MIRA INFORM REPORT

 

 

Report No. :

331909

Report Date :

15.07.2015

 

IDENTIFICATION DETAILS

 

Name :

DOLARIA ENTERPRISES PRIVATE LIMITED

 

 

Registered Office :

305 Kalash -1, B/H Navrangpura Post Office, Near Jain Temple, Navrangpura, Ahmedabad – 380009, Gujarat

Tel. No.:

91-79-26420071

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.07.1996

 

 

Com. Reg. No.:

04-030109

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U17119GJ1996PTC030109

 

 

IEC No.:

Not Available

 

 

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 Commission agent cotton.

 

 

No. of Employees :

5 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 incorporated during the year 1996. It has a satisfactory track.

 

The company has seen a declined in its profitability margin and in its sales turnover in the FY-14.

 

However, it has good operational activity and decent networth position along with favourable gap between trade payable and receivables.

 

Trade relations are reported as 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.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Dharmendra

Designation :

Manager

Contact No.:

91-9898702117

Date :

10.07.2015

 

 

LOCATIONS

 

Registered Office :

305 Kalash -1, B/H Navrangpura Post Office, Near Jain Temple, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26420071

Mobile No.:

91-9898702117 (Mr. Dharmendra)

Fax No.:

91-79-26421127

E-Mail :

dolaria@hotmail.com

info@dolariacotton.com

Website :

http://www.dolariacotton.com

Location :

Owned [Commercial]

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Jayantilal Kalidas Patel

Designation :

Chairman cum Managing Director

Address :

1, Hasubhai Park Co Operative Housing Society, Near Gulab Towers, Thaltej, Ahmedabad - 380054, Gujarat, India

Date of Birth/Age :

01.06.1956

Date of Appointment :

03.07.1996

DIN No.:

00766777

 

 

Name :

Savitaben Jayantilal Patel

Designation :

Director

Address :

1, Hasubhai Park Co Operative Housing Society, Near Gulab Towers, Thaltej, Ahmedabad - 380054, Gujarat, India

Date of Birth/Age :

04.04.1962

Date of Appointment :

26.07.2013

DIN No.:

00766763

 

 

Name :

Binita Rajendra Patel

Designation :

Director

Address :

1, Hasubhai Park Co Operative Housing Society, Near Gulab Towers, Thaltej, Ahmedabad - 380054, Gujarat, India

Date of Birth/Age :

29.09.1980

Date of Appointment :

01.06.2011

DIN No.:

02085435

 

 

KEY EXECUTIVES

 

Name :

Mr. Dharmendra

Designation :

Manager

 

 

Name :

Tapan Shah

Designation :

Company Secretaries

Address :

816-818, Anand Mangal -3, Opposite Core House, Near Doctor House, Ellis bridge, Ahmedabad – 380006, Gujarat, India

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Jayantilal Kalidas Patel

40,000

40.00

Savitaben Jayantilal Patel

40,000

40.00

Rajendra J. Patel

20,000

20.00

Total

100,000

100.00

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Commission agent cotton.

 

 

Products / Services:

Cotton

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (60 days / 90 days)

 

 

Purchasing :

Cash and Credit (60 days / 90 days)

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Ambesh Ginning and Oil Industries

Name of the Person :

Mr. Bhilalnhai Patel [Partner]

Contact No.:

91-9879564535

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

We had a word with Mr. Bhilalbhai Patel (Partner) he declined to provide his opinion about the subject company.

 

 

Customers :

Retailers and End Users

 

Reference :

Bombay Rayon Fashion Limited

Name of the Person :

Not Divulged

Contact No.:

91-22-39858800

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Management non co-operative

 

 

No. of Employees :

5 (Approximately)

 

 

Bankers :

Bank Name

State Bank of Patiala

Branch

Ushmanpura Branch,Shital Varsha-II,

Opposite Nathubhai Hospital, Ushmanpura, Ahmedabad - 380013, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

91-79-27559948

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Management non co-operative

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans repayable on demand from Bank

0.448

21.998

Total

0.448

21.998

 

Auditors :

 

Name :

Jigar Patel and Associates

Chartered Accountants

Address :

29/A, Yogeshwar Park Society, Behind Vejalpur Gam, Opposite Iswar Ami Krupa Flat, Vejalpur, Ahmedabad – 380051, Gujarat, India

PAN No.:

AUWPP3694B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates:

Highsight Capital Market Services Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

1.000

0.500

0.500

(b) Reserves & Surplus

45.883

43.993

33.632

(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)

46.883

44.493

34.132

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.902

14.777

15.842

(b) Deferred tax liabilities (Net)

0.000

0.000

0.019

(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)

8.902

14.777

15.861

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.448

21.998

26.186

(b) Trade payables

0.185

0.728

30.935

(c) Other current liabilities

0.024

0.384

0.145

(d) Short-term provisions

0.621

1.698

4.158

Total Current Liabilities (4)

1.278

24.808

61.424

 

 

 

 

TOTAL

57.063

84.078

111.417

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.890

2.180

2.723

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.004

0.004

0.155

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.894

2.184

2.878

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

19.200

9.900

29.700

(b) Inventories

4.816

1.071

1.145

(c) Trade receivables

29.435

69.219

74.277

(d) Cash and cash equivalents

0.170

0.404

1.238

(e) Short-term loans and advances

1.406

1.211

1.944

(f) Other current assets

0.142

0.089

0.235

Total Current Assets

55.169

81.894

108.539

 

 

 

 

TOTAL

57.063

84.078

111.417

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

320.545

353.516

545.993

 

Other Income

4.807

13.158

8.571

 

TOTAL

325.352

366.674

554.564

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Operating Expenses

0.845

0.952

0.137

 

Bed Debts

5.300

0.000

0.000

 

Selling and Other Expenses

0.794

0.448

1.137

 

Purchases of Stock-in-Trade

312.990

343.691

528.424

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(3.745)

0.073

0.513

 

Employees benefits expense

1.511

1.747

1.590

 

Other expenses

1.270

0.796

0.576

 

TOTAL

318.965

347.707

532.377

 

 

 

 

 

 

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

6.387

18.967

22.187

 

 

 

 

 

Less

FINANCIAL EXPENSES

3.007

5.458

1.686

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.380

13.509

20.501

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.418

0.544

0.538

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.962

12.965

19.963

 

 

 

 

 

Less

TAX

0.571

2.605

4.008

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

2.391

10.360

15.955

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

43.992

33.632

17.677

 

 

 

 

 

 

Reserve used for issue of shares capital (Bonus shares)

0.500

0.000

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

45.883

43.992

33.632

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 

 

Basic

47.81

207.21

319.11

Diluted

23.91

207.21

319.11

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

400.000

 

 

 

 

 

Expected Sales ( 2015-2016 ) : Rs.450.000 Million

 

The above information has been parted by Mr. Dharmendra.

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

35.039

(20.094)

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.75

2.93

2.92

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.99

5.37

4.06

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.19

15.42

17.92

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.29

0.58

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.20

0.83

1.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

43.17

3.30

1.77

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.500

0.500

1.000

Reserves & Surplus

33.632

43.993

45.883

Share Application money pending allotment

0.000

0.000

0.000

Net worth

34.132

44.493

46.883

 

 

 

 

long-term borrowings

15.842

14.777

8.902

Short term borrowings

26.186

21.998

0.448

Total borrowings

42.028

36.775

9.350

Debt/Equity ratio

1.231

0.827

0.199

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

545.993

353.516

320.545

 

 

(35.253)

(9.327)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

545.993

353.516

320.545

Profit

15.955

10.360

2.391

 

2.92%

2.93%

0.75%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

---

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans from related parties

8.902

14.777

 

 

 

Total

8.902

14.777

 

OPERATION

 

The company’s turnover has been decreased by almost 11.27%, due to higher cotton price. The total income stood at Rs. 325.351 Million as compared to last year’s income of Rs. 366.674 Million. Due to Bad debts provisions of Rs.5.300 Million, the net profit of the company is decreased to Rs.2.391 Million in current financial year as compared to previous year’s Net profit of Rs. 10.360 Million.

 

FUTURE PROSPECTS

 

The Directors expect good cotton season, mainly due to BT. Cotton crop, good rainfall and also very good export market. Overall, the promoters of the Company are confident of achieving higher turnover, as compared to last year, which will results in to good profitability, too, as the prices of the cotton are stabilized.

 

FINANCE

 

The Company is enjoying Loan of Rs. 25.000 Million by way of cash credit facility from the State Bank of Patiala, to meet the working capital requirement

 

 

INDEX OF CHARGES : NO CHARGES EXIST FOR COMPANY 

 

FIXED ASSETS

 

  • Land for Godown
  • Godown
  • Plant and Machinery
  • Furniture and Fixture
  • Vehicle
  • Cycle
  • Motor car
  • Two Wheelers
  • Computer

 

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.63.49

UK Pound

1

Rs.98.19

Euro

1

Rs.69.73

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

TRS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--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

 

43

 

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.