MIRA INFORM REPORT

 

 

Report No. :

324496

Report Date :

04.06.2015

 

IDENTIFICATION DETAILS

 

Name :

BVG INDUSTRIES LIMITED

 

 

Registered Office :

18 ‘A’ Phase-V, IDA, Jeedimetla, Hyderabad – 500035, Telangana 

Tel. No.:

91-11-43242424

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.07.1994

 

 

Com. Reg. No.:

01- 018011

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Million

 

 

CIN No.:

[Company Identification No.]

U74999TG1994PLC018011

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trader and Importer of Building and Construction Material.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 70000

 

.

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating reflects company’s healthy financial risk profile marked by sound liquidity position and fair profitability margins of the company.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for 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 – 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 (GENERAL DETAILS)

 

Name :

Mr. Sandeep

Designation :

Account Manager

Contact No.:

91-11-43242424

Date :

29.05.2015

 

 

LOCATIONS

 

Registered Office :

18 ‘A’ Phase-V, IDA, Jeedimetla, Hyderabad – 500035, Telangana, India

Tel No:

91-40-23095499

Fax No:

Not Available

E-Mail :

info@bvg.co.in

v.goyal@bvg.co.in

gttl.info@gmail.com

Website :

http://www.bvg.co.in

 

 

Corporate Office :

No. 2, 1st Floor, Lane 1, West End Mary, Said UI Ajab Saket, New Delhi – 110030, India

Tel. No.:

91-11-43242424

 

 

Head Office :

 

505, 5th floor, Edaikode Towers, Srinagar Colony, Hyderabad - 500073, Telangana, India

 

 

Branch Office:

30, South End Road, Basavangudi, Bangalore – 560004, Karnataka, India

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Ved Prakash Goyal

Designation :

Director

Address :

F.No:500, A and B, Edaicode Tower, 8-3-1071, Srinagar Colony, Hyderabad – 500073, Telangana, India

Date of Birth/Age :

02.12.1952

Date of Appointment :

28.07.1994

DIN No.:

00554848

 

 

Name :

Ms. Shikha Goyal

Designation :

Director

Address :

18-A, Road 1 Phase V, IDA, Jeedimetla, Hyderabad – 500055, Telangana, India

Date of Birth/Age :

26.01.1954

Date of Appointment :

12.01.1995

DIN No.:

00554871

 

 

Name :

Mr. Vishal Goyal

Designation :

Director

Address :

18-A, Road 1 Phase V, IDA, Jeedimetla, Hyderabad – 500055, Telangana, India

Date of Birth/Age :

26.09.1977

Date of Appointment :

03.04.2001

DIN No.:

00554888

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep

Designation :

Account Manager

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

Natarajan Narayanaswamy

 

10

Ved Prakash Goyal

 

88690

Shika Goyal

 

160760

Sushil Kumar Bose

 

10

Suresh Gurbani

 

10

Preetam Lalwani

 

10

Brahma K. Gurbani

 

10

Vishal Goyal

 

500

                                                                                                              Total

 

250000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2014

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Building and Construction Material.

 

 

Products :

  • Laminate Floorings
  • Engineered Wood Flooring
  • Carpet Tiles
  • Cladding + Deck

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Building and Construction Materials

Countries :

  • Europe
  • China
  • Brazil

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

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 :

Wholesalers, Retailers and End Users 

 

Reference :

  • Janta Traders
  • MB International
  • Indian Railway
  • Karnataka Legislative House
  • ONGC
  • BSE
  • Mahindra and Mahindra

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 :

50 (Approximately)

 

 

Bankers :

Oriental Bank of Commerce : 6-3-865, My Home Jupally, Greenland, Ameerpet, Hyderabad – 500016, Andhra Pradesh, India 

 

 

Facilities :

(Rs. In Million)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long term borrowings

 

 

Term loans:

 

 

From others:

 

 

Hire Purchase Credits

(Secured by hypothecation of vehicles)

1.515

2.822

Short term borrowings:

 

 

Loans repayable on demand

 

 

From Banks:

 

 

Cash credit

(secured by hypothecation of stock and book debts of the company)

20.354

15.891

 

 

 

Total

21.869

18.713

 

Auditors :

 

Name :

MGRK Associates

Chartered Accountants

Address :

96, Seshachal Colony, East Maredpally, Secunderabad – 500026, Telangana, India

Tel. No.:

91-40-27731817 / 65215447

Fax No.:

91-40-40179348

PAN No.:

AACFM8797Q

 

 

Memberships :

--

 

 

Collaborators :

---

 

 

Associates/Subsidiaries :

Not Available

 

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs .2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

20.558

15.078

10.021

(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)

23.058

17.578

12.521

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.515

2.822

2.825

(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

0.000

0.000

Total Non-current Liabilities (3)

1.515

2.822

2.825

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.054

15.891

9.750

(b) Trade payables

6.867

4.820

4.104

(c) Other current liabilities

8.619

10.680

11.414

(d) Short-term provisions

20.856

16.636

11.096

Total Current Liabilities (4)

59.396

48.027

36.364

 

 

 

 

TOTAL

83.969

68.427

51.710

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.805

4.953

5.501

(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)

0.381

0.240

0.159

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.186

5.193

5.660

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.264

10.291

7.806

(c) Trade receivables

27.386

22.093

12.924

(d) Cash and cash equivalents

12.146

10.556

9.680

(e) Short-term loans and advances

20.987

20.294

15.640

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

79.783

63.234

46.050

 

 

 

 

TOTAL

83.969

68.427

51.710

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

159.083

129.390

107.824

 

 

Other Income

3.685

1.499

0.830

 

 

TOTAL                                    

162.768

130.889

108.654

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

0.000

0.000

0.000

 

 

Purchases of Stock-in-Trade

126.631

92.212

77.251

 

 

Changes in inventories of Stock-in-Trade

(8.973)

(2.485)

(1.101)

 

 

Employees benefits expense

13.037

11.561

8.160

 

 

Other expenses

18.387

17.789

14.859

 

 

TOTAL                                    

149.082

119.077

99.169

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

13.686

11.812

9.485

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

3.221

2.390

1.923

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                              

10.465

9.422

7.562

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.336

1.454

0.804

 

 

 

 

 

 

PROFIT BEFORE TAX                

9.129

7.968

6.758

 

 

 

 

 

Less

TAX                                                                 

3.359

2.420

2.309

 

 

 

 

 

 

PROFIT AFTER TAX                            

5.770

5.548

4.449

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

14.553

9.345

5.238

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.275

0.050

0.050

 

 

Tax on Dividend

0.290

0.290

0.292

 

BALANCE CARRIED TO THE B/S

19.758

14.553

9.345

 

 

 

 

 

 

Earnings Per Share (Rs.)

23.08

21.39

17.80

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.509

0.547

0.814

Cash generated from operations

NA

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT / Sales)

(%)

3.63

4.29

4.13

 

 

 

 

 

Operating Profit Margin
(PBIDT/Sales)

(%)

8.60

9.13

8.80

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.92

11.69

13.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.40

0.45

0.54

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.09

1.10

1.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

1.32

1.27

 

 

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

2.500

2.500

2.500

Reserves & Surplus

10.021

15.078

20.558

Share Application money pending allotment

0.000

0.000

0.000

Net worth

12.521

17.578

23.058

 

 

 

 

long-term borrowings

2.825

2.822

1.515

Short term borrowings

9.750

15.891

23.054

Current Maturities of Long Term Debt

0.814

0.547

0.509

Total borrowings

13.389

19.260

25.078

Debt/Equity ratio

1.069

1.096

1.088

 

 

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

107.824

129.390

159.083

 

 

20.001

22.948

 

 

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

107.824

129.390

159.083

Profit

4.449

5.548

5.770

 

4.13%

4.29%

3.63%

 

 

 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

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 three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

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

 

INDEX OF CHARGES:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10380116

17/09/2012

600,000.00

ORIENTAL BANK OF COMMERCE

8-3-988/42, MAIN ROAD,, SRINAGAR COLONY, HYDERABA 
D, ANDHRA PRADESH - 500073, INDIA

B59523217

2

10277963

13/10/2014 *

61,000,000.00

ORIENTAL BANK OF COMMERCE

6-3-865, MY HOME JUPALLY,, GREENLAND, AMEERPET, H 
YDERABAD, TELANGANA - 500016, INDIA

C40446361

 

* Date of charge modification

 

 

BUSINESS OPERATIONS:

 

During the year company achieved 24% growth in the turnover compare to the last year and the profit after tax is increased by 4%. The directors are confident to maintain the same level of performance in the coming years.

 

FIXED ASSETS:

 

  • Plant and Machinery
  • Electrical Installation
  • Furniture and Fixtures
  • Office Equipments
  • Computers
  • Car

 

 


 

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.63.85

UK Pound

1

Rs.98.12

Euro

1

Rs.71.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAR

 

 

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

--PROFITABILIRY

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.