MIRA INFORM REPORT

 

 

Report Date :

03.01.2015

 

IDENTIFICATION DETAILS

 

Name :

CENGRES TILES LIMITED (w.e.. f28.09.2010)

 

 

Formerly Known As :

M. B. INDUSTRIES LIMITED

 

 

Registered Office :

D-401, Ganesh Meridian, Opposite Amiraj Farm, Near Gujarat High Court, S G Highway, Ahmedabad – 380060, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.12.2007

 

 

Com. Reg. No.:

04-052480

 

 

Capital Investment / Paid-up Capital :

Rs.77.500 Millions

 

 

CIN No.:

[Company Identification No.]

U26914GJ2007PLC052480

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :               

Manufacturer different varieties of vitrified tiles.

 

 

No. of Employees :

Information declined by the management

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Management has failed to file latest financial for FY 14, with the statutory authorites.

 

Trade relations are fair. Business is active. Payment terms are reported as 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

CARE

Rating

Long terms bank facilities: BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

27.10.2014

 

Rating Agency Name

CARE

Rating

Short term bank facilities: A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

27.10.2014

 

 

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 DECLINED

 

MANAGEMENT NON – COOPERATIVE (91-79-29298137)

 

LOCATIONS

 

Registered Office :

D-401, Ganesh Meridian, Opposite Amiraj Farm, Near Gujarat High Court, S G Highway, Ahmedabad – 380060, Gujarat, India

Tel. No.:

91-79-29298137

Fax No.:

Not Available

E-Mail :

info@cengrestiles.com

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Ganpatlal Dahyalal Patel

Designation :

Managing director

Address :

At-Javangadh, Post – Gandhiol, Taluka Idar, Javangadh, Sabarkantha – 383410, Gujarat, India

Date of Birth/Age :

05.03.1967

Qualification:

B.E. CIVIL

Date of Appointment :

28.12.2007

DIN No.:

00034188

PAN No.:

ACVPP8200A

 

 

Name :

Mr. Bharatkumar Savjibhai Patel

Designation :

Director

Address :

AT Narsinhpura, Post – Kukadiya, Taluka Idar, Narsinhpura, Sabarkantha – 383430, Gujarat, India

Date of Birth/Age :

03.03.1974

Qualification:

B.E. Mechnical

Date of Appointment :

28.12.2007

DIN No.:

00034160

 

 

Name :

Mr. Parth Rajesh Shah

Designation :

Director

Address :

9, Matru Pitru Asish Shrini Ketan Society, Shanti Nagar, Naranpura, Ahmedabad – 380013, Gujarat, India

Date of Birth/Age :

16.05.1985

Date of Appointment :

15.06.2013

DIN No.:

02489335

 

 

Name :

Mr. Sureshbhai Shamaldas Patel

Designation :

Additional director

Address :

At Rampur, Po Ganthiyol, Taluka – Idar, Rampur, Sabarkantha – 383410, Gujarat, India

Date of Birth/Age :

28.05.1970

Qualification:

B.E. Agri

Date of Appointment :

22.06.2010

DIN No.:

03110444

 

 

Name :

Mr. Ashish Chandravadan Patel

Designation :

Director

Address :

At Javangadh, Po Ganthiyol, Taluka – Idar, Javangadh, Sabarkantha – 383410, Gujarat, India

Date of Birth/Age :

04.07.1984

Date of Appointment :

15.06.2013

DIN No.:

05295019

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Bodies corporate

11.34

Directors or relatives of Directors

38.77

Other top fifty shareholders

49.89

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer different varieties of vitrified tiles.

 

 

Products :

Item Code No.

Product Description

69081090

Vitrified Tiles

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS (AS ON 31.03.2013)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Vitrified Tiles

 

N.A

7000 Sq.Mtr

 

 

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

 

 

 

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 :

Product Quality

Delivery Behaviour

Overall

 

 

 

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • The Mehsana Urban Co-Operative Bank Limited, Urban Bank Road, Highway, Mehsana - 384002, Gujarat, India
  • State Bank of India, Commercial Branch, "Paramsiddhi Complex", Opp. V.S. Hospital, Elissbridge,, Ahmedabad - 380006, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Other loans and advances, others

149.116

109.133

Short-term borrowings

 

 

Other loans and advances

302.749

179.530

Total

451.865

288.663

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

K.K Patel and Associates

Chartered Accountants

Address :

F-51, 2nd Floor, "Akash Ganga" Complex, Near S. T. Stand, Himatnagar – 383001, Gujarat, India

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

AGPPP6687D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associate Concern:

Shivam Infracon Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8000000

Equity Shares

Rs.10/- each

Rs. 80.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7750000

Equity Shares

Rs.10/- each

Rs. 77.500 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

77.500

65.000

65.000

(b) Reserves & Surplus

294.861

196.437

161.598

(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)

372.361

261.437

226.598

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

293.918

141.220

176.725

(b) Deferred tax liabilities (Net)

1.997

1.022

0.971

(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)

295.915

142.242

177.696

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

302.749

179.530

148.595

(b) Trade payables

275.797

119.145

102.373

(c) Other current liabilities

94.534

69.020

68.696

(d) Short-term provisions

57.582

45.000

26.017

Total Current Liabilities (4)

730.662

412.695

345.681

 

 

 

 

TOTAL

1398.938

816.374

749.975

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

636.822

341.837

364.858

(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

0.650

0.584

0.510

(c) Deferred tax assets (net)

0.000

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

637.472

342.421

365.368

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

2.928

2.593

4.396

(b) Inventories

444.543

247.250

194.136

(c) Trade receivables

223.360

171.248

144.628

(d) Cash and cash equivalents

21.947

29.539

20.022

(e) Short-term loans and advances

55.981

19.043

15.946

(f) Other current assets

12.707

4.280

5.479

Total Current Assets

761.466

473.953

384.607

 

 

 

 

TOTAL

1398.938

816.374

749.975

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

1177.086

1143.909

920.901

 

Other Income

2.698

2.168

2.042

 

TOTAL (A)

1179.784

1146.077

922.943

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

930.280

735.648

634.809

 

Purchases of Stock-in-Trade

55.659

151.681

26.418

 

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

(172.075)

(53.114)

(7.058)

 

Employees benefits expense

78.717

59.748

49.993

 

Other expenses

91.151

85.390

73.189

 

TOTAL (B)

983.732

979.353

777.351

 

 

 

 

 

Less

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

196.052

166.724

145.592

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

66.057

57.433

44.276

 

 

 

 

 

 

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

129.995

109.291

101.316

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

65.498

56.688

56.392

 

 

 

 

 

 

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

64.497

52.603

44.924

 

 

 

 

 

Less

TAX (I)

0.975

16.551

12.265

 

 

 

 

 

 

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

63.522

36.052

32.659

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

NA

36.213

31.957

 

Components and Stores parts

NA

26.249

26.586

 

Capital Goods

NA

0.000

30.309

 

TOTAL IMPORTS

NA

62.462

88.852

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

8.20

5.55

5.02

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

5.40

3.15

3.55

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

16.66

14.57

15.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.61

6.45

5.99

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.20

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.60

1.23

1.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.15

1.11

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

65.000

65.000

77.500

Reserves & Surplus

161.598

196.437

294.861

Net worth

226.598

261.437

372.361

 

 

 

 

long-term borrowings

176.725

141.220

293.918

Short term borrowings

148.595

179.530

302.749

Total borrowings

325.320

320.750

596.667

Debt/Equity ratio

1.436

1.227

1.602

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

920.901

1143.909

1177.086

 

 

24.216

2.900

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

920.901

1143.909

1177.086

Profit

32.659

36.052

63.522

 

3.55%

3.15%

5.40%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE 

 

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

No

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

 

OPERATIONS

 

The turnover of the Company for the year increased from Rs. 1143.910 Millions to Rs. 1177.086 Millions. During the year the Company has earned Net Profit of Rs. 50.618 Millions as against the Net Profit of Rs. 36.052 Millions in the previous year. Barring unforeseen circumstance, the Directors are hopeful to achieve better financial performance in the coming years.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Other loans and advances, others

144.802

32.087

Total

144.802

32.087

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10117535

10/06/2014 *

833,900,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, "PARAMSIDDHI COMPLEX", OPP. V.
S. HOSPITAL, ELISSBRIDGE,, AHMEDABAD, GUJARAT - 38
0006, INDIA

C09420159

2

10091873

28/03/2014 *

833,900,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, "PARAMSIDDHI COMPLEX", OPP. V.
S. HOSPITAL, ELISSBRIDGE,, AHMEDABAD, GUJARAT - 38
0006, INDIA

C03708807

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

 

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.63.29

UK Pound

1

Rs.98.39

Euro

1

Rs.76.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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

 

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.