MIRA INFORM REPORT

 

 

Report No. :

326855

Report Date :

10.06.2015

 

IDENTIFICATION DETAILS

 

Name :

JAY WATER MANAGEMENT PRIVATE LIMITED

 

 

Registered Office :

"Jay House", Stadium Circle, Navrangpura, Ahmedabad – 380009, Gujarat

Tel No. :

91-79-26561051/53

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.05.2006

 

 

Com. Reg. No.:

04-048280

 

 

Capital Investment / Paid-up Capital :

Rs. 0.221 Million

 

 

CIN No.:

[Company Identification No.]

U29197GJ2006PTC048280

 

 

TIN No.:

Not Available

 

 

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 Solar Water Heater and Geyser.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2006 having satisfactory track record.

 

Company has recorded above average financial risk profile backed by strong net worth.

 

Overall financial position of the company is decent.

 

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

 

The company can be considered for business dealing 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

 

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. Jatin Shah

Designation :

Accountant

Contact No.:

91-79-26561051

Date :

10.06.2015

 

 

LOCATIONS

 

Registered Office / Head Office :

"Jay House", Stadium Circle, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26561051/53

Fax No.:

91-79-26443850

E-Mail :

info@jaywater.com

jatin@jaywater.com

Website :

http://www.jaywater.com

 

 

International Standard Warehouse and Service Center :

Block 198/3, Dantali Industrial Estate, Gota-Vadsar Road, Lapkaman, Near Sardar Patel Ring Road, Ahmedabad, Gujarat, India

Tel. No.:

91-79-32924580 / 2764-286155

 

 

Branch Offices :

Located At

 

  • Rajkot
  • Surat
  • Vadodara
  • Delhi

 

 

 

DIRECTORS

 

As on 21.08.2014

 

Name :

Mr. Pravinbhai Jyotram Patel

Designation :

Director

Address :

9-B, Sentossa Park, Behind Hira Rupa Hall, Ambli Bopal Road, Ambli-Makarba, Ahmedabad, Gujarat, India

Date of Birth/Age :

16.12.1964

Date of Appointment :

18.05.2006

DIN No.:

00012444        

 

 

Name :

Mr. Gaurav Amratlal Patel

Designation :

Director

Address :

14, Heritage Lots, Thaltej Shilaj Road, Thaltej, Ahmedabad, Gujarat, India

Date of Birth/Age :

01.09.1974

Date of Appointment :

18.05.2006

DIN No.:

00054742

 

 

Name :

Mr. Hasmukhbhai Joitaram Patel

Designation :

Director

Address :

29, Royal Crescent Thaltej, Ahmedabad - 380059, Gujarat, India

Date of Birth/Age :

01.06.1955

Date of Appointment :

18.05.2006

DIN No.:

00117464

 

 

Name :

Mr. Varun Hasmukh Patel

Designation :

Director

Address :

29, Royal Crescent Thaltej, Ahmedabad - 380059, Gujarat, India

Date of Birth/Age :

25.07.1984

Date of Appointment :

16.08.2012

DIN No.:

00354030

 

 

Name :

Mrs. Hetal Hasmukhbhai Patel

Designation :

Director

Address :

29, Royal Crescent Thaltej, Ahmedabad - 380059, Gujarat, India

Date of Birth/Age :

07.01.1982

Date of Appointment :

15.02.2014

DIN No.:

00761558

 

 

MAJOR SHAREHOLDERS

 

As on 21.08.2014

 

Names of Shareholders

 

No. of Shares

Hasmukh Joitaram Patel           

 

3100

Alok Hasmukh Patel

 

2000

Gaurav Amratlal Patel

 

4000

Pravin Joitaram Patel

 

3000

Hasmukhbhai Joitaram Patel (Huf)

 

500

Pravinbhai Joitaram Patel (Huf)

 

900

Dhara Gaurav Patel

 

2000

Joitaram Ramchandra Patel

 

500

Hetal Hasmukhbhai Patel

 

500

Joitiben Joitaram Patel

 

500

Savitaben Hasmukhbhai Patel

 

500

Shardaben Pravinbhai Patel

 

500

Varun Hasmukhbhai Patel

 

2000

Kinnari Vipul Chaudhary

 

100

Dadhichi Pravin Patel

 

2000

Total

 

22100

 

Equity Share Break up (Percentage of Total Equity)

 

As on 21.08.2014

 

Category

Percentage

Directors or relatives of Directors

99.55

Other top fifty shareholders

0.05

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Solar Water Heater and Geyser.

 

 

Products :

Water Heater and Geyser

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

PRODUCTION STATUS – NOT APPLICABLE 

 

 

 

 

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 :

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

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

  • Dena Bank, Navrangpura Branch , Swastik Char Rasta, C.G Road,, Ahmedabad - 380009, Gujarat, India
  • ICICI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

ICICI Bank

 

(Range Rover Car)

(Secured By Hypothecation of Range Rover Car)

(Repayable in 35 Equal Monthly Installments)

0.000

1.667

SHORT TERM BORROWINGS

 

 

From Dena bank

 

(The working capital facility from bank is secured by first charge by way of Hypothecation of Stock-Cum-Book Debts and further personal guarantee of all

Directors of company)

(The facility is further secured by first charge by way of equitable mortgage on immoveable property situated at Kumud Appartment, Navrangpura, Ahmedabad belonging to one of the Director, Shri Joitaram R. Patel.)

7.117

8.814

Total

7.117

10.481

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ambalal Patel and Company

Chartered Accountants

Address :

1st Floor, Sapphire Business Centre, Above SBI Vadaj Branch, Usmanpura, Ashram Road, Ahmedabad – 380013, Gujarat, India

PAN No.:

AABFA3490K

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprise over which Key Management Personnel and their relative exercise significant influence with whom transaction have taken place during the year:

  • Jay Pumps Private Limited
  • Jay Water Limited
  • V2 Impex

 

 

CAPITAL STRUCTURE

 

As on 21.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22100

Equity Shares

Rs.10/- each

Rs.0.221 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

0.221

0.221

0.221

(b) Reserves & Surplus

24.702

19.721

14.492

(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)

24.923

19.942

14.713

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.850

9.022

13.123

(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)

8.850

9.022

13.123

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.117

8.814

7.820

(b) Trade payables

15.463

27.434

21.084

(c) Other current liabilities

8.737

8.674

7.669

(d) Short-term provisions

2.770

2.959

3.113

Total Current Liabilities (4)

34.087

47.881

39.686

 

 

 

 

TOTAL

67.860

76.845

67.522

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.963

9.698

12.136

(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)

0.621

0.385

0.063

(d)  Long-term Loan and Advances

0.230

0.201

0.075

(e) Other Non-current assets

0.381

0.469

0.805

Total Non-Current Assets

8.195

10.753

13.079

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

36.340

42.147

21.666

(c) Trade receivables

17.563

19.462

29.778

(d) Cash and cash equivalents

0.171

0.858

0.397

(e) Short-term loans and advances

4.993

3.218

2.321

(f) Other current assets

0.598

0.407

0.281

Total Current Assets

59.665

66.092

54.443

 

 

 

 

TOTAL

67.860

76.845

67.522

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

283.519

256.738

232.503

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

273.524

245.755

221.707

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.995

10.983

10.796

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION        

2.487

3.140

1.345

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

7.508

7.843

9.451

 

 

 

 

 

Less

TAX                                                     

2.450

2.536

3.034

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

5.058

5.307

6.417

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

16.921

12.391

6.751

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.700

0.700

0.700

 

 

Dividend

0.066

0.066

0.066

 

 

Tax on Dividend

0.011

0.011

0.011

 

BALANCE CARRIED TO THE B/S

21.202

16.921

12.391

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

228.86

240.13

290.36

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

350.000

 

The above information has been parted by Mr. Jatin Shah

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

1.667

2.564

2.407

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

 (PAT / Total Income )

(%)

1.78

2.07

2.76

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.17

10.26

14.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.39

0.64

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.71

1.02

1.59

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.75

1.38

1.37

 

 

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

0.221

0.221

0.221

Reserves & Surplus

14.492

19.721

24.702

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

14.713

19.942

24.923

 

 

 

 

long-term borrowings

13.123

9.022

8.850

Short term borrowings

7.820

8.814

7.117

Current Maturities of Long-Term Debts

2.407

2.564

1.667

Total borrowings

23.350

20.400

17.634

Debt/Equity ratio

1.587

1.023

0.708

 

 

 

 

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

Total Income

232.503

256.738

283.519

 

 

10.424

10.431

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

232.503

256.738

283.519

Profit

6.417

5.307

5.058

 

2.76%

2.07%

1.78%

 

 

 

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

No

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

No

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 LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

From Directors

7.950

4.530

From Shareholders

0.900

2.825

Total

8.850

7.355

 

 

OPERATION

 

The company enjoys good position in the market. The Company has recorded a turnover of Rs.283.519 Million as against Rs.256.738 Million in the previous year. The company has earned net profit after tax of Rs 5.058 Million against Rs.5.307 Million in previous year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10258629

07/08/2014 *

16,500,000.00

Dena Bank

Navrangpura Branch, 4 Surya Complex, Swastik Cross Road, Ahmedabad, Gujarat - 380009, India

C26508176

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.63.94

UK Pound

1

Rs.98.27

Euro

1

Rs.72.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ART


 

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

4

--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

 

44

 

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.