|
Report No. : |
304392 |
|
Report Date : |
27.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
AND DESIGNS INDIA LIMITED |
|
|
|
|
Formerly Known
As : |
AND DESIGNS INDIA PRIVATE LIMITED (w.e.f.08.01.2001) MASQUE CLOTHING COMPANY PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No.88, Marol Co-operative Industrial Estate, M.V. Road, Marol,
Andheri (East), Mumbai – 400059, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
14.03.1995 |
|
|
|
|
Com. Reg. No.: |
11-086449 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 44.132 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17116MH1995PLC086449 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMA21262D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCA2325A |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Designing, Manufacturing and Retailing of Apparel like Women’s and
Men’s wears category. |
|
|
|
|
No. of Employees
: |
2000 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (52) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1000000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having a satisfactory track
record. Financially company seems to be strong. Trade relations are reported
to be fair. Business is active. Payments are reported to be usually correct
and as per commitments. Management has failed to file latest financial of financial year 2014
with mandatory authorities. The company can be considered for normal 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 |
ICRA |
|
Rating |
Long Term Fund Based Limits “A” |
|
Rating Explanation |
Adequate degree of safety and low credit risk |
|
Date |
February 2014 |
|
Rating Agency Name |
ICRA |
|
Rating |
Short Term Fund Based Limits “A2+” |
|
Rating Explanation |
Strong degree of safety and low credit risk. |
|
Date |
February 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 : |
Ms. Sujata |
|
Designation : |
Finance Department |
|
Contact No.: |
91-22-40353333 |
|
Date : |
22.01.2015 |
LOCATIONS
|
Registered Office : |
Plot No.88, Marol Co-operative Industrial Estate, M.V. Road, Marol,
Andheri (East), Mumbai – 400059, Maharashtra, India |
|
Tel. No.: |
91-22-40353333/ 32/ 321 |
|
Fax No.: |
91-22-40261631 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Stores : |
Located at : · Ahmedabad · Bangalore · Belgaum · Chennai · Coimbatore · Delhi · Goa · Gurgaon · Hyderabad · Kolkata · Lucknow · Ludhiana · Mumbai ·
Pune |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mrs. Anita Pravin Dongre |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
204, Ocena View, Union Park, Khar (West), Mumbai – 400052,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.10.1963 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.03.1995 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00980491
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mukesh Kischinchand Salwani |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
E/1, Emly Apartment, 7th Floor, 15th Road, Khar
(West), Mumbai – 400052, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.08.1970 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.03.1995 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00980418 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Meena Yadvinder Sehra |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
9th Bharat Mahal, 1st Floor, Marine Drive,
Mumbai – 400002, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.03.1965 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.05.2003 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00136459
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship
:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Sandeep Achyut Naik |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-203/204, Krishna Residency, Sunder Nagar, Malad (West), Mumbai – 400064,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.03.1979 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
12.11.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02057989
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Shantanu Rastogi |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
C-43, Sector B, Aliganj, Lucknow – 226024, Uttar Pradesh, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.03.1979 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
12.11.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06732021
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Sujata |
|
Designation : |
Finance Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2014
|
Names of Equity Shareholders |
No. of Shares |
Percentage of
Holding |
|
Anita P Dongre |
848976 |
22.00 |
|
Mukesh K Salwani |
907415 |
23.51 |
|
Meena Y Shera |
848977 |
22.00 |
|
Hari K Salwani |
1 |
0.00 |
|
Sangita Rohira |
62500 |
1.62 |
|
General Atlantic Singapore Fund Pte. Limited, Singapore |
1191131 |
30.86 |
|
Deepikesh Hira |
380 |
0.01 |
|
|
|
|
|
Total |
3859380 |
100.00 |
|
Names of Preference Shareholders |
No. of Shares |
Percentage of
Holding |
|
Anita P Dongre |
24 |
24.00 |
|
Mukesh K Salwani |
24 |
24.00 |
|
Meena Y Shera |
24 |
24.00 |
|
Hari K Salwani |
2 |
2.00 |
|
Sangita Rohira |
3 |
3.00 |
|
Future Lifestyles Fashions Limited |
23 |
23.00 |
|
Total |
100 |
100.00 |
AS ON 30.09.2014
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
30.86 |
|
Directors or relatives of Directors |
67.51 |
|
Other top fifty shareholders |
1.63 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Designing, Manufacturing and Retailing of Apparel like Women’s and
Men’s wears category. |
|
|
|
|
Products : |
Women’s and Men’s Wear |
|
|
|
|
Brand Names : |
|
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
|
|
Products : |
Finished Goods |
|
Countries : |
|
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, L/C and Credit |
|
|
|
|
Purchasing : |
Cash, L/C and Credit |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
2000 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Rohira Mehta and Associates Chartered Accountants |
|
Address : |
B-202, 2nd Floor, Grand Bella Vista, Near Jari Mari Temple,
S.V. Road, Bandra (West), Mumbai – 400 050, Maharashtra, India |
|
Tel. No.: |
91-22-42084500 |
|
Fax No.: |
91-22-42084501 |
|
E-Mail : |
|
|
PAN No.: |
AAIPR8005L |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
|
CAPITAL STRUCTURE
AS ON 15.12.2014
|
Name of
Allottees |
No. of Shares |
|
Mukesh Salwani |
220 |
|
Anita Dongre |
220 |
|
Meena Sehra |
220 |
|
Hari K. Salwani |
10 |
|
Sangita Rohira |
20 |
|
General Atlantic Singapore Fund Pte. Limited, Singapore |
31 |
|
Total |
100 |
AS ON 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
4,859,380 |
Equity Shares |
Rs. 10/- each |
Rs. 48.594 Millions |
|
140,620 |
Preference Shares |
Rs. 10/- each |
Rs. 1.406 Millions |
|
|
|
|
|
|
|
Total |
|
Rs. 50.000
Millions |
Issued, Subscribed & Paid-up Capital : Rs. 44.132
Millions
|
No. of Shares |
Type |
Value |
Amount |
|
4,413,058 |
Equity Shares |
Rs. 10/-
each |
Rs. 44.131
Millions |
|
100 |
Preference Shares |
Rs. 10/-
each |
Rs. 0.001
Million |
|
|
|
|
|
|
|
Total |
|
Rs. 44.132 Millions |
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
4,859,380 |
Equity Shares |
Rs. 10/- each |
Rs. 48.594 Millions |
|
140,620 |
Preference Shares |
Rs. 10/- each |
Rs. 1.406 Millions |
|
|
|
|
|
|
|
Total |
|
Rs. 50.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
3,859,380 |
Equity Shares |
Rs. 10/-
each |
Rs. 38.593
Millions |
|
100 |
Preference Shares |
Rs. 10/-
each |
Rs. 0.001
Million |
|
|
|
|
|
|
|
Total |
|
Rs. 38.594 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
38.594 |
38.594 |
|
(b) Reserves & Surplus |
|
467.860 |
275.694 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
506.454 |
314.288 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
100.505 |
91.967 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
12.497 |
6.562 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
113.002 |
98.529 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
|
216.617 |
290.328 |
|
(b) Trade
payables |
|
95.785 |
74.204 |
|
(c) Other
current liabilities |
|
103.018 |
73.720 |
|
(d) Short-term
provisions |
|
42.466 |
36.486 |
|
Total Current
Liabilities (4) |
|
457.886 |
474.738 |
|
|
|
|
|
|
TOTAL |
|
1077.342 |
887.555 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
130.614 |
116.702 |
|
(ii)
Intangible Assets |
|
5.370 |
1.104 |
|
(iii)
Capital work-in-progress |
|
239.025 |
162.365 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.160 |
0.160 |
|
(c) Deferred tax assets (net) |
|
4.946 |
2.037 |
|
(d) Long-term Loan and Advances |
|
142.888 |
121.207 |
|
(e) Other
Non-current assets |
|
10.007 |
8.266 |
|
Total Non-Current
Assets |
|
533.010 |
411.841 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
242.701 |
164.620 |
|
(c) Trade
receivables |
|
237.673 |
145.878 |
|
(d) Cash
and cash equivalents |
|
4.981 |
2.385 |
|
(e)
Short-term loans and advances |
|
28.647 |
146.700 |
|
(f) Other
current assets |
|
30.330 |
16.131 |
|
Total
Current Assets |
|
544.332 |
475.714 |
|
|
|
|
|
|
TOTAL |
|
1077.342 |
887.555 |
|
SOURCES OF FUNDS |
|
|
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
19.297 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
183.212 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
202.509 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
152.431 |
|
|
2] Unsecured Loans |
|
|
1.402 |
|
|
TOTAL BORROWING |
|
|
153.833 |
|
|
DEFERRED TAX LIABILITIES |
|
|
(0.677) |
|
|
|
|
|
|
|
|
TOTAL |
|
|
355.665 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
147.546 |
|
|
Capital work-in-progress |
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.060 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
100.243 |
|
|
Sundry Debtors |
|
|
92.171 |
|
|
Cash & Bank Balances |
|
|
7.888 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
149.756 |
|
Total
Current Assets |
|
|
350.058 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
81.981 |
|
|
Other Current Liabilities |
|
|
60.018 |
|
|
Provisions |
|
|
0.000 |
|
Total
Current Liabilities |
|
|
141.999 |
|
|
Net Current Assets |
|
|
208.059 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
355.665 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
1814.712 |
1188.044 |
417.450 |
|
|
|
Other Income |
4.265 |
1.142 |
1.026 |
|
|
|
TOTAL (A) |
1818.977 |
1189.186 |
418.476 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
306.835 |
209.011 |
104.913 |
|
|
|
Purchases of Stock-in-Trade |
332.463 |
167.890 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(69.864) |
(63.398) |
(0.839) |
|
|
|
Operating Expenses |
0.000 |
0.000 |
3.167 |
|
|
|
Manufacturing Expenses |
0.000 |
0.000 |
54.198 |
|
|
|
Selling and Distributions Expenses |
0.000 |
0.000 |
52.815 |
|
|
|
Administrative Expenses |
0.000 |
0.000 |
65.669 |
|
|
|
Employees benefits expense |
245.909 |
171.317 |
60.948 |
|
|
|
Other expenses |
630.615 |
472.230 |
0.000 |
|
|
|
TOTAL (B) |
1445.958 |
957.050 |
340.871 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
373.019 |
232.136 |
77.605 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
40.740 |
25.551 |
9.774 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
332.279 |
206.585 |
67.831 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
29.077 |
19.200 |
8.216 |
|
|
|
|
|
|
|
|
|
Less |
EXCEPTIONAL ITEMS
BEFORE TAX |
1.167 |
2.409 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F)
(G) |
302.035 |
184.976 |
59.615 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
98.527 |
61.003 |
20.207 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
203.508 |
123.973 |
39.408 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
52.73 |
32.12 |
10.21 |
|
|
Particulars |
|
|
31.03.2014 |
|
Sales Turnover (Approxmiately) |
|
|
2750.000 |
|
|
|
|
|
The above information has been parted by Ms. Sujata (Finance Department)
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
|
Net Profit Margin PAT / Sales |
(%) |
11.21
|
10.43 |
9.44 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
20.55
|
19.54 |
18.59 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
36.25 |
25.58 |
16.76 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.60 |
0.59 |
0.29 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.63 |
1.22 |
0.76 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.19 |
1.00 |
2.47 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
38.594 |
38.594 |
|
Reserves & Surplus |
275.694 |
467.860 |
|
Net
worth |
314.288 |
506.454 |
|
|
|
|
|
long-term borrowings |
91.967 |
100.505 |
|
Short term borrowings |
290.328 |
216.617 |
|
Total
borrowings |
382.295 |
317.122 |
|
Debt/Equity
ratio |
1.216 |
0.626 |

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 |
417.450 |
1188.044 |
1814.712 |
|
|
|
184.596 |
52.748 |

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 |
417.450 |
1188.044 |
1814.712 |
|
Profit |
39.408 |
123.973 |
203.508 |
|
|
9.44% |
10.44% |
11.21% |

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 |
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 |
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 |
Note: Registered office of
the company has been shifted from 4 Kedarnath Mishra Chawl P M Road, Khotwadi,
Santacruz West, Mumbai – 400054, Maharashtra, India ot the present address
w.e.f.01.05.2010.
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10131075 |
17/02/2012 * |
200,000,000.00 |
DEVELOPMENT CREDIT BANK LIMITED |
601 & 602,
Peninsula Business Park, 6th floor, Tower A, Senapati Bapat Marg, Lower Parel,,
Mumbai, INDIA |
B33456310 |
|
2 |
90159154 |
04/03/2003 |
500,000.00 |
CITI BANK |
CITI 61DR SS RAO MARG, PAREL, MUMBAI, Maharashtra - 400012, ] INDIA |
- |
* Date of charge modification
UNSECURED LOANS
|
PARTICULAR |
31.03.2013 (Rs.
in Millions) |
31.03.2012 (Rs.
in Millions) |
|
SHORT TERM
BORROWINGS |
|
|
|
Intercorporate borrowings |
20.000 |
120.000 |
|
|
|
|
|
Total |
20.000 |
120.000 |
FIXED ASSETS
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 61.50 |
|
|
1 |
Rs. 92.16 |
|
Euro |
1 |
Rs. 69.62 |
INFORMATION DETAILS
|
Information Gathered
by : |
SUB |
|
|
|
|
Analysis Done by
: |
PRT |
|
|
|
|
Report Prepared
by : |
JYO |
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 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
52 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.