MIRA INFORM REPORT

 

 

Report No. :

304881

Report Date :

29.01.2015

 

IDENTIFICATION DETAILS

 

Name :

FOREVERMARK DIAMONDS PRIVATE LIMITED

 

 

Registered Office :

Advanced Business Centre, 83, Maker Chamber VI, Nariman Point, Mumbai – 400021, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.06.2008

 

 

Com. Reg. No.:

11-183268

 

 

Capital Investment / Paid-up Capital :

Rs. 13.001 Millions

 

 

CIN No.:

[Company Identification No.]

U36912MH2008PTC183268

 

 

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 :

Trader of Jewelley Display Items and Marketing

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Trade relations are reported as fair. Business is active. Payment terms are regular and as per commitment.

 

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Merwyn

Designation :

Finance Department

Contact No.:

91-22-22832971

Date :

27.01.2015

 

 

LOCATIONS

 

Registered Office :

Advanced Business Centre, 83, Maker Chamber VI, Nariman Point, Mumbai – 400021, Maharashtra, India 

Tel. No.:

91-22-22832971 / 27

Fax No.:

91-22-22832823

E-Mail :

percy@debeersindia.co.in

Area:

2000 Sq ft

Location :

Owned

 

 

DIRECTORS

 

As on 15.09.2014

 

Name :

Mr. Rajiv Bhandari

Designation :

Director

Address :

Flat No. 9, Sunshine, 156, Maharshi Carve Marg, Churchgate, Mumbai – 400020, Maharashtra, India

Date of Birth/Age :

21.12.1950

Date of Appointment :

17.09.2008

DIN No.:

00122546

 

 

Name :

Mr. Percy Jal Dajee

Designation :

Director

Address :

Lady Jamshedji Building, 26, Hughes Road, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

09.09.1953

Date of Appointment :

17.09.2008

DIN No.:

01540860

 

 

Name :

Mr. Richard Graham Giles

Designation :

Additional Director

Address :

19, Meadway, Harpenden, Hertfordshire AL51JN United Kingdom

Date of Birth/Age :

02.08.1977

Date of Appointment :

10.03.2014

DIN No.:

0679493

 

 

Name :

Mr. Stephen Christopher Lussier

Designation :

Director

Address :

5 Netherton Grove, London - SW109TQ, United Kingdom

Date of Birth/Age :

18.12.1957

Date of Appointment :

08.09.2009

DIN No.:

02794791

 

 

Name :

Mr. Sachin Jain

Designation :

Managing Director

Address :

B- 402, Nagarjuna Apartments, Mayur Vihar Phase-I, New Delhi – 110096, India 

Date of Birth/Age :

05.09.1976

Date of Appointment :

10.08.2012

DIN No.:

03641705

 

 

KEY EXECUTIVES

 

Name :

Mr. Merwyn

Designation :

Finance Department

 

 

Name :

P P Shah and Company

Designation :

Company Secretaries

Address :

218, Veena Chambers, 21 Dalal Street, Fort, Mumbai – 400023, Maharashtra, India

Tel No.:

91-22-22675812/22676339

Fax No.:

91-22-22675812

Email:

shahpradipcs@gmail.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 15.09.2014

 

Names of Shareholders

 

No. of Shares

Forevermark Limited, United Kingdom

 

1300089

Andrew Phillip Barton, South Africa

 

1

Total

 

1300090

 

Equity Share Break up (Percentage of Total Equity)

 

As on 15.09.2014

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Jewelley Display Items and Marketing

 

 

Brand Names :

FOREVERMARK

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Display Item

Countries :

  • China
  • Hong Kong

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Tai Chi, China

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 :

Forevermark Limited, UK

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 :

20 (Approximately)

 

 

Bankers :

Standard Chartered Bank, Mumbai, Maharashtra, India 

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Lease obligation – Vehicles loan from a non- banking financial company

(Secured against hypothecation of vehicle)

1.850

2.448

Less: Unmatured finance charges

0.331

0.575

Total

1.519

1.873

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Tower 3, 27 - 32nd Floor, Indiabulls Finance Centre, Elphinstone Mill Compound, S B Marg, Elphinstone (West), Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22-61854000

Fax No.:

91-22-61854501/4601

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

AACFD4815A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Forevermark Limited

 

 

Ultimate Holding Company :

Anglo American Plc through its subsidiary Forevermark Limited (a company incorporated under the laws of England and Wales)

 

 

Other Related Parties :

  • De Beers India Private Limited
  • International Institute of Diamond Grading and Research India Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1300090

Equity Shares

Rs.10/- each

Rs.13.001 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

13.001

13.001

13.001

(b) Reserves & Surplus

59.559

41.715

19.116

(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)

72.560

54.716

32.117

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.519

1.873

0.153

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

10.559

7.650

Total Non-current Liabilities (3)

1.519

12.432

7.803

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

51.092

37.748

18.031

(c) Other current liabilities

11.073

4.740

0.000

(d) Short-term provisions

25.991

1.260

3.186

Total Current Liabilities (4)

88.156

43.748

21.217

 

 

 

 

TOTAL

162.235

110.896

61.137

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.568

7.744

0.842

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

1.334

4.044

2.572

(d)  Long-term Loan and Advances

30.424

14.364

0.815

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

38.326

26.152

4.229

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

2.068

0.000

(d) Cash and cash equivalents

118.710

74.067

54.778

(e) Short-term loans and advances

1.642

8.499

2.099

(f) Other current assets

3.557

0.110

0.031

Total Current Assets

123.909

84.744

56.908

 

 

 

 

TOTAL

162.235

110.896

61.137

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

327.845

247.868

166.467

 

Other Income

20.677

5.122

 

 

TOTAL (A)

348.522

252.990

166.467

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

48.796

38.319

143.795

 

Marketing expense

206.546

151.675

 

 

Other expenses

29.000

27.160

 

 

TOTAL (B)

284.342

217.154

143.795

(Including Financial Expenses and Depreciation)

 

 

 

 

 

Less

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

64.180

35.836

 

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.377

0.253

 

 

 

 

 

 

 

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

63.803

35.583

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.633

1.956

 

 

 

 

 

 

 

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

61.170

33.627

22.672

 

 

 

 

 

Less

TAX (I)

20.510

11.028

7.402

 

 

 

 

 

 

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

40.660

22.599

15.270

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

41.714

19.115

3.845

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

4.100

0.000

0.000

 

proposed Dividend

19.501

0.000

0.000

 

Dividend Distribution Tax

3.314

0.000

0.000

 

Balance Carried to the B/S

55.459

41.714

19.115

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

327.845

247.868

33.253

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

31.27

17.38

11.75

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

12.40

9.12

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

19.58

14.46

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

38.02

31.47

38.71

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.84

0.61

0.71

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.02

0.03

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.94

2.68

 

 

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

13.001

13.001

13.001

Reserves & Surplus

19.116

41.715

59.559

Net worth

32.117

54.716

72.560

 

 

 

 

long-term borrowings

0.153

1.873

1.519

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.153

1.873

1.519

Debt/Equity ratio

0.005

0.034

0.021

 

 

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

166.467

252.990

348.522

 

 

51.976

37.761

 

 

 

 

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

166.467

252.990

348.522

Profit

15.270

22.599

40.660

 

9.17%

8.93%

11.67%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2014

31.03.2013

31.03.2012

 

(Rs. In Millions)

Current maturities of long-term debt

 

 

Lease obligation – Vehicles loan from a non- banking financial company

(Secured against hypothecation of vehicle)

0.597

0.752

0.331

Less: Unmatured finance charges

0.240

0.291

 

Total

0.357

0.461

0.331

 

 

 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

NOTE: The registered office of the company has been shifted from No. 31, 3rd Floor, Makers Chambers VI, Nariman Point, Mumbai – 400021, Maharashtra, India to present address w.e.f. 25.05.2009

 

 

PERFORMANCE:

 

During the year, the total revenue from operations of the Company is Rs.327.845 Millions as compared to Rs.247.868 Millions in the previous 31st March, 2013. The profit before tax for the current year is Rs.61.170 Millions as compared to Rs.33.627 Millions during the previous 31st March, 2013. The profit after tax for the year is Rs.40.660 Millions and after adding thereon the balance of profit carried forward from previous year of Rs.41.714 Millions the total amount of surplus in the statement of profit and loss is Rs. 82.375 Millions.

 

OPERATIONS

 

2013 was a tought economic environment in India with s slowdown in the consumption. The wreaking of the India Rupee and getting into alarming heights of 1 USDA Rs. 88.8 right before the season time effect the whole pricing of diamonds and the trade did not stock up.

 

OVERVIEW

 

Subject was incorporated on June 6, 2008 as a Private Limited Company to carry on the business of coordinating and carry out marketing, publicity and promotional activities including brand promotion, market research, surveys and all other initiatives, associated services and support services in India in relation to the promotion of diamonds and diamond jewellery under the trade mark / brand name of "Forevermark".

 

FIXED ASSETS

 

  • Furniture and Fixtures
  • Office and Other Equipments
  • Computer
  • Vehicles

 

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.61.41

UK Pound

1

Rs.93.18

Euro

1

Rs.69.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

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

5

--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

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

 

48

 

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.