MIRA INFORM REPORT

 

 

Report No. :

309230

Report Date :

23.02.2015

 

IDENTIFICATION DETAILS

 

Name :

A1 CHIPS AND EXPORTS INDIA PRIVATE LIMITED

 

 

Registered Office :

29-1, Krishna Nagar, Chokkampudur Road, Coimbatore – 641001, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.04.2007

 

 

Com. Reg. No.:

18-013593

 

 

Capital Investment / Paid-up Capital :

Rs.0.600 Million

 

 

CIN No.:

[Company Identification No.]

U15497TZ2007PTC013593

 

 

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 :

Supplier of Processed Food and Snacks, Nankeen’s, Banana Chips, Snack Foods and Salted Snacks

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 120000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems 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 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

 

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 31-03-2014.

 

 

LOCATIONS

 

Registered Office :

29-1, Krishna Nagar, Chokkampudur Road, Coimbatore – 641001, Tamilnadu, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

sriyer_fca@yahoo.com

info@a1chips.in

Website :

www.a1chips.in

 

 

Head Office :

127 Chokkampudur Road Krishama Nagar, Coimbatore – 641001, Tamilnadu, India

Tel. No.:

91-422-2477461

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Murali

Designation :

Director

Address :

39 Sree Nagar, Sokkampudur Road, Coimbatore - 641001, Tamilnadu, India

Date of Birth/Age :

22.12.1971

Date of Appointment :

02.04.2007

DIN No.:

01736153

 

 

Name :

Mr. Subramani Dhamodharan

Designation :

Director

Address :

NO A-4, Ramakrishnapuram, Coimbatore - 641001, Tamilnadu, India

Date of Birth/Age :

02.02.1966

Date of Appointment :

02.04.2007

DIN No.:

01758914

 

 

Name :

Mr. Subramaniam Rajan

Designation :

Director

Address :

38 Srinagarlayout, Chokkampudurroad, Coimbatore - 641039, Tamilnadu, India

Date of Birth/Age :

15.10.1964

Date of Appointment :

02.04.2007

DIN No.:

01830814

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Subramaniam Rajan

2000

Subramani Dhamodharan

2000

Murali S.

2000

 

 

Total

6000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

 

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Supplier of Processed Food and Snacks, Nankeen’s, Banana Chips, Snack Foods and Salted Snacks

 

 

Products :

  • Food and Snacks
  • Nankeen’s
  • Banana Chips
  • Snack Foods
  • Salted Snacks

 

 

Brand Names :

Not Available 

 

 

Agencies Held :

Not Available 

 

 

Exports :

Not Available 

 

 

Imports :

Not Available 

 

 

Terms :

 

Selling :

Not Available 

 

 

Purchasing :

Not Available 

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available 

 

 

Customers :

Not Available 

 

 

No. of Employees :

Not Available 

 

 

Bankers :

Bank of India, 324 Oppanakara Street, Coimbatore – 641001, Tamilnadu, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term Loans from Bank

9.476

10.503

 

 

 

Short Term Borrowings

 

 

From Banks

 

 

- Working Capital Loan from Bank

10.978

11.446

- TL instalments due within 12months

4.855

3.026

 

 

 

Total

25.309

24.975

 

NOTES:

 

Long Term Borrowings

Term loan is availed from Bank of India and is secured by the hypothecation of Plant and Machinery. Besides, the personal properties in the name of the Directors have been mortgaged as collateral securities for the loans. The Loans are further secured by the personal guarantees of the Directors of the Company. Vehicles loans are secured by the hypothecation of the respective vehicles for the purchase of which the loan was availed.

 

Short Term Borrowings

There is no default, continuing or otherwise, as at the balance sheet date, in repayment of any of the above loans. The loans from bank is secured by mortgage of land and building belonging to the Directors of the company and by the hypothecation of the entire current assets of the company and by the plant and machinery and other movable assets of the company. Further the loans are secured by the personal Guarantee of the Directors.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Iyer and Rao

Chartered Accountants

Address :

15, "Sethuram", Sundaresa Iyer Layout, 15, "Sethuram", Sundaresa Iyer Layout, Coimbatore – 641018, Tamilnadu, India

PAN No.:

AABFI5785M

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30000

Equity Shares

Rs.100/- each

Rs.3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6000

Equity Shares

Rs.100/- each

Rs.0.600 Million

 

 

 

 

 


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

0.600

0.600

0.600

(b) Reserves & Surplus

33.403

26.705

21.046

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

9.400

9.400

1.900

Total Shareholders’ Funds (1) + (2)

43.403

36.705

23.546

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.476

10.503

2.677

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

6.000

1.492

9.798

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

15.476

11.995

12.475

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

15.833

14.472

7.626

(b) Trade payables

11.349

12.133

8.379

(c) Other current liabilities

0.862

0.485

0.252

(d) Short-term provisions

0.000

0.000

0.185

Total Current Liabilities (4)

28.044

27.090

16.442

 

 

 

 

TOTAL

86.923

75.790

52.463

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

38.091

28.838

28.050

(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

12.911

11.641

4.026

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

51.002

40.479

32.076

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.130

18.931

9.793

(c) Trade receivables

6.368

8.437

6.875

(d) Cash and cash equivalents

4.961

5.259

1.490

(e) Short-term loans and advances

1.462

2.684

2.229

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

35.921

35.311

20.387

 

 

 

 

TOTAL

86.923

75.790

52.463

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

222.789

176.805

157.816

 

 

Other Income

0.513

0.159

0.127

 

 

TOTAL                                              (A)

223.302

176.964

157.943

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

166.958

137.869

122.448

 

 

Administrative & Selling Expenses

32.120

21.251

17.445

 

 

Directors Remuneration

3.450

2.700

2.700

 

 

TOTAL                                              (B)

202.528

161.820

142.593

 

 

 

 

 

 

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

20.774

15.144

15.350

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.835

1.946

2.153

 

 

 

 

 

 

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

16.939

13.198

13.197

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

7.149

4.805

4.754

 

 

 

 

 

 

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

9.790

8.393

8.443

 

 

 

 

 

Less

TAX                                                                  (H)

3.099

2.736

2.636

 

 

 

 

 

 

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

6.691

5.657

5.807

 

 

 

 

 

 

Earnings Per Share (Rs.)

1100.00

943.00

968.00

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

3.00

3.20

3.68

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.32

8.57

9.73

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.26

11.07

16.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.23

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.58

0.68

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.30

1.24

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

0.600

0.600

0.600

Reserves & Surplus

21.046

26.705

33.403

Share Application money pending allotment

1.900

9.400

9.400

Net worth

23.546

36.705

43.403

 

 

 

 

long-term borrowings

2.677

10.503

9.476

Short term borrowings

7.626

14.472

15.833

Total borrowings

10.303

24.975

25.309

Debt/Equity ratio

0.438

0.680

0.583

 

 

 

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

157.816

176.805

222.789

 

 

12.032

26.008

 

 

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

157.816

176.805

222.789

Profit

5.807

5.657

6.691

 

3.68%

3.20%

3.00%

 

 

 

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

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

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

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

No

 

 

WORKING OF THE COMPANY:

 

The Company made a turnover of Rs.222.789 Millions as against a turnover of Rs.176.805 Millions during the previous year registering a growth of 26% and the net profit before depreciation and tax increased from Rs.13.198 Millions to Rs.16.939 Millions accounting for an increase of 28% over the previous year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10510474

25/06/2014

45,000,000.00

State Bank of India

Ganapathy Branch-03690, 285-Sathy Road, Coimbatore, Tamilnadu - 641012, India

C12318184

 

 

 

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Bio-Gas Plant

·         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 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.62.26

UK Pound

1

Rs.95.01

Euro

1

Rs.70.72

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

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

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

45

 

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.