MIRA INFORM REPORT

 

 

Report No. :

308153

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

TUSHA TEXTILES (MUMBAI) PRIVATE LIMITED

 

 

Formerly Known As :

REDIANT DEVELOPERS PRIVATE LIMITED

 

 

Registered Office :

Unit B/804, 8th Floor, Western Edge-II, Western Express Highway, Magathane, Borivali (East),  Mumbai – 400066, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.07.1995

 

 

Com. Reg. No.:

11-090310

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U70100MH1995PTC090310

 

 

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 :

Manufacturer, Exporter and Supplier of Suiting and Shirting Fabrics.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 281842

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial positions of the company seem to be sound and healthy. Profitability of the company is fair.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

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

 

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

ICRA

Rating

BB

Rating Explanation

Inadequate-credit-quality and high credit risk.

Date

January 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 :

Unit B/804, 8th Floor, Western Edge-II, Western Express Highway, Magathane, Borivali (East),  Mumbai – 400066, Maharashtra, India

Tel. No.:

91-22-24325109  / 28541340 / 28541341

Mobile No.:

91-9820289965 (Mr. Tushar Vyas)

Fax No.:

91-22-28541174

E-Mail :

sales@tushatextiles.com

mail@ssca.in

tushar@tushatextiles.com

Website :

http://www.tushatextiles.com

 

 

Factory  :

Located At

 

Tarapur, Mumbai, Maharashtra, India

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Shashi Kant Nangalia

Designation :

Director

Address :

34/35, Mamta, B-Wing, Prabhadevi, Mumbai, 400025, Maharashtra, India

Date of Birth/Age :

02.04.1969

Date of Appointment :

15.07.1995

DIN No.:

00249068

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

U17100MH1987PLC045134

NANGALIA SYNTEX LIMITED

Director

26/04/1989

26/04/1989

Active

NO

2

U65910MH1995PTC088655

NANGALIA SECURITIES AND FINANCE PRIVATE LIMITED

Director

23/05/1995

23/05/1995

Active

NO

3

U70100MH1995PTC090310

TUSHA TEXTILES (MUMBAI) PRIVATE LIMITED

Director

15/07/1995

15/07/1995

Active

NO

4

U17120MH1988PTC048760

RAJASTHAN TEXTURISERS PRIVATE LIMITED

Director

07/09/1998

07/09/1998

Active

NO

 

 

Name :

Mr. Tushar Maganlal Vyas

Designation :

Director

Address :

13, Pushya Sector-5, Shrusti, Mira Road, 401107, Maharashtra, India

Date of Birth/Age :

21.06.1969

Date of Appointment :

17.08.2002

DIN No.:

00287788

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

U70100MH1995PTC090310

TUSHA TEXTILES (MUMBAI) PRIVATE LIMITED

Director

17/08/2002

17/08/2002

Active

NO

2

U52100MH2014PTC253672

ADITYA PUMPS PRIVATE LIMITED

Director

27/02/2014

27/02/2014

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Name of Shareholders

No. of Shares

%age

Shashikant Nangalia

129,999

26.00

S K Nangalia & Sons HUF

1

0.00

Tushar Vyas

200,000

40.00

Sneha Nangalia

70,000

14.00

Kalash Metals Private Limited, India

40,000

8.00

Luminous Venture Private Limited, India

25,000

5.00

Trendy Knitwear Private Limited, India

35,000

7.00

Total

500,000

100.00

 

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of Suiting and Shirting Fabrics.

 

 

Products :

Not Available

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

--

 

 

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

--

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

Bank Name

Allahabad Bank

Branch

Kalbadevi Branch,

635, Mistry Building, Dhobi Talao, Mumbai-400002, 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 :

Not Available

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Singhvi and Sancheti

Chartered Accountants

Address :

19/2, Odhavji Bhuvan, 427, J.S.S.Road Chira Bazar, Mumbai - 400002 Maharashtra, India

Tel. No.:

91-22-22003175/22003176

Fax No.:

91-22-22010238

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

AABFS7747R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As On 29.09.2014

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 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

5.000

2.500

2.500

(b) Reserves & Surplus

93.645

37.945

29.414

(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)

98.645

40.445

31.914

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.646

8.986

12.925

(b) Deferred tax liabilities (Net)

0.000

0.025

0.252

(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)

3.646

9.011

13.177

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

70.749

98.243

46.482

(b) Trade payables

50.279

75.338

101.103

(c) Other current liabilities

0.409

0.754

2.634

(d) Short-term provisions

10.511

5.049

4.023

Total Current Liabilities (4)

131.948

179.384

154.242

 

 

 

 

TOTAL

234.239

228.840

199.333

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

34.454

38.925

32.085

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

8.249

(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)

0.140

0.000

0.000

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

34.594

38.925

40.334

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

62.703

64.998

78.827

(c) Trade receivables

119.553

103.838

68.713

(d) Cash and cash equivalents

0.427

0.253

0.245

(e) Short-term loans and advances

10.228

12.852

6.908

(f) Other current assets

6.734

7.974

4.306

Total Current Assets

199.645

189.915

158.999

 

 

 

 

TOTAL

234.239

228.840

199.333

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

660.400

(Gross Income)

570.077

(Gross Income)

500.809

 

Other Income

NA

NA

32.764

 

TOTAL (A)

NA

NA

533.573

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

NA

NA

364.433

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

 

10.148

 

Employees benefits expense

 

 

6.971

 

Other expenditure

 

 

116.779

 

TOTAL (B)

NA

NA

498.331

 

 

 

 

 

Less

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

NA

NA

35.242

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

NA

NA

23.093

 

 

 

 

 

 

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

33.469

18.933

12.149

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

5.621

6.258

4.333

 

 

 

 

 

 

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

27.848

12.675

7.816

 

 

 

 

 

Less

TAX (I)

9.620

4.129

2.424

 

 

 

 

 

 

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

18.228

8.546

5.392

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

28.445

19.914

14.708

 

 

 

 

 

Add

Earlier year excess proposed dividend and dividend distribution tax (L)

0.000

0.000

0.000

 

 

 

 

 

Less

APPROPRIATIONS

0.316

0.015

0.186

 

 

 

 

 

 

Balance Carried to the B/S

46.357

28.445

19.914

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

36.46 

17.09 

10.78 

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT/Sales)

(%)

NA

NA

1.08

 

 

 

 

 

Operating Profit Margin
(PBITD/Sales)

(%)

NA

NA

7.04

 

 

 

 

 

Return on Total Assets
(PBT/Total Assets}

(%)

11.90

5.54

4.09

 

 

 

 

 

Return on Investment (ROI)
(PBT/Networth)

 

0.28

0.31

0.24

 

 

 

 

 

Debt Equity Ratio
(Total Debt /Networth)

 

0.75

2.65

1.86

 

 

 

 

 

Current Ratio
(Current Asset/Current Liability)

 

1.51

1.06

1.03

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

2.500

2.500

5.000

Reserves & Surplus

29.414

37.945

93.645

Net worth

31.914

40.445

98.645

 

 

 

 

long-term borrowings

12.925

8.986

3.646

Short term borrowings

46.482

98.243

70.749

Total borrowings

59.407

107.229

74.395

Debt/Equity ratio

1.861

2.651

0.754

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

 

(INR in Mlns)

Sales

500.809

 

 

 

 

 

 

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

Yes

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

No

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

No

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

NOTE

 

The registered office of the company has been shifted from Pushya 13, Sector 5, Shrishti Mira Road, Thane – 421107, Maharashtra, India to the present address.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10198897

10/10/2014 *

258,900,000.00

ALLAHABAD BANK

KALBADEVI BRANCH,, 635, MISTRY BUILDING,DHOBI TALAO, MUMBAI, Maharashtra - 400002, INDIA

C32052532

2

10121548

04/12/2008 *

22,500,000.00

ALLAHABAD BANK

KALBADEVI BRANCH,635, MISTRY BUILDING,, DHOBI TALAO, J S S ROAD,, MUMBAI, MAHARASHTRA - 400002, INDIA

A53609715

3

90148485

03/12/2003

2,000,000.00

ALLAHABAD BANK

KALBADEVI BRANCH, 232/234CHAMBER BHAVAN, MUMBAI, MAHARASHTRA - 400002, INDIA

-

* Date of charge modification


 

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.62.13

UK Pound

1

Rs.95.77

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Analysis Done by :

KRN

 

 

Report Prepared by :

DPT


 

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

4

--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

 

44

 

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.