MIRA INFORM REPORT

 

 

Report No. :

304504

Report Date :

23.01.2015

 

IDENTIFICATION DETAILS

 

Name :

VIWA DRYMIX PRIVATE LIMITED

 

 

Registered Office :

Office No. 323, 4th Floor, Central Facility, APMC Fruit and Veg. Market, Vashi, Sector-19, Navi Mumbai – 400703, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.11.2010

 

 

Com. Reg. No.:

11-210117

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 millions

 

 

CIN No.:

[Company Identification No.]

U26900MH2010PTC210117

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV18728D

 

 

PAN No.:

[Permanent Account No.]

AADCV4672M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Cement base plaster products.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

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.

 

Financial position of the company seems to be decent.

 

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 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

Have moderate degree of safety and carry moderate credit risk.

Date

22.05.2014

 

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. Atul Chandra Gautam

Designation :

Finance Head

Contact No.:

91-22-41418282

Date :

21.01.2015

 

 

LOCATIONS

 

Registered Office :

Office No. 323, 4th Floor, Central Facility, APMC Fruit and Veg. Market, Vashi, Sector-19, Navi Mumbai – 400703, Maharashtra, India

Tel. No.:

91-22-41418282

Fax No.:

Not Available  

E-Mail :

rahul.kamble@walplast.com

viwadrymix@gmail.com

 

 

Factory :

Plot No 28, Gate No 3 G, Vadodara -391760, Gujarat, India

 

 

Corporate Office :

Rainbow building, Plot No. 13, Sector – 24, Near Sanpada Railway Station, Navi Mumbai – 400705, Maharashtra, India

Tel. No.:

91-22-41418200

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Ms. Charulata Sanjay Mahagaonkar

Designation :

Director

Address :

16, Saptashrungi Co-operative housing society, PNC Road, Mhatre Compound , Dombivali (East) ,Mumbai- 421201, Maharashtra, India

Date of Birth/Age :

04.03.1964

Date of Appointment :

16.11.2010

DIN No.:

00676022

 

 

Name :

Ms. Rachana Mitesh Parekh

Designation :

Director

Address :

2nd Floor, 52, Mehta Building, 263A, Lakhamsi N Road, Next to Matunga, Gymkhana, Matunga Central, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

21.02.1976

Date of Appointment :

06.04.2012

DIN No.:

05249510

PAN No.:

AABPM5396E

 


 

KEY EXECUTIVES

 

Name :

Mr. Atul Chandra Gautam

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Charulata Sanjay Mahagaonkar

5000

1.00

Rachana Mitesh Parekh

490000

98.00

Ranjal Shrikanth Shenoy

5000

1.00

Total

500000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

99.00

Other

1.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Cement base plaster products.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

Netherland

 

 

Terms :

 

Selling :

Cash and Credit (30 Days)

 

 

Purchasing :

Cash and Credit (30 Days)

 

PRODUCTION STATUS NOT AVAILABLE

 

 

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 :

10 (Approximately)

 

 

Bankers :

The Shamrao Vithal Co-operative Bank Limited, Banking Complex-II, Commercial Co-o operative Premises Society Limited, Plot no.9 & 10, Sector 19A,, Navi mumbai - 400703, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

21.489

18.294

Short-term borrowings

 

 

Rupee term loans from banks

64.746

19.138

Total

86.235

37.432

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Dilip Kapadia and Company

Chartered Accountants

Address :

Room No. 2, Baburao Chawl, Bachani Nagar Cross Road, Daftary Road, Mulund (East), Mumbai- 400097, Maharashtra, India

Tel. No.:

91-22-28815590/ 28800195

Mobile No.:

91-9820432763

E-Mail :

kapadiadilip@gmail.com

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

ADUPK4157H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprise over which Key Management Personnel are able to exercise significant influence:

  • Walplast Products Private Limited, India [U14106MH2004PTC147149]
  • Aristo Sales Agency Private Limited, India [U51432MH1988PTC046897]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 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

5.000

5.000

5.000

(b) Reserves & Surplus

124.700

55.328

22.751

(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)

129.700

60.328

27.751

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

24.939

28.244

3.100

(b) Deferred tax liabilities (Net)

0.786

0.241

0.008

(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)

25.725

28.485

3.108

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

64.746

19.138

16.541

(b) Trade payables

105.564

89.359

45.835

(c) Other current liabilities

7.630

5.656

4.446

(d) Short-term provisions

59.529

26.644

11.119

Total Current Liabilities (4)

237.469

140.797

77.941

 

 

 

 

TOTAL

392.894

229.610

108.800

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

68.208

38.249

6.723

(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

0.003

0.003

0.003

(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

68.211

38.252

6.726

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

102.269

38.796

13.410

(c) Trade receivables

148.523

99.194

64.228

(d) Cash and cash equivalents

0.908

1.241

0.337

(e) Short-term loans and advances

72.983

52.127

24.099

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

324.683

191.358

102.074

 

 

 

 

TOTAL

392.894

229.610

108.800

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

936.239

654.957

612.233

 

Other Income

 

 

 

 

TOTAL

936.239

654.957

612.233

 

 

 

 

 

Less

EXPENSES

833.437

606.621

578.038

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

102.802

48.336

34.195

 

 

 

 

 

Less

TAX

33.430

15.759

11.127

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

69.372

32.577

23.068

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

55.328

22.751

(0.317)

 

 

 

 

 

 

Balance Carried to the B/S

124.700

55.328

22.751

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

138.74

NA

NA

 

 

Expected Sales (2014-2015) : Rs.1000.000 Millions

 

The above information has been parted by Mr. Atul Chandra Gautam

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

26.17

21.05

31.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.79

0.80

1.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.69

0.79

0.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.37

1.36

1.31

 

 

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

5.000

5.000

5.000

Reserves & Surplus

22.751

55.328

124.700

Net worth

27.751

60.328

129.700

 

 

 

 

long-term borrowings

3.100

28.244

24.939

Short term borrowings

16.541

19.138

64.746

Total borrowings

19.641

47.382

89.685

Debt/Equity ratio

0.708

0.785

0.691

 

 

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

612.233

654.957

936.239

 

 

6.978

42.947

 

 

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

612.233

654.957

936.239

Profit

23.068

32.577

69.372

 

3.77%

4.97%

7.41%

 

 


 

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

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

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

Yes

 

NOTE: Registered office of the company has been shifted from F2/ D5, Sector 3, Nerul, Navi Mumbai, Navi Mumbai- 400706, Maharashtra, India to the present address w.e.f. 06.03.2013

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and advances from others

0.750

1.500

Other loans and advances

2.700

8.450

Total

3.450

9.950

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10539600

08/12/2014

60,000,000.00

YES BANK LIMITED

9 THE FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DRNNIE BESANT RAOD, WORLI, MUMBAI, MAHARASHTRA -
400018, INDIA

C38621652

2

10488737

28/03/2014

6,000,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED, COO
P PREMISES SOC.LTD, PLOT 9/10 SEC19A, VASHI, NAVI
MUMBAI, MAHARASHTRA - 400703, INDIA

C02340388

3

10488736

26/03/2014

16,583,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK

THE SHAMRAO VITHAL CO-OPERATIVE BANK, COOP PREMIS
ES SOC.LTD, PLOT 9/10 SEC19A, VASHI, NAVI MUMBAI,
MAHARASHTRA - 400703, INDIA

C02339869

4

10452855

28/09/2013

30,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W
, MUMBAI, MAHARASHTRA - 400013, INDIA

B86572716

5

10406039

21/01/2013

7,500,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

UNIT NO.3, GROUND FLOOR,BANKING COMPLEX II,, COMM
ERCIAL COOP PREMISES SOC.LTD, PLOT 9/10 SEC19A, VA
SHI, MAHARASHTRA - 400703, INDIA

B68410265

6

10392936

16/11/2012

8,100,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

SVC TOWER, NEHRU ROAD,, VAKOLA, SANTACRUZ (EAST), MUMBAI, MAHARASHTRA - 400055, INDIA

B64494719

7

10323121

28/03/2014 *

72,397,000.00

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED

THE SHAMRAO VITHAL CO-OPERATIVE BANK LIMITED, LTD, PLOT NO. 9&10, SECTOR 19A, VASHI, NAVI MUMBAI, MAHARASHTRA - 400703, INDIA

C02345833

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Other equipments
  • Leasehold improvements

 


 

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.61.69

UK Pound

1

Rs.93.33

Euro

1

Rs.71.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

PAT

 

 

Analysis Done by :

RAS

 

 

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

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

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

 

46

 

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.