MIRA INFORM REPORT

 

 

Report No. :

297894

Report Date :

19.01.2015

 

 

 

 

Tel. No.:

91-44-4266 6618

Fax No.:

91-44-4266 6615

 

 

IDENTIFICATION DETAILS

 

Name :

SRIRAM FOAMS PRIVATE LIMITED

 

 

Registered Office :

No. 72, 1st Floor, Mehta Villa, Balaji Nagar, Padikuppam Road, Anna Nagar (West), Chennai – 600040, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.04.2006

 

 

Com. Reg. No.:

18-059477

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U25209TN2006PTC059477

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES25996F

 

 

PAN No.:

[Permanent Account No.]

AAJCS8059H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Moulded PU Product and Foams, Elastomer and other types of Industrial PU.

 

 

No. of Employees :

65 (Approximately)

 

 

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 28000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is normal and acceptable for business dealing.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered normal 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 – 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 (GENERAL DETAILS)

 

Name :

Mr. Selva Kumar

Designation :

Accountant

Contact No.:

91-44-42666618

Date :

07.01.2015

 

 

LOCATIONS

 

Registered Office :

No. 72, 1st Floor, Mehta Villa, Balaji Nagar, Padikuppam Road, Anna Nagar [West], Chennai – 600040, Tamilnadu, India

Tel. No.:

91-44-42666618

Mobile No.:

91-9841298423 [Mr. Pampaiyan Muthukumar]

91-8754445381 [Mr. Prabhu Ram]

Fax No.:

91-44-42666615

E-Mail :

muthukumar@shriramfoams.com

sriramfoams@rediffmail.com

support@sriramfoams.com

soorasiva@yahoo.com

Website :

http://www.sriramfoams.in

Area :

1000 Sq. ft

Location :

Owned

 

 

Factory  :

SF. 123/2A7, Perumal Koin Street, Periya Mathur, Chennai - 600068, Tamilnadu, India

Area :

10000 Sq. ft

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Thirumurthi Arunachalam

Designation :

Director

Address :

11&12, Jaswanth Nagar, Mogappair West, Chennai – 600037, Tamilnadu, India

Date of Birth/Age :

20.05.1969

Date of Appointment :

10.04.2006

PAN No.:

AANPT7535N

DIN No.:

01632616

 

 

Name :

Mr. Muthukumar Pampaiyan

Designation :

Director

Address :

Metha Villa, 72, Balaji Nagar, Padikuppam Road, Anna Nagar, Chennai – 600040, Tamilnadu, India

Date of Birth/Age :

05.07.1971

Date of Appointment :

10.04.2006

DIN No.:

01632673

 

 

Name :

Mr. Radhika Muthukumar

Designation :

Director

Address :

Metha Villa, 72, Balaji Nagar, Padikuppam Road, Anna Nagar, Chennai – 600040, Tamilnadu, India

Date of Birth/Age :

30.05.1973

Date of Appointment :

10.04.2006

DIN No.:

06422323

 

 

Name :

Mr. Malarvizhi Thirumoorthy

Designation :

Director

Address :

11&12, Jaswanth Nagar, Mogappair West, Chennai – 600037, Tamilnadu, India

Date of Birth/Age :

26.06.1975

Date of Appointment :

10.04.2006

DIN No.:

06422328

 


 

KEY EXECUTIVES

 

Name :

Mr. Prabhu Ram

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Name of Shareholders

No. of Shares

%age

http://www.bseindia.com/include/images/clear.gif A.Thirumurthi

80000

40.00

http://www.bseindia.com/include/images/clear.gif T. Malarvizhi

20000

10.00

P. Muthukumar

80000

40.00

M. Radhika

20000

10.00

Total

200,000

100.00

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Moulded PU Product and Foams, Elastomer and other types of Industrial PU.

 

 

Exports :

 

Products :

Finished Goods

Countries :

Ø  Iran

Ø  Iraq

Ø  Dubai

Ø  France

Ø  Malaysia

 

 

Imports :

 

Products :

Raw Material

Countries :

Ø  Italy

Ø  China 

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

BASFI Limited

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 :

End Users

 

Reference :

Trizar TVS

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 :

65 (Approximately)

 

 

Bankers :

Ø  HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel [West], Mumbai - 400013, Maharashtra, India

Ø  Bank of India, 25 A Redhills High Road, Kolathur, Chennai - 600099, Tamilnadu, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

From banks

2.435

0.868

Short-term borrowings

 

 

From Banks

0.531

4.043

Total

2.966

4.911

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sundararajan Associates

Chartered Accountants

Address :

Romar House, Chamber D, 3rd Floor, 6/9 (old 15/9) Jaganathan Road, , Nungambakkam, Chennai – 600034, Tamilnadu, India

Tel. No.:

91-44-28261955/ 28234855

Mobile :

91-9500031585

Fax No.:

91-44-42081955

E-Mail :

sunassociates@vsnl.net

admin@sunca.in

Website :

www.sunca.in

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

AKGPV9826P

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

NIL

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300,000

Equity Shares

Rs. 10/- each

Rs. 3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,000

Equity Shares

Rs. 10/- each

Rs. 2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

4.100

2.691

2.340

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.801

0.000

0.000

Total Shareholders’ Funds (1) + (2)

9.901

4.691

4.340

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.435

0.868

2.172

(b) Deferred tax liabilities (Net)

0.250

0.242

0.148

(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)

2.685

1.110

2.320

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1.167

5.375

4.221

(b) Trade payables

9.508

11.047

6.099

(c) Other current liabilities

3.322

2.719

2.735

(d) Short-term provisions

3.496

1.891

1.942

Total Current Liabilities (4)

17.493

21.032

14.997

 

 

 

 

TOTAL

30.079

26.833

21.657

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.988

11.142

7.588

(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

2.137

1.593

1.814

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.125

12.735

9.402

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.787

2.315

1.621

(c) Trade receivables

10.663

9.441

9.243

(d) Cash and cash equivalents

0.281

1.755

0.294

(e) Short-term loans and advances

2.223

0.587

1.097

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

16.954

14.098

12.255

 

 

 

 

TOTAL

30.079

26.833

21.657

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

63.765

49.766

52.900

 

Other Income

 

0.094

0.015

 

TOTAL (A)

63.765

49.860

52.915

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Material consumed

 

34.375

37.999

 

Purchase of stock-in-trade

58.525

0.207

0.470

 

Changes in inventories of finished goods

 

(0.163)

0.023

 

Employee benefit expenses

 

8.323

7.145

 

Other expenses

 

4.002

3.832

 

TOTAL (B)

58.525

46.744

49.469

 

 

 

 

 

Less

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

5.240

3.116

3.446

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.992

1.231

1.047

 

 

 

 

 

 

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

4.248

1.885

2.399

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.014

1.335

1.203

 

 

 

 

 

 

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

2.234

0.550

1.196

 

 

 

 

 

Less

TAX (I)

0.825

0.199

0.398

 

 

 

 

 

 

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

1.409

0.351

0.798

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.05

1.75

3.99

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

0.71

1.51

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

6.26

6.51

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.43

2.05

5.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.12

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.36

1.33

1.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

0.67

0.82

 

 

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

2.000

2.000

2.000

Reserves & Surplus

2.340

2.691

4.100

Net worth

4.340

4.691

6.100

 

 

 

 

long-term borrowings

2.172

0.868

2.435

Short term borrowings

4.221

5.375

1.167

Total borrowings

6.393

6.243

3.602

Debt/Equity ratio

1.473

1.331

0.590

 

 

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)

Total Income

52.915

49.860

63.765

 

 

(5.773)

27.888

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

52.915

49.860

63.765

Profit

0.798

0.351

1.409

 

1.51%

0.70%

2.21%

 

 

 

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 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

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)

Short-term borrowings

 

 

Loans and advance from related parties

0.636

1.332

Total

0.636

1.332

 

Note: The registered office of the company has been shifted from W-101, 3rd Floor, II Avenue, Anna Nagar, Chennai - 600040, Tamilnadu, India to the present w.e.f.07.01.2013

 

BACKGROUND:

 

Subject was incorporated on 10 April, 2006 as a Private Limited Company under the Provisions of Companies Act. The Company is engaged in the business of manufacturing Moulded PU Foams, Elastomer and other types of Industrial PU.

 

OPERATIONS:

 

The company earned a profit of Rs. 2.234 millions against Rs. 0.550 millions in the previous year. Liability for income tax (including deferred tax) is estimated at Rs. 0.825 million leaving a distributable profit of Rs. 1.409 millions (previous year – Rs. 0.351 million)

 

The company is hopeful of increasing the sales and net profit further in view of strengthening into new premises which is larger in capacity and cheaper in cost.

 

FIXED ASSETS:

 

Ø  Land

Ø  Factory Building

Ø  Computer

Ø  Furniture

Ø  Office equipment

Ø  Vehicles

Ø  Electrical fittings

Ø  Plant and machinery

 


 

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.61.89

UK Pound

1

Rs.93.92

Euro

1

Rs.72.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

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

YES

--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.