MIRA INFORM REPORT

 

 

Report No. :

326134

Report Date :

08.06.2015

 

IDENTIFICATION DETAILS

 

Name :

ZED VITRIFIED PRIVATE LIMITED

 

 

Registered Office :

Survey No. 76p1, 76p2 and 76p3, Near Coral Granito, B/H. Village Lalpar, Taluka Morbi, Lalpar – 363642, Gujarat

Mobile No.:

91-9909494298 (Mr. Sandeep)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.05.2010

 

 

Com. Reg. No.:

04-060633

 

 

Capital Investment / Paid-up Capital :

Rs. 80.000 Millions

 

 

CIN No.:

[Company Identification No.]

U26933GJ2010PTC060633

 

 

IEC No.:

2410002081

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTZ00063A

 

 

PAN No.:

[Permanent Account No.]

AAACZ4201D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Vitrified Tiles.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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 incorporated during the year 2010 engaged in the business as a manufacturer, exporter and importer of vitrified tiles having moderate track record.

 

The rating reflects company moderate financial risk profile marked by low reserves level and thin profit margin of the company.

 

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

ICRA

Rating

Term Loan: “B+”

Rating Explanation

High risk of default.

Date

May, 2015

 

Rating Agency Name

ICRA

Rating

Bank Guarantee: “A4”

Rating Explanation

Minimal degree of safety and carry very high credit risk.

Date

May, 2015

 

 

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 DECLINED BY

 

Name :

Mr. Sandeep

Designation :

Accounts Head

Contact No.:

91-9909494298

Date :

05.06.2015

 

 

LOCATIONS

 

Registered Office :

Survey No. 76p1, 76p2 and 76p3, Near Coral Granito, B/H. Village Lalpar, Taluka Morbi, Lalpar – 363642, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9909494298 (Mr. Sandeep)

Fax No.:

Not Available

E-Mail :

zed_vitrified@yahoo.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Karamshibhai Balubhai Patel

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

07.12.1954

Date of Appointment :

11.05.2010

DIN No.:

03041512

 

 

Name :

Mr. Dayalji Balubhai Patel

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

01.01.1955

Date of Appointment :

11.05.2010

DIN No.:

03041529

 

 

Name :

Mr. Ashokkumar Karamshibhai Ranpariya

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

21.07.1979

Date of Appointment :

11.05.2010

PAN No.:

AFIPR3524H

DIN No.:

03041552

 

 

Name :

Mr. Manish Laljibhai Patel

Designation :

Director

Address :

Umiyanagar Society, Near Yadunandan Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

24.09.1973

Date of Appointment :

11.05.2010

PAN No.:

AGMPP4857G

DIN No.:

03041568

 

 

Name :

Mr. Maheshkumar Karamshibhai Rangpariya

Designation :

Director

Address :

Umiyanagar Society, Sanala Road, Morbi – 363641, District Rajkot, Gujarat, India

Date of Birth/Age :

21.10.1982

Date of Appointment :

11.05.2010

DIN No.:

03041576

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep

Designation :

Accounts Head

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Karamshibhai Balubhai Patel

1799000

22.49

Dayaljibhai Balubhai Patel

1808100

22.60

Ashokkumar Karamshibhai Rangpariya

1308000

16.35

Laljibhai Nanjibhai Chhaniara

172000

2.15

Manish Laljibhai Patel

628000

7.85

Maheshkumar Karamshibhai Rangpariya

1212000

15.15

Dhavalkumar Dayaljibhai Rangpariya

591900

7.40

Naynaben Maheshbhai Rangpariya

321000

4.01

Kiritibhai Narbherambhai Bhadja

80000

1.00

Kanjibhai Mithabhai Merja

80000

1.00

Total

8000000

100.00

 

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Vitrified Tiles.

 

 

Products :

Vitrified Tiles

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

--

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

Not Divulged

 

 

No. of Employees :

Information declined by management

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         State Bank of India, SME Branch, NH-8A, Opposite Omkar Petroleum, Taluka Morbi, Lalpar – 363642, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

60.804

83.990

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

64.162

65.149

Total

124.966

149.139

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nanalal P. Hadial

Chartered Accountant

Address :

1st Floor, Shakti Complex, Near Dr. Rupala Hospital16, Savsar Plot

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

AAHPH2014C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AFTER 30.09.2014

 

Authorised Capital : Rs. 101.500 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 100.000 Million

 

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8100000

Equity Shares

Rs.10/- each

Rs. 81.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8000000

Equity Shares

Rs.10/- each

Rs. 80.000 Millions

 

 

 

 

 


 

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

80.000

80.000

80.000

(b) Reserves & Surplus

19.285

12.000

3.944

(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)

99.285

92.000

83.944

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

84.935

110.559

129.857

(b) Deferred tax liabilities (Net)

1.913

1.669

0.987

(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)

86.848

112.228

130.844

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

64.162

65.149

38.505

(b) Trade payables

45.519

43.879

42.890

(c) Other current liabilities

30.365

24.561

23.401

(d) Short-term provisions

6.881

3.057

5.789

Total Current Liabilities (4)

146.927

136.646

110.585

 

 

 

 

TOTAL

333.060

340.874

325.373

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

149.177

164.766

171.888

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.022

0.029

2.216

Total Non-Current Assets

149.199

164.795

174.104

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

53.219

65.657

77.675

(c) Trade receivables

106.517

88.191

58.873

(d) Cash and cash equivalents

19.531

12.679

12.547

(e) Short-term loans and advances

0.788

0.516

0.369

(f) Other current assets

3.806

9.036

1.805

Total Current Assets

183.861

176.079

151.269

 

 

 

 

TOTAL

333.060

340.874

325.373

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

442.319

451.141

381.837

 

 

Other Income

1.003

0.683

0.360

 

 

TOTAL                                    

443.322

451.824

382.197

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

410.177

416.909

351.531

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                      

33.145

34.915

 

30.666

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

22.648

23.188

24.575

 

 

 

 

 

 

PROFIT BEFORE TAX

10.497

11.727

6.091

 

 

 

 

 

Less

TAX                                                                 

3.212

3.671

2.147

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                               

7.285

8.056

3.944

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Sales

6.619

0.000

0.000

 

TOTAL EARNINGS

6.619

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.91

1.01

0.49

 


 

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

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.65

1.79

1.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.15

3.44

1.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.13

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.50

1.91

2.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

1.29

1.37

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

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

80.000

80.000

80.000

Reserves & Surplus

3.944

12.000

19.285

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

83.944

92.000

99.285

 

 

 

 

Long-term borrowings

129.857

110.559

84.935

Short term borrowings

38.505

65.149

64.162

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

168.362

175.708

149.097

Debt/Equity ratio

2.006

1.910

1.502

 

 

 

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

381.837

451.141

442.319

 

 

18.150

(1.955)

 

 

 

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

381.837

451.141

442.319

Profit

3.944

8.056

7.285

 

1.03%

1.79%

1.65%

 

 

 

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

Yes

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

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

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

No

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

10248910

06/02/2015 *

341,200,000.00

STATE BANK OF INDIA

LALPAR BRANCH, TAL. MORBI, LALPAR, GUJARAT - 363642, INDIA

C45322872

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Loans and advances from directors

13.994

15.138

Loans and advances from others

10.137

11.431

Total

24.131

26.569

 

 

COMPANY’S PERFORMANCE

 

The Company has reported income from operation during the year of Rs. 442.319 Million as compared to the previous year’s income from operation of Rs. 451.141 Million. The Company has earned net profit of Rs. 7.285 Million as against previous year’s net Profit of Rs. 8.056 Million. With a view to conserve reserve, your Directors do not recommend any dividend for the financial year ended, 31 March, 2014.

 

 

FINANCE/ DEPOSITS

 

The Company has not accepted deposits which attract the provisions of Section 58A of the Companies Act, 1956 and Rules framed there under.

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Plantations

 

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. 63.90

UK Pound

1

Rs. 97.98

Euro

1

Rs. 71.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MRI

 


 

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.