MIRA INFORM REPORT

 

 

Report No. :

304822

Report Date :

28.01.2015

 

 

IDENTIFICATION DETAILS

 

Name :

SMEW TEXTILE MACHINERY PRIVATE LIMITED

 

 

Registered Office :

Plot No. 874, Part – Opposite Anand Healthcare, Ranchodpura Gam Road, Village Santej, Taluka Kalol, District Gandhinagar - 382721 , Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.02.2006

 

 

Com. Reg. No.:

04-047746

 

 

Capital Investment / Paid-up Capital :

Rs.17.500 Millions

 

 

CIN No.:

[Company Identification No.]

U29269GJ2006PTC047746

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS12374F

 

 

PAN No.:

[Permanent Account No.]

AAJCS6732P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Winding Machines for Textiles.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management has reported a low profit margin as well as position of reserves during FY 2014.

 

However, trade relations seems to be fair. Business is active. Payment terms are reported to be slow.

 

In view of modest scale of operations, the company can be considered for business dealings with some caution.

 

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

 

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.

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 874, Part – Opposite Anand Healthcare, Ranchodpura Gam Road, Village Santej, Taluka Kalol, District Gandhinagar - 382721 , Gujarat, India

Tel. No.:

91-79-26401701 / 22202254

91-2764-286304

Fax No.:

91-79-22204174

91-2764-286304 

E-Mail :

audit@smajmudar.com

info@smew-india.com

Website :

http://www.swem-india.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Anand Vinodbhai Nagersheth

Designation :

Director

Address :

3, Amrasagun Bunglow, Ramdevnagar,, Satellte, Ahmedabad - 380054, Gujarat, India

Date of Appointment :

16.02.2006

DIN No.:

00063469

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U70200GJ1982PTC005001

AJAR ENTRADE PRIVATE LIMITED

Director

03/10/2000

03/10/2000

-

Active

NO

2

U29269GJ2006PTC047746

SMEW TEXTILE MACHINERY PRIVATE LIMITED

Director

16/02/2006

16/02/2006

-

Active

NO

3

U51109GJ2007PTC051405

BIENESTAR ENTERPRISES PRIVATE LIMITED

Director

27/07/2007

27/07/2007

-

Active

NO

 

 

Name :

Mr. Ashish Anandbhai Nagersheth

Designation :

Director

Address :

3, Amrasagun Bunglow, Ramdevnagar,, Satellte, Ahmedabad - 380054, Gujarat, India

Date of Appointment :

16.02.2006

DIN No.:

00063486

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U29269GJ2006PTC047746

SMEW TEXTILE MACHINERY PRIVATE LIMITED

Director

16/02/2006

16/02/2006

-

Active

NO

2

U51109GJ2007PTC051405

BIENESTAR ENTERPRISES PRIVATE LIMITED

Director

27/07/2007

27/07/2007

10/01/2008

Active

NO

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Anand Vinodbhai Nagersheth

875000

50.00

Ashish Anandbhai Nagersheth

875000

50.00

Total

1750000

100.00

 

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Winding Machines for Textiles.

 

 

Products :

Winding Machines

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India, Ahmedabad Main Branch, Mezzanine Floor, BOI Building, Bhadra, Ahmedabad - 380001, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Term Loans

 

 

BOI

5.977

5.870

Vehicle Loans

2.333

1.144

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Bank of India

4.782

5.386

Total

13.092

12.400

 

Notes:

 

Long Term Borrowings

 

  • Secured by way of hypothecation of stock, book debts and movable plant and machinery belonging to the Company and further secured by way of equitable mortgage of Factory Land and Building owned by the Company situated at Plot No. 8741P, Santej, Kalol, Gandhinagar and Residential Flat No.601, Sukh Sagar Towers, Navrangpura, Ahmedabad belonging to Smt. Aparna A Nagarsheth and also Personal Guarantees of Shri Anandbhai Nagarsheth, Shri Ashishbhai  Nagarsheth, and Smt. Aparnaben Nagarsheth

 

  • Secured against Vehicles Purchased under Hire Purchase Agreement.

 

Short Term Borrowings

 

  • Secured by way of hypothecation of stock, book debts and movable plant and machinery belonging to the Company and further secured by way of equitable mortgage of Factory Land and Building owned by the Company situated at Plot No. 8741P, Santej, Kalol, Gandhinagar and Residential Flat No.601, Sukh Sagar Towers, Navrangpura, Ahmedabad belonging to Smt. Aparna A Nagarsheth and also Personal Guarantees of Shri Anandbhai Nagarsheth, Shri Ashishbhai  Nagarsheth, and Smt. Aparnaben Nagarsheth

 

 

 

Auditors :

 

Name :

Parikh and Majmudar

Chartered Accountants

Address :

B-303, GCP Business Centre, Opposite Mamnagar Fire Station, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26401701 / 02 / 03

Fax No.:

91-79-40092628

PAN No.:

AAAFP8921B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1750000

Equity Shares

Rs.10/- each

Rs.17.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1750000

Equity Shares

Rs.10/- each

Rs.17.500 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

17.500

17.500

17.500

(b) Reserves & Surplus

5.001

4.025

3.145

(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)

22.501

21.525

20.645

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.997

14.645

13.087

(b) Deferred tax liabilities (Net)

2.728

2.013

1.402

(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)

13.725

16.658

14.489

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

9.188

5.992

11.871

(b) Trade payables

10.683

9.824

10.082

(c) Other current liabilities

9.543

18.230

6.937

(d) Short-term provisions

0.098

0.050

0.000

Total Current Liabilities (4)

29.512

34.096

28.890

 

 

 

 

TOTAL

65.738

72.279

64.024

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

35.989

31.005

21.888

(ii) Intangible Assets

5.465

6.246

7.138

(iii) Capital work-in-progress

0.333

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)

1.240

1.140

0.826

(d)  Long-term Loan and Advances

0.254

0.393

0.393

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

43.281

38.784

30.245

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.665

19.475

27.597

(c) Trade receivables

3.856

6.919

2.520

(d) Cash and cash equivalents

0.153

0.538

0.223

(e) Short-term loans and advances

3.783

6.563

3.439

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

22.457

33.495

33.779

 

 

 

 

TOTAL

65.738

72.279

64.024

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

108.672

100.897

67.595

 

 

Other Income

0.247

2.119

NA

 

 

TOTAL                                         (A)

108.919

103.016

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

77.302

59.682

 

 

 

Purchase of Stock-in-trade

(0.898)

12.939

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

7.284

6.268

 

 

 

Employee Benefits Expenses

12.787

13.569

 

 

 

Other Expenses

 

 

 

 

 

TOTAL                                         (B)

96.475

92.458

NA

 

 

 

 

 

 

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

12.444

10.558

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.436

3.373

NA

 

 

 

 

 

 

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

9.008

7.185

5.819

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

6.729

5.304

4.618

 

 

 

 

 

 

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

2.279

1.881

1.201

 

 

 

 

 

Less

TAX                                                                  (H)

1.303

1.001

0.208

 

 

 

 

 

 

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

0.976

0.880

0.993

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.025

3.145

2.152

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.001

4.025

3.145

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

2.159

17.486

16.313

 

TOTAL EARNINGS

2.159

17.486

16.313

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

5.124

8.841

13.314

 

 

Capital Goods

5.267

6.292

0.000

 

TOTAL IMPORTS

10.391

15.133

13.314

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.56

0.50

0.57

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.90

0.87

1.47

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

11.45

10.46

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.55

2.64

1.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.09

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.90

0.96

1.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.76

0.98

1.17

 


 

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

17.500

17.500

17.500

Reserves & Surplus

3.145

4.025

5.001

Share Application money pending allotment

0.000

0.000

0.000

Net worth

20.645

21.525

22.501

 

 

 

 

Long Term borrowings

13.087

14.645

10.997

Short Term borrowings

11.871

5.992

9.188

Total borrowings

24.958

20.637

20.185

Debt/Equity ratio

1.209

0.959

0.897

 

 

 

 

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

67.595

100.897

108.672

 

 

49.267

7.706

 

 

 

 

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

67.595

100.897

108.672

Profit

0.993

0.880

0.976

 

1.47%

0.87%

0.90%

 

 

 


 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Other loans and advances from directors 

2.687

7.631

SHORT TERM BORROWINGS

 

 

Unsecured loan from Directors

4.406

0.606

Total

7.093

8.237

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10030853

01/11/2013 *

24,920,000.00

Bank Of India

Ahmedabad Main Branch, Mezzanine Floor, Boi Building, Bhadra, Ahmedabad, Gujarat - 380001, India

B90355298

2

10029980

31/10/2013 *

24,920,000.00

Bank Of India

Ahmedabad Main Branch, Mezzanine Floor, Boi Building, Bhadra, Ahmedabad, Gujarat - 380001, India

B90354473

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.61.46

UK Pound

1

Rs.92.77

Euro

1

Rs.69.03

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

29

 

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.