MIRA INFORM REPORT

 

 

Report No. :

325757

Report Date :

04.06.2015

 

IDENTIFICATION DETAILS

 

Name :

RAWALWASIA YARN DYEING PRIVATE LIMITED

 

 

Registered Office :

113, Ratan Chambers, Salbatpura Main Road, Surat – 395002, Gujarat

Tel. No.:

91-261-2325393 / 2325739 / 2326795 / 4110017

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.10.1987

 

 

Com. Reg. No.:

04-010099

 

 

Capital Investment / Paid-up Capital :

Rs.10.860 Million

 

 

CIN No.:

[Company Identification No.]

U17110GJ1987PTC010099

 

 

IEC No.:

0890003475

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTR00122D

 

 

PAN No.:

[Permanent Account No.]

AABCR1217N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Sizing Yarn and Texturized Yarn.

 

 

No. of Employees :

05 (Approximately)

 

 

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 record.

 

The rating reflects company moderate financial risk profile marked by low profit margin and also the borrowings recorded by the company are huge and increasing.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities = B+

Rating Explanation

High risk of default

Date

December 05, 2014

 

Rating Agency Name

CARE

Rating

Short term bank facilities = A4

Rating Explanation

Minimal degree of safety. It carry very high credit risk.

Date

December 05, 2014

 

 

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. Vipin Kushwaha

Designation :

Finance Executive

Contact No.:

91-261-4110017

Date :

03.06.2015

 

 

LOCATIONS

 

Registered Office :

113, Ratan Chambers, Salbatpura Main Road, Surat – 395002, Gujarat, India

Tel. No.:

91-261-2325393 / 2325739 / 2326795

Mobile No.:

91-9824173969 (Sumit Agrawal)

Fax No.:

91-261-2329422

E-Mail :

info@rawalwasia.in

exports@rawalwasia.in

rawaloffice@yahoo.co.in

Website :

www.rawalwasia.in

 

 

Factory 1 :

Plot No.B/2/P and B/3/P, Block No.57, R.S. No. 66, Pipodara, Mangrol, Surat, Gujarat, India

 

 

Factory 2 :

Flat No.802, Rushab Apartment, Opposite Krishi Farm, Ghod Dod Road, Surat, Gujarat, India

 

 

DIRECTORS

 

As on 21.08.2014

 

Name :

Mr. Sumit Hanmuman Prasad Agarwal

Designation :

Director

Address :

601, Rushabh Apartment, Krishi Farm Road, Ghod-Dod Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

04.08.1982

Date of Appointment :

10.09.2002

DIN No.:

00056333

 

 

Name :

Mr. Bhanwarlal Ugamaram Anwla

Designation :

Director

Address :

104, Koshar Park, Near Anaknanda Soc., Bhatar, Althan, Surat – 395017, Gujarat, India

Date of Birth/Age :

25.08.1964

Date of Appointment :

08.05.2014

DIN No.:

06864012

 

 

KEY EXECUTIVES

 

Name :

Mr. Vipin Kushwaha

Designation :

Finance Executive

 

 

MAJOR SHAREHOLDERS

 

As on 21.08.2014

 

Names of Shareholders

 

No. of Shares

Suhani Jewel Private Limited

 

6500

Kaushik Enterprises Private Limited

 

26100

Solartex (India) Private Limited

 

13190

Rawalwasia Synthetics Private Limited

 

8200

Sweta Agarwal

 

10465

Archana Agarwal

 

10590

Ravi Goenka

 

10

Satyanarayan Goenka

 

10

Sushila Devi Goenka

 

10

Mamta Agarwal

 

10308

Sumit Agarwal

 

23207

Mukesh Kumar Agarwal

 

10

Total

 

108600

 

As on 21.08.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

49.71

Directors or relatives of Directors

50.29

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Sizing Yarn and Texturized Yarn.

 

 

Products :

  • Sizing Yarn
  • Texturized Yarn

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Wholesalers and End Users

Reference :

Meenar Poly dyed Yarn Limited, Varanasi, Uttar Pradesh, India

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

05 (Approximately)

 

 

Bankers :

Banker Name

Bank of Baroda

Branch Address

Textile Market Branch, Ring Road, Surat – 395002, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

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)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Cash Credit Facilities

110.184

32.941

Total

110.184

32.941

 

Auditors :

 

Name :

L. P. Nahata and Company

Chartered Accountants

Address :

424, Ajanta Shopping Centre, Ring Road, Surat – 395002, Gujarat, India

Tel. No.:

91-261-2326181 / 2338181

E-Mail :

lpnahata@hotmail.com

PAN No.:

AANPN0582H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises owned or significantly influenced by key management personnel or their relatives or with other :

  • Rawalwasia Textile Industries Private Limited
  • Solartex India Private Limited
  • Shaligram Industries Private Limited
  • Sanskar Processors Private Limited
  • Shaligram Transport

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.100/- each

Rs.15.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

108600

Equity Shares

Rs.100/- each

Rs.10.860 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

10.860

10.860

10.860

(b) Reserves & Surplus

23.273

23.115

22.916

(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)

34.133

33.975

33.776

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.496

11.302

10.851

(b) Deferred tax liabilities (Net)

2.905

2.873

2.838

(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)

26.401

14.175

13.689

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

110.184

32.941

31.088

(b) Trade payables

69.241

4.728

11.504

(c) Other current liabilities

8.553

6.499

11.291

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

187.978

44.168

53.883

 

 

 

 

TOTAL

248.512

92.318

101.348

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

25.366

26.242

23.742

(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

0.240

0.240

0.240

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.259

1.226

1.218

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

26.865

27.708

25.200

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

52.277

22.506

10.627

(c) Trade receivables

144.383

36.195

54.733

(d) Cash and cash equivalents

10.267

0.402

0.740

(e) Short-term loans and advances

14.720

5.507

10.048

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

221.647

64.610

76.148

 

 

 

 

TOTAL

248.512

92.318

101.348

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

542.888

220.782

283.443

 

Other Income

0.386

1.068

5.001

 

TOTAL

543.274

221.850

288.444

 

 

 

 

 

Less

EXPENSES

540.897

219.596

286.818

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.377

2.254

1.626

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.104

1.977

1.404

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.273

0.277

0.222

 

 

 

 

 

Less

TAX

0.114

0.078

0.032

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.159

0.199

0.190

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

5.962

5.763

5.574

 

 

 

 

 

 

Balance Carried to the B/S

6.121

5.962

5.764

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.46

1.83

1.75

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.138

0.164

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.03

0.09

0.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.11

0.30

0.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.01

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.92

1.31

1.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.46

1.41

 

 

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

10.860

10.860

10.860

Reserves & Surplus

22.916

23.115

23.273

Net worth

33.776

33.975

34.133

 

 

 

 

long-term borrowings

10.851

11.302

23.496

Short term borrowings

31.088

32.941

110.184

Current Maturities of Long Term Debt

0.164

0.138

0.000

Total borrowings

42.103

44.381

133.680

Debt/Equity ratio

1.247

1.306

3.916

 

 

 

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

283.443

220.782

542.888

 

 

(22.107)

145.893

 

 

 

 

 

 

 

 

 

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

283.443

220.782

542.888

Profit

0.190

0.199

0.159

 

0.07%

0.09%

0.03%

 

 

 

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

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

 

 

PERFORMANCE AND PROSPECTS

 

During the year, the company has achieved turnover of Rs.542.888 Million as against turnover of Rs.220.782 Million in previous year. However, the net profit after tax has been reduced to Rs.0.159 Million during the year. It is due to the efforts put in by the directors of the company towards efficient management, providing better quality product, strong outlook that have resulted into satisfactory performance of the company.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans from Shareholders

6.102

0.122

Loans from Bodies Corporate

17.393

11.180

Total

23.495

11.302

 

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10497188

15/04/2014

100,000,000.00

Bank of Baroda

Textile Market Branch,, Ring Road,, Surat, Gujarat - 395002, INDIA

C05374186

2

90096871

29/10/2013 *

120,000,000.00

Bank of Baroda

Textile Market Branch,, Ring Road,, Surat, Gujarat - 395002, INDIA

B88291455

3

90096720

24/03/2001

26,000,000.00

BANK OF BARODA

KHATEDARA INDUSTRIAL ESTATE BRANCH, SURAT, Gujarat , INDIA

-

4

90096719

29/10/2013 *

120,000,000.00

Bank of Baroda

Textile Market Branch,, Ring Road,, Surat, Gujarat - 395002, INDIA

B88310347

5

90099345

17/04/2002 *

17,500,000.00

BANK OF BARODA

KHATEDARA INDUSTRIAL ESTATE BRANCH, SURAT, Gujarat, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Office 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.62.34

UK Pound

1

Rs.92.64

Euro

1

Rs.68.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

RKH

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

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

4

--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.