MIRA INFORM REPORT

 

 

Report No. :

309722

Report Date :

27.02.2015

 

IDENTIFICATION DETAILS

 

Name :

KOSHAMBH MULTITRED PRIVATE LIMITED

 

 

Registered Office :

301-302, Gamthi Complex, Opposite Baroda Productivity Council, Productivity Road, Vadodara – 390005, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.03.1995

 

 

Com. Reg. No.:

04-025198

 

 

Capital Investment / Paid-up Capital :

Rs.6.840 Million

 

 

CIN No.:

[Company Identification No.]

U74999GJ1995PTC025198

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACK7744A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of getting textiles manufactured by job workers and also in the business of trading in diverse kinds of goods including plastic, textiles, detergents, etc.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

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 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. Payments 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BBB-

Rating Explanation

Moderate degree of safety and moderate risk.

Date

June 27, 2014

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

June 27, 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Nilesh Shah

Designation :

Chief Finance Officer

Contact No.:

91-265-233401

Date :

24.02.2015

 

 

LOCATIONS

 

Registered Office :

301-302, Gamthi Complex, Opposite Baroda Productivity Council, Productivity Road, Vadodara – 390005, Gujarat, India

Tel. No.:

91-265-2334401 / 02 / 03

Fax No.:

91-265-2334405

E-Mail :

contact@koshambh.com

Website :

http://www.koshambh.com

 

 

Factory 1:

101 Motiwala Building Near Fulwadi Chawk, Jetpur, Gujarat, India

 

 

Factory 2 :

Salvi E12, GIDC, Manjusar, Taluka Savli-391775, Gujarat, India

 

 

Factory 3 :

Halol-205/1 GIDC Estate Halol-38935, Gujarat, India

 

 

DIRECTORS

 

As on 30.08.2014

 

Name :

Mr. Ahuja Rajesh Kanaiyalal

Designation :

Managing Director

Address :

B-I, Sai Baba Nagar, Warasiya, Baroda – 390006, Gujarat, India

Date of Birth/Age :

07.10.1971

Date of Appointment :

27.03.1995

PAN No.:

ABDPA2982K

DIN No.:

01535410

 

 

Name :

Mrs. Rekha Kanaiyalal Ahuja

Designation :

Director

Address :

B-I, Sai Baba Nagar, Warasiya, Baroda – 390006, Gujarat, India

Date of Birth/Age :

01.07.1951

Date of Appointment :

27.03.1995

PAN No.:

ADBPA4233H

DIN No.:

00478639

 

 

Name :

Mrs. Vaswani Kaushilya Shambhunath

Designation :

Director

Address :

C-23, Vidya Nagar Society, Varshiya, Baroda – 390006, Gujarat, India

Date of Birth/Age :

15.10.1940

Date of Appointment :

27.03.1995

PAN No.:

ADEPV1113E

DIN No.:

01357314

 

 

MAJOR SHAREHOLDERS

 

As on 30.08.2014

 

Names of Shareholders

 

No. of Shares

Rekha Kanaiyalal Ahuja

 

63420

Ahuja Rajesh Kanaiyalal

 

169720

Rani R. Ahuja

 

39700

Mohit R. Ahuja

 

32800

Riddhi R. Ahuja

 

28500

Kanaiyalala J. Ahuja

 

147000

Manju L. Vaswani

 

164880

Vaswani Kaushilya Shambhunath

 

170280

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.08.2014

 

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

49.00

Directors or relatives of Directors

51.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of getting textiles manufactured by job workers and also in the business of trading in diverse kinds of goods including plastic, textiles, detergents, etc.

 

 

Products :

Product Description

ITC Code

Plastic

39232100

Textile

55151240

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

 

Banker Name :

Indian Overseas Bank

Branch Address :

Mehta Pole, Mandvi, Vadodara - 390006, Gujarat, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

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 :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

0.000

1.500

Short Term Borrowings

 

 

Working capital loans from banks

331.865

247.502

Loans repayable on demand

56.676

7.000

Total

388.541

256.002

 

Auditors :

 

Name :

Jain and Hindocha

Chartered Accountants

Address :

201, Sushil, 38, Gautam Nagar, Race Course, Vadodara – 390007, Gujarat, India

PAN No.:

AABFJ1544P

 

 

Subsidiary Company :

  • Topko Nutrition Private Limited

CIN No.: U15203GJ2012PTC072968

 

 

Enterprises which are owned, or have significant influence of or

are partners with Key management personnel and their relatives :

  • Signature Kitchens (India) Private Limited

CIN No.: U29302KA2006PTC038883

  • Top Trading Company

 

 

 

CAPITAL STRUCTURE

 

As on 30.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

684000

Equity Shares

Rs.10/- each

Rs.6.840 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

6.840

6.840

6.840

(b) Reserves & Surplus

447.470

362.071

286.782

(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)

454.310

368.911

293.622

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.695

3.104

3.594

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1.809

1.809

0.000

(d) long-term provisions

0.000

0.043

0.043

Total Non-current Liabilities (3)

6.504

4.956

3.637

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

388.633

247.715

250.050

(b) Trade payables

145.220

210.577

156.851

(c) Other current liabilities

34.438

20.177

80.086

(d) Short-term provisions

0.937

7.470

0.314

Total Current Liabilities (4)

569.228

485.939

487.301

 

 

 

 

TOTAL

1030.042

859.806

784.560

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

120.492

69.836

49.186

(ii) Intangible Assets

0.309

0.180

0.220

(iii) Capital work-in-progress

0.278

19.931

16.460

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

23.254

15.932

17.395

(c) Deferred tax assets (net)

0.059

0.280

0.393

(d)  Long-term Loan and Advances

37.750

28.554

34.274

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

182.142

134.713

117.928

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

27.334

6.611

3.419

(b) Inventories

141.009

99.250

101.088

(c) Trade receivables

527.030

477.239

471.633

(d) Cash and cash equivalents

70.078

61.295

39.706

(e) Short-term loans and advances

82.449

80.698

50.786

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

847.900

725.093

666.632

 

 

 

 

TOTAL

1030.042

859.806

784.560

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

2425.873

1723.168

1967.186

 

 

 

 

 

Less

EXPENSES

2249.703

1586.519

1822.735

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

176.170

136.649

144.451

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

27.687

17.830

0.000

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

148.483

118.819

144.451

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

10.787

4.735

3.774

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

137.696

114.084

140.677

 

 

 

 

 

Less

TAX                                                                 

52.297

38.795

46.792

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

85.399

75.289

93.885

 

 

 

 

 

 

Earnings Per Share (Rs.)

124.85

110.07

137.26

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

3.52

4.37

4.77

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.26

7.93

7.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

13.68

13.85

18.75

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.30

0.31

0.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.68

0.86

 

 

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

6.840

6.840

6.840

Reserves & Surplus

286.782

362.071

447.470

Net worth

293.622

368.911

454.310

 

 

 

 

long-term borrowings

3.594

3.104

4.695

Short term borrowings

250.050

247.715

388.633

Total borrowings

253.644

250.819

393.328

Debt/Equity ratio

0.864

0.680

0.866

 

 

 

 


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

1967.186

1723.168

2425.873

 

 

(12.404)

40.780

 

 

 

 

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

1967.186

1723.168

2425.873

Profit

93.885

75.289

85.399

 

4.77%

4.37%

3.52%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particular

31.03.2014

31.03.2013

31.03.2012

 Current maturities of long-term debt

2.012

2.572

2.210

Total

 

 

 

 

 

 

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

Yes

10]

Designation of contact person

Yes

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

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:

Registered office of the company has been shifted from 6th Floor City Plaza Dandia Bazar, Baroda- 390001, Gujarat, India to the present address w.e.f.02.05.2013

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans taken for vehicles

4.695

1.604

Short Term Borrowings

 

 

Loans and advances from related parties

0.092

0.213

Total

4.787

1.817

 

Operations in retrospect:

During the year, the Gross Income of the Company reached to Rs. 2425.873 Million as against Rs. 1723.168 Million, whereas, the Net profit after Tax reached to Rs. 85.399 Million as against Rs. 75.288 Million for the corresponding previous year.

 

The Company would be continuing to endeavour to operate on its optimum capacities with relatively lesser costs and so as to generate still more surpluses in coming years. With the systematic, planned and result oriented approach and with the effective organizational set up to bring all round efficiency, the Board expects better future performance of the Company in coming years, barring unforeseen circumstances.

 

INDEX OF CHARGE:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10190129

03/11/2014 *

513,000,000.00

Indian Overseas Bank

MEHTA POLE, MANDVI, VADODARA, Gujarat - 390006, INDIA

C33168527

2

90099091

17/10/2014 *

513,000,000.00

Indian Overseas Bank

Mehta Pole Branch, Near Mandvi, Vadodara, Gujarat 
- 390006, INDIA

C33170556

 

*Date of modification Charges

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.61.93

UK Pound

1

Rs.96.24

Euro

1

Rs.70.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

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

 

48

 

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.