MIRA INFORM REPORT

 

 

Report No. :

308156

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ADGUMS PRIVATE LIMITED

 

 

Registered Office :

Opposite Rustom Jahangir Vaklmills Co Limited, Dudheshwar Road, Ahmedabad – 380009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.02.1958

 

 

Com. Reg. No.:

04-000885

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24299GJ1958PTC000885

 

 

ICE No.:

0800001800

 

 

TIN No.:

24070100193

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMA04606A

 

 

PAN No.:

[Permanent Account No.]

AAACA9835E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Textile Printing Thickeners.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 148600

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct and as per commitments.

 

The company can be considered normal 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.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

Rating Agency Name

CRISIL

Rating

Long term rating = BB

Rating Explanation

Have moderate risk of default.

Date

February 19, 2014

 

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk. 

Date

February 19, 2014

 

 

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 31-03-2014.

 

 

LOCATIONS

 

Registered Office/ Factory :

Opposite Rustom Jahangir Vaklmills Co Limited, Dudheshwar Road, Ahmedabad – 380009, Gujarat

Tel. No.:

91-79-25622632/ 25625922

Fax No.:

91-79-25622876

E-Mail :

mayankshah_ca@yahoo.co.in

adgums@printing-thickeners.com

Website :

http://www.printing-thickeners.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Naman Vidyapati Patel

Designation :

Director

Address :

17, Pratima Society, Near Dadasaheb na Pagla, University Road, Navrangpura, Ahmedabad – 380009, Gujarat, India

Date of Appointment :

01.04.1995

PAN No.:

ACOPP9233C

DIN No.:

01309860

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U24299GJ1958PTC000885

ADGUMS PRIVATE LIMITED

Director

01/04/1995

01/04/1995

Active

NO

2

U17119GJ1986PTC008705

PATEL WEAVE PRIVATE LIMITED

Director

02/08/2006

02/08/2006

Strike off

NO

 

 

Name :

Mr. Amit Yashwantlal Doshi

Designation :

Director

Address :

T/16, Sunstar Complex, Ghatlodia, Ahmedabad – 380061, Gujarat, India

Date of Appointment :

04.09.2013

PAN No.:

AJRPD3296P

DIN No.:

06680069

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

Naman Vidyapati Patel

 

15858

Jigisha Naman Patel

 

4000

Hirabhai Patel

 

20

Purushottam Bhatt

 

10

Anand Amin

 

10

Pushpawatiben Amin

 

50

Jayesh Shah

 

50

Mahendra N. Kothari

 

1

Rita Finance

 

1

 

 

 

Total

 

 

20000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

99.30

Other top fifty shareholders

0.70

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Textile Printing Thickeners.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

--

Countries :

--

 

 

Terms :

 

Selling :

--

 

 

Purchasing :

--

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

Customers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name:

Not Available

Branch:

Not Available

Person Name (with Designation):

Not Available

Contact Number:

Not Available

Name of Account Holder:

Not Available

Account Number:

Not Available

Account Since (Date/ Year of A/c Opening):

Not Available

Average Balance Maintained (Optional):

Not Available

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

Not Available

Account Operation:

Not Available

Remarks: Not Available

 

·         Union Bank of India

Industrial Finance Branch, C.U. Shah Chamber, Ashram Road, Ahmedabad - 380014, Gujarat, India

 

·         Union Bank of India

Karaka Building No. 1, Ellis Bridge, Ashram Road, Ahmedabad - 380009, Gujarat, India

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loans

From Bank

7.238

8.188

From NBFC

0.000

0.222

SHORT TERM BORROWINGS

 

 

Bill Purchase and Discount Facility

23.974

35.761

Packing Credit Facility

19.095

24.115

 

 

 

Total

 

50.307

68.286

 

SHORT TERM BORROWINGS

 

Cash Credit and Packing Credit facilities is Secured by hypothecation of books Debts, Stock and Export Bills and further collaterally secured by way of Equitable Mortgage of Land and Building, Plant and Machinery of factory and personal guarantee of Mr. N V Patel.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mayank Shah and Associates

Chartered Accountants

Address :

706-708A, Mahakant, Opposite V.S. Hospital, Ellisbridge, Ahmedabad – 380006, Gujarat, India

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

AAMFM6146M

 

 

Enterprise Under Significant Influence of Key Management Personnel:

·         Markettic

Woodberry

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,000

Equity Shares

Rs. 100/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000

Equity Shares

Rs. 100/- each

Rs. 2.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

2.000

2.000

2.000

(b) Reserves & Surplus

50.012

32.401

22.662

(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)

52.012

34.401

24.662

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

7.238

8.410

1.366

(b) Deferred tax liabilities (Net)

0.976

0.992

0.335

(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)

8.214

9.402

1.701

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

43.069

59.876

39.074

(b) Trade payables

17.279

15.383

11.328

(c) Other current liabilities

4.840

5.044

1.113

(d) Short-term provisions

2.224

2.247

2.040

Total Current Liabilities (4)

67.412

82.550

53.555

 

 

 

 

TOTAL

127.638

126.353

79.918

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

23.650

21.319

6.723

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.352

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

18.607

16.777

11.143

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

42.609

38.096

17.866

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.632

24.967

9.218

(c) Trade receivables

39.659

58.631

49.442

(d) Cash and cash equivalents

23.731

1.113

2.136

(e) Short-term loans and advances

4.007

3.546

1.256

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

85.029

88.257

62.052

 

 

 

 

TOTAL

127.638

126.353

79.918

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

283.558

273.013

183.724

 

 

Other Income

NA

NA

1.263

 

 

TOTAL                                    

NA

NA

184.987

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

175.198

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

30.229

16.747

9.789

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.769

2.068

1.113

 

 

 

 

 

 

PROFIT BEFORE TAX

26.460

14.679

8.676

 

 

 

 

 

Less

TAX                                                                 

8.849

4.941

2.700

 

 

 

 

 

 

PROFIT AFTER TAX

17.611

9.738

5.976

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

265.777

267.324

182.635

 

 

 

 

 

 

Earnings Per Share (Rs.)

880.57

486.91

298.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

20.79

11.62

10.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.51

0.43

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.97

1.99

1.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.26

1.07

1.16

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2.000

2.000

2.000

Reserves & Surplus

22.662

32.401

50.012

Net worth

24.662

34.401

52.012

 

 

 

 

Long-term borrowings

1.366

8.410

7.238

Short term borrowings

39.074

59.876

43.069

Total borrowings

40.440

68.286

50.307

Debt/Equity ratio

1.640

1.985

0.967

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

183.724

273.013

283.558

 

 

48.600

3.862

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

183.724

273.013

283.558

Profit

5.976

9.738

17.611

 

3.25%

3.57%

6.21%

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report

(Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

No

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10347535

13/03/2012

5,000,000.00

UNION BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, C.U.SHAH CHAMBER, ASHRAM ROAD, AHMEDABAD, GUJARAT - 380014, INDIA

B36962306

2

10281624

18/04/2011

5,000,000.00

UNION BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, C.U.SHAH CHAMBER, ASHRAM ROAD, AHMEDABAD, GUJARAT - 380014, INDIA

B11037355

3

90102375

24/06/2004

2,500,000.00

UNION BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, AHMEDABAD, GUJARAT, INDIA

-

4

90102301

19/01/2013 *

79,100,000.00

UNION BANK OF INDIA

KARAKA BUILDING NO. 1,, ELLIS BRIDGE, ASHRAM RD, 
AHMEDABAD, GUJARAT - 380009, INDIA

B67480459

5

90102214

30/10/2002

300,000.00

UNION BANK OF INDIA

DUDHESHWAR BRANCH, AHMEDABAD, GUJARAT, INDIA

-

6

90101793

24/10/2002 *

1,570,000.00

UNION BANK OF INDIA

DUDHESHWAR BRANCH, AHMEDABAD, GUJARAT, INDIA

-

 

* Date of charge modification

 

 

OPERATIONS REVIEW

 

During the year the turnover (Net) of the company has increased from Rs. 273.013 Millions to Rs. 283.558 Millions. Net Profit after tax over the same period have increased from Rs. 9.738 Millions to Rs.17.611 Millions.

 

 

FUTURE OUTLOOK

 

The company is hopeful of achieving reasonable performance for the current year. The company is in continuance search to explore other foreign countries for export market. The quality product of the company have make a mark in abroad market. The thrust on the competitive strength and consolidation of customer relationship

has resulted into a brighter future for the company. Looking to overall good response to the product of the company, the Directors are optimistic of achieving higher turnover and profits during current financial year.

 

 

CONTINGENT LIABILITIES (AS ON 31.03.2014):

 

a) Guarantees issued by the bank on behalf of the company for Rs.0.601 Million (P.Y. Rs. 0.332 Million) in favor of Central Excise department.


FIXED ASSETS:

 

·         Air Cooler

Two Wheeler

Building

Electric Installation

Furniture

Machinery

Motor Cars

Office Equipment

Typewriter

Computer

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. 62.14

UK Pound

1

Rs. 95.78

Euro

1

Rs. 71.05

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.