MIRA INFORM REPORT

 

 

Report No. :

302292

Report Date :

08.01.2015

 

IDENTIFICATION DETAILS

 

Name :

SAMARTH FABLON PRIVATE LIMITED

 

 

Registered Office :

16, G.C. Avenue, Gandhi House, 4th Floor, Kolkata – 700013, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.04.2007

 

 

Com. Reg. No.:

21-115091

 

 

Capital Investment / Paid-up Capital :

Rs.86.760 Millions

 

 

CIN No.:

[Company Identification No.]

U25209WB2007PTC115091

 

 

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 of HDPF and PP fabric and bags.

 

 

No. of Employees :

500 (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. 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 – 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 PARTED BY

 

Name :

Mr. Adhikari

Designation :

Finance Head

Contact No.:

91-9330265000

Date :

08.01.2015

 

LOCATIONS

 

Registered Office :

16, G.C. Avenue, Gandhi House, 4th Floor, Kolkata – 700013, West Bengal, India

Tel. No.:

91-325-4255934

Mobile No.:

91-9330265000 (Mr. Adhikari)

Fax No.:

91-325-4255564

E-Mail :

kushala@vsnl.net

Website :

www.kushalgroup.com

 

 

Factory:

Village Baragram. P O Jhalba, District – Purulia, West Bengal, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Anushri Agarwal

Designation :

Director

Address :

At Namopara, Jhalda, Purulia – 723202, West Bengal, India

Date of Birth/Age :

04.10.1976

Date of Appointment :

21.07.2012

DIN No.:

00616111

 

 

Name :

Mr. Bishnu Kumar Agarwala

Designation :

Director

Address :

At Namopara, Jhalda, Purulia – 723202, West Bengal, India

Date of Birth/Age :

12.03.1967

Date of Appointment :

10.04.2007

DIN No.:

00904400

 

 

KEY EXECUTIVES

 

Name :

Mr. Adhikari

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Bishnu Kumar Agarwala

1389000

16.01

Anushri Agarwal

10000

0.12

Mackmorn Commodities Private Limited, India

4190000

48.29

Advantage Vinimay Private Limited, India

2807000

32.35

Aamcol Trexim Private Limited, India

280000

3.23

Total

8676000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

83.88

Directors or relatives of Directors

16.12

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of HDPF and PP fabric and bags.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Saudi
  • Arabia
  • Ethiopia

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Germany
  • Taiwan
  • Saudi
  • Arabia

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Indian Oil Corporation Limited

Name of the Person :

Mr. Laha (Zonel Manger)

Contact No.:

91-9433045707

Since How Long Known :

5 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

Excellent

Excellent

Excellent

Remark:

Not Divulged

 

 

Customers :

Reference :

ACC Limited

Name of the Person :

Mr. R K Dhal

Contact No.:

91-7781000885

Since How Long Known :

3 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Product Quality

Delivery Behaviour

Overall

Excellent

Excellent

Excellent

Remark:

Not Divulged

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

Bank Name

Canara Bank

Branch

Kolkata Kid St, West Bengal, 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 :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

From Banks

101.747

80.271

From a Financial Corporation

0.000

9.200

Finance lease obligation

(Secured by hypothecation of respective vehicle)

3.798

0.000

Short-term borrowings

 

 

From Banks

232.629

261.434

Total

338.174

350.905

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Chhaparia and Associates

Chartered Accountants

Address :

Shantiniketan Building, 8 Camac Street 5Th Floor, Suite-2, Kolkata – 700017, West Bengal, India

Tel. No.:

91-33-22824752

Website :

www.chhapariaassociates.com 

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

AADFC1689C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Other related parties :

  • Kushal Polysacks Private Limited
  • Shruti Services and marketing Limited
  • Mackmom Commodities Private Limited
  • Bharat Hitech (Cements) Private Limited

 


 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8700000

Equity Shares

Rs.10/- each

Rs. 87.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8676000

Equity Shares

Rs.10/- each

Rs. 86.760 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

86.760

51.660

51.660

(b) Reserves & Surplus

392.730

225.596

212.368

(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)

479.490

277.256

264.028

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

183.745

89.471

143.363

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

183.745

89.471

143.363

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

267.760

410.534

356.845

(b) Trade payables

46.169

19.972

2.267

(c) Other current liabilities

69.318

98.425

104.440

(d) Short-term provisions

0.064

0.902

0.039

Total Current Liabilities (4)

383.311

529.833

463.591

 

 

 

 

TOTAL

1046.546

896.560

870.982

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

369.337

330.952

350.596

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

3.507

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.100

0.100

0.100

(c) Deferred tax assets (net)

3.140

0.000

0.000

(d)  Long-term Loan and Advances

4.119

3.558

0.102

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

376.696

338.117

350.798

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

436.345

357.741

328.357

(c) Trade receivables

200.885

180.389

112.698

(d) Cash and cash equivalents

17.453

5.472

35.069

(e) Short-term loans and advances

15.167

14.841

44.060

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

669.850

558.443

520.184

 

 

 

 

TOTAL

1046.546

896.560

870.982

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1427.942

868.114

NA

 

Other Income

1.486

22.604

NA

 

TOTAL (A)

1429.428

890.718

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Materials Consumed

1201.894

719.568

 

 

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

(71.794)

(69.865)

 

 

Employees benefits expense

9.562

6.753

 

 

Other expenses

172.303

118.680

 

 

TOTAL (B)

1311.965

775.136

NA

 

 

 

 

 

Less

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

117.463

115.582

 

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

43.021

36.339

 

 

 

 

 

 

 

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

74.442

79.243

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

57.913

65.951

 

 

 

 

 

 

 

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

16.529

13.292

NA

 

 

 

 

 

Less

TAX (I)

0.326

0.064

 

 

 

 

 

 

 

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

16.203

13.228

3.605

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.04

2.56

 NA

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.13

1.52

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

8.23

13.31

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.58

1.49

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.05

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.94

1.80

1.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.75

1.05

1.12

 

 

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

51.660

51.660

86.760

Reserves & Surplus

212.368

225.596

392.730

Net worth

264.028

277.256

479.490

 

 

 

 

long-term borrowings

143.363

89.471

183.745

Short term borrowings

356.845

410.534

267.760

Total borrowings

500.208

500.005

451.505

Debt/Equity ratio

1.895

1.803

0.942

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

868.114

1427.942

 

64.488

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

868.114

1427.942

Profit

13.228

16.203

 

1.52%

1.13%

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

From director

28.100

0.000

Form a Body Corporate

50.100

0.000

Short-term borrowings

0

0

Form a Body Corporate

35.131

149.100

Total

113.331

149.100

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10512453

15/07/2014

400,000,000.00

CANARA BANK

MID CORPORATE BRANCH, 7, KYD STREET, KOLKATA, WEST BENGAL - 700016, INDIA

C14765010

2

10449486

26/08/2013

1,400,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B85194330

3

10161518

26/03/2009

48,000,000.00

WEST BENGAL FINANCIAL CORPORATION

3RD & 4TH FLOOR,, 12A, N. S. ROAD, KOLKATA, WEST
BENGAL - 700001, INDIA

A61599064

4

10073495

04/06/2013 *

276,000,000.00

UNION BANK OF INDIA

RANCHI MAIN BRANCH, SAVITRI SADAN, SAHEED CHOWK, RANCHI, JHARKHAND - 834001, INDIA

B78322229

 

* Date of charge modification

 

FIXED ASSETS

 

  • Land and Land Development
  • Factory Shed and Building
  • Plant and Machinery
  • Furniture and fixture
  • Office Equipment
  • Vehicles
  • Computers

 

 


 

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.63.45

UK Pound

1

Rs.95.99

Euro

1

Rs.75.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

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

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

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.