.

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

SHORT TERM BORROWING

 

 

Loans and advances from others

4.015

4.016

Other loans and advances, others

165.266

160.172

Total

169.281

164.188

 

CONTINGENT LIABILITIES (AS ON 31.03.2015):

 

(a) Claims against the Company not acknowledged as debt

Sales Tax / VAT Liability 6.742 Million

Excise Duty * 199.340 Million

* Against this, the Company has given Guarantee of Rs.41.097 Million (previous year nil)

 

 

 

 


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.66.14

UK Pound

1

Rs.98.69

Euro

1

Rs.72.55

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

KVT

 


 

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

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

42

 

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.