MIRA INFORM REPORT

 

 

Report No. :

304723

Report Date :

27.01.2015

 

IDENTIFICATION DETAILS

 

Name :

PRAFFUL OVERSEAS PRIVATE LIMITED

 

 

Registered Office :

349, 1st Floor, Naya Katra, Chandni Chowk, New Delhi – 110006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.09.1990

 

 

Com. Reg. No.:

55-041369

 

 

Capital Investment / Paid-up Capital :

Rs.173.783 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1990PTC041369

 

 

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 :

Manufacturing of Thread.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration susceptibility of its profitability to volatility in raw material prices and to intense competition in the textile industry.

 

However, financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are slow but 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: BB

Rating Explanation

Have moderate risk of default.

Date

28.05.2013

 

 

Rating Agency Name

CRISIL

Rating

Short term rating: A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

28.05.2013

 

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. A.K. Gupta

Designation :

Chartered Accountant

Contact No.:

91-11-23266687

Date :

22.01.2015

 

 

LOCATIONS

 

Registered Office :

349, 1st Floor, Naya Katra, Chandni Chowk, New Delhi  - 110006, India

Tel. No.:

91-11-23266687

Fax No.:

Not Available 

E-Mail :

contactho@prafful.com

contacts@prafful.com

 

 

Head office / Factory :

G3 Sagar Shopping Centre, Sahara Darwaza, Ring Road, Surat – 395001, Gujarat, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Sri Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

04.09.1990

DIN No.:

00244725

 

 

Name :

Mr. Aggarwal Raveesh

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

01.11.2006

DIN No.:

00833422

PAN no.:

ADIPA3030D

 

 

Name :

Mr. Jai Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

02.02.2006

DIN No.:

00245012

 

 

Name :

Mr. Shiv Narain Aggarwal

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

02.02.2006

DIN No.:

00349842

PAN No.:

AACPA8578M

 

 

Name :

Mr. Aggarwal Prafful

Designation :

Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

29.09.2012

DIN No.:

00351098

PAN No.:

AFCPA6128G

 

 

Name :

Mr. Ayush Agarwal

Designation :

Additional Director

Address :

19/4B, Green House, Shakti Nagar, Delhi – 110007, India

Date of Appointment :

01.08.2014

DIN No.:

03127088

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

22.30

Bodies corporate

1.88

Directors or relatives of Directors

75.56

Other top fifty shareholders

0.26

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Thread.

 

 

Products :

Thread

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

--

 

 

Customers :

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Canara Bank, Overseas Branch, Surat – 395002, Gujarat, India

 

·         Indian Overseas Bank, 1007, 21st Century Business Centre, Ring Road, Near Udhana Darwaza, Surat – 395002, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loans from banks

525.659

656.038

 

 

 

Short Term Borrowings

 

 

Working capital loans from banks

345.492

195.133

Loans and advances from directors

11.762

7.258

Loans and advances from others

50.629

101.261

 

 

 

Total

933.542

959.690

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B R Maheshwari and Company 

Chartered Accountants

Address :

M-118,Connaught Circus

PAN No.:

AACPM9479N

 

 

Membership :

--

 

 

Associates:

  • Shreya Apparels (India) Private Limited, India

 [U18101DL2005PTC136879]

  • Ganga Ram Synthetics Private Limited, India

 [U74899DL1986PTC024248]

  • Prafful Industries Private Limited, India

[U74899DL1990PTC053678]

  • Prafful Exports
  • Raveesh Overseas

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17378282

Equity Shares

Rs.10/- each

Rs.173.783 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

173.783

155.711

143.705

(b) Reserves & Surplus

398.310

341.023

282.210

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

26.715

0.000

Total Shareholders’ Funds (1) + (2)

572.093

523.449

425.915

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

525.659

656.038

431.242

(b) Deferred tax liabilities (Net)

35.946

36.386

25.082

(c) Other long term liabilities

42.417

6.157

4.828

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

604.022

698.581

461.152

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

407.883

303.652

247.975

(b) Trade payables

411.284

318.550

272.717

(c) Other current liabilities

201.009

178.308

158.431

(d) Short-term provisions

18.410

14.120

22.738

Total Current Liabilities (4)

1038.586

814.630

701.861

 

 

 

 

TOTAL

2214.701

2036.660

1588.928

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1159.944

1238.789

793.628

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

3.529

0.000

24.590

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.006

0.006

0.006

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

7.671

17.543

71.324

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1171.150

1256.338

889.548

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

436.503

424.441

372.001

(c) Trade receivables

446.905

228.465

183.903

(d) Cash and cash equivalents

70.283

31.901

95.339

(e) Short-term loans and advances

79.632

88.097

45.137

(f) Other current assets

10.228

7.418

3.000

Total Current Assets

1043.551

780.322

699.380

 

 

 

 

TOTAL

2214.701

2036.660

1588.928

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Turnover

2727.100

2105.600

1838.000

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

220.872

170.083

183.251

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

166.984

103.582

119.166

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

53.888

66.501

64.085

 

 

 

 

Less

TAX

18.726

10.792

23.375

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

35.162

55.709

40.710

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.02

3.58

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

1.29

2.65

2.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.44

3.27

4.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.13

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.63

1.83

1.59

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.00

0.96

1.00

 

 

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

143.705

155.711

173.783

Reserves & Surplus

282.210

341.023

398.310

Share Application money pending allotment

0.000

26.715

0.000

Net worth

425.915

523.449

572.093

 

 

 

 

long-term borrowings

431.242

656.038

525.659

Short term borrowings

247.975

303.652

407.883

Total borrowings

679.217

959.690

933.542

Debt/Equity ratio

1.595

1.833

1.632

 

 

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

1838.000

2105.600

2727.100

 

 

14.559

29.517

 

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

1838.000

2105.600

2727.100

Profit

40.710

55.709

35.162

 

2.21%

2.65%

1.29%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

(Rs. In Millions)

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current maturities of long-term debt

--

169.825

138.273

 

 

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

Yes

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

No

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10512929

25/07/2014

7,500,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH, BARODA SUN COMPLEX, 1ST FLOOR, GHOD DOD ROAD,, SURAT, GUJARAT - 395007, INDIA

C15027741

2

10506093

23/06/2014

432,000.00

CANARA BANK

RING ROAD BRANCH, RING ROAD, SURAT, GUJARAT - 395002, INDIA

C09329350

3

10358036

12/05/2012

100,000,000.00

STATE BANK OF TRAVANCORE

RAJHANS COMPLEX, OPP. J.K. TOWER, RING ROAD,, SURAT, GUJARAT - 395002, INDIA

B40572448

4

10358037

12/05/2012

100,000,000.00

STATE BANK OF TRAVANCORE

RAJHANS COMPLEX, OPP. J.K. TOWER,, RING ROAD, SURAT, GUJARAT - 395002, INDIA

B40573032

5

10322930

01/12/2011

480,000,000.00

INDIAN OVERSEAS BANK

1007, 21ST CENTURY BUSINESS CENTRE, RING ROAD, NEAR UDHANA DARWAZA, SURAT, GUJARAT - 395002, INDIA

B27784966

6

10074192

08/07/2013 *

1,138,100,000.00

STATE BANK OF INDIA - LEADING BANK

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COURSE CIRCLE, BARODA, GUJARAT - 390007, INDIA

B80926413

7

10074185

18/07/2013 *

1,680,200,000.00

STATE BANK OF INDIA - LEAD BANK

MID CORPORATE GROUP INDUSTRIAL FINANCE BRANCH, MARBLE ARCH,RACE COURSE CIRCLE, BARODA, GUJARAT - 390007, INDIA

B80925696

8

90062358

13/10/2001

45,200,000.00

CANARA BANK

OVERSEAS BRANCH, 3RD FLOOR; SURAT VANKAR SANGH BUILDING; RING ROAD, SURAT, GUJARAT - 395002, INDIA

-

9

90062216

06/11/2009 *

375,570,000.00

CANARA BANK

OVESEAS BRANCH, 3RD FLOOR, VANKAR SANGH BUILDING, RING ROAD, SURAT, GUJARAT - 395002, INDIA

A73540031

10

80037816

04/02/2006 *

198,820,000.00

CANARA BANK

OVERSEAS BRANCH,, SURAT VANKAR SANGH BUILDING, RING ROAD, SURAT, GUJARAT - 395002, INDIA

-

11

90061759

13/05/2014 *

1,639,100,000.00

CANARA BANK

OVERSEAS BRANCH, SURAT, GUJARAT - 395002, INDIA

C05353339

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 


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.61.50

UK Pound

1

Rs.92.16

Euro

1

Rs.69.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

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

6

--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

 

47

 

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.