MIRA INFORM REPORT

 

 

Report No. :

301108

Report Date :

05.01.2015

 

IDENTIFICATION DETAILS

 

Name :

OASIS WEAVING MILLS PRIVATE LIMITED

 

 

Registered Office :

Survey No. 103, Dehri Road, Umbergaon, Dist. Bulsar, Umergaon - 396171, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.06.2009

 

 

Com. Reg. No.:

04-057144

 

 

Capital Investment / Paid-up Capital :

Rs. 7.700 Millions

 

 

CIN No.:

[Company Identification No.]

U17120GJ2009PTC057144

 

 

TIN

24250502591

 

 

CST

24750502591

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCO1658C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing, Trading Exporting Importing of Textiles, Garments and Clothes

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s small scale of business operations and huge external borrowings taken by the company which acts as threatening to liquidity position of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Ashvin Shah

Designation :

Chief Executive Officer

Contact No.:

91-9324540253

Date :

01.01.2015

 

 

LOCATIONS

 

Registered Office :

Survey No. 103, Dehri Road, Umbergaon, Dist. Bulsar, Umergaon - 396171, Gujarat, India 

Tel. No.:

91-260-2562469/3290622

Mobile No.:

91-9324540253 (Mr. Ashvin Shah)

Fax No.:

Not Available

E-Mail :

ashvin@kalpeshsynthetics.com

 

 

Branch Office:

3, Kuntal Modi Industrial, L.B.S. Marg, Ghatkopar (W), Mumbai – 400086, Maharashtra, India

Tel. No.:

91-22-32917516/17/18

Fax No.:

91-22-25094787

E-Mail :

bhavesh@kalpeshsynthetics.com

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Jitendra Vinaychandra Shah

Designation :

Director

Address :

6-10, Kishkant Vrindavan Society, N S Mankikar Marg, Sion – Chunabatti, Mumbai – 400022, Maharashtra, India

Date of Birth/Age :

31.01.1952

Date of Appointment :

04.06.2009

DIN No.:

00363894

 

 

Name :

Mrs. Rekhaben Jitendrakumar Shah

Designation :

Director

Address :

6-10, Kishkant Vrindavan Society, N S Mankikar Marg, Sion – Chunabatti, Mumbai – 400022, Maharashtra, India

Date of Birth/Age :

02.02.1958

Date of Appointment :

31.12.2009

DIN No.:

02719915

 

 

Name :

Mr. Kalpesh Jitendra Shah

Designation :

Director

Address :

6-10, Kishkant Vrindavan Society, N S Mankikar Marg, Sion – Chunabatti, Mumbai – 400022, Maharashtra, India

Date of Birth/Age :

15.09.1979

Date of Appointment :

01.04.2011

DIN No.:

03491309

 

 

KEY EXECUTIVES

 

Name :

Mr. Ashvin Shah

Designation :

Chief Executive Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Jitendra Vinaychandra Shah

70000

9.09

Rekhaben Jitendrakumar Shah

20000

2.60

Ashvinkumar V. Shah

130000

16.88

Bhaveshkumar V. Shah

50000

6.49

Beejal Synthetics Private Limited, India

500000

64.93

Total

770000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2014

 

Category

Percentage

Bodies corporate

64.94

Directors or relatives of Directors

35.06

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing, Trading Exporting Importing of Textiles, Garments and Clothes

 

 

Products :

-

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Applicable

 

 

Imports :

Not Applicable

 

 

Terms :

Not Divulged

 

 

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 :

Not Divulged

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 :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name

State Bank of India

Bank Address

SCB, 1st Floor Kiran Chambers, Opposites J.K. Towers, Ring Road, Surat - 395002, Gujarat, India

Account Number

31097203713

IFSC Code:

SBIN0004083

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loan from Bank

22.693

37.406

 

 

 

Short-term borrowings

 

 

Term Loan from Bank

11.900

9.900

Total

34.593

47.306

 

 

 

 

 

 

Auditors :

 

Name :

R. M. Shah and Associates

Chartered Accountants

Address :

426/427, Bhaveshwar Arcade, Opposites, Shreyas Talkies, LBS Road, Ghatkopar (West), Mumbai – 400086, Maharashtra, India

PAN :

AAJPS8407J

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

770,000

Equity Shares

Rs.10/- each

Rs. 7.700 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

7.700

7.700

7.700

(b) Reserves & Surplus

1.101

0.655

0.104

(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)

8.801

8.355

7.804

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.693

37.406

45.803

(b) Deferred tax liabilities (Net)

1.421

1.213

0.928

(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)

24.114

38.619

46.731

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

95.254

70.778

49.655

(b) Trade payables

2.982

2.070

0.892

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

7.761

3.568

2.953

Total Current Liabilities (4)

105.997

76.416

53.500

 

 

 

 

TOTAL

138.912

123.390

108.035

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.500

13.219

13.938

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

115.704

96.336

82.393

(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

3.346

3.305

3.305

(e) Other Non-current assets

0.522

0.316

0.185

Total Non-Current Assets

132.072

113.176

99.821

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.110

0.591

0.000

(c) Trade receivables

1.905

1.258

0.000

(d) Cash and cash equivalents

2.796

8.225

8.016

(e) Short-term loans and advances

0.029

0.140

0.198

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

6.840

10.214

8.214

 

 

 

 

TOTAL

138.912

123.390

108.035

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

16.861

14.517

7.213

 

 

Other Income

0.506

0.446

0.011

 

 

TOTAL                                     (A)

17.367

14.963

7.224

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

9.638

8.467

2.784

 

 

Employees benefits expense

3.292

2.228

1.443

 

 

Other expenses

1.287

1.143

0.547

 

 

TOTAL (B)

14.217

11.838

4.774

 

 

 

 

 

Less

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

3.150

3.125

2.450

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.621

1.380

0.532

 

 

 

 

 

 

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

1.529

1.745

1.918

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.719

0.719

0.719

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.810

1.026

1.199

 

 

 

 

 

Less

TAX                                                                  (H)

0.364

0.475

0.599

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.446

0.551

0.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.655

0.104

(0.496)

 

 

 

 

 

 

Balance Carried to the B/S

1.101

0.655

0.104

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.58

0.72

0.78

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.65

3.80

8.32

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

18.68

21.53

33.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.49

3.79

4.68

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.12

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

13.40

12.95

12.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.06

0.13

0.15

 

 

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

7.700

7.700

7.700

Reserves & Surplus

0.104

0.655

1.101

Net worth

7.804

8.355

8.801

 

 

 

 

long-term borrowings

45.803

37.406

22.693

Short term borrowings

49.655

70.778

95.254

Total borrowings

95.458

108.184

117.947

Debt/Equity ratio

12.232

12.948

13.402

 

 

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

7.213

14.517

16.861

 

 

101.262

16.147

 

 

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

7.213

14.517

16.861

Profit

0.600

0.551

0.446

 

8.32%

3.80%

2.65%

 

 

 

 

 

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

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

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

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Loans and advance from related parties

83.354

60.878

 

 

 

Total

83.354

60.878

 

 

INDEX OF CHARGES:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10431907

14/05/2013

74,700,000.00

STATE BANK OF INDIA

SCB, 1ST FLOOR KIRAN CHAMBERS,, OPP. J.K. TOWERS, RING ROAD, SURAT, GUJARAT - 395002, INDIA

B77438976

2

10216811

19/02/2013 *

141,600,000.00

STATE BANK OF INDIA

SPECIALISED COMMERCIAL BRANCH 1ST FLOOR, KIRAN CHAMBERS OPP J K TOWER RING ROAD, SURAT, GUJARAT - 395002, INDIA

B70623566

 * 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.63.29

UK Pound

1

Rs.98.39

Euro

1

Rs.76.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

27

 

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.