MIRA INFORM REPORT

Report No. :	313987
Report Date :	26.03.2015

IDENTIFICATION DETAILS

Name :	KRITI INDUSTRIES (INDIA) LIMITED
Registered Office :	Mehta Chambers, 34-Siyagunj, Indore - 452007, Madhya Pradesh
Country :	India
Financials (as on) :	31.03.2014
Date of Incorporation :	12.03.1990
Com. Reg. No.:	10-005732
Capital Investment / Paid-up Capital :	Rs.49.604 Million
CIN No.: [Company Identification No.]	L25206MP1990PLC005732
TAN No.: [Tax Deduction & Collection Account No.]	BPLK00508E BPLK02602F BPLK02569A
PAN No.: [Permanent Account No.]	AAACK7078B
Legal Form :	A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.
Line of Business :	Manufacturer and Importer of Rigid PVC Pipes, etc.
No. of Employees :	570 (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 1400000
Status :	Satisfactory
Payment Behaviour :	Usually correct
Litigation :	Clear
Comments :	Subject is an established company having satisfactory track. 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 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 – December 31, 2014

Country Name	Previous Rating (30.09.2014)	Current Rating (31.12.2014)
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	CARE
Rating	BBB- (Long Term Bank Facilities)
Rating Explanation	Moderate degree of safety and moderate credit risk.
Date	October 04, 2013

Rating Agency Name	CARE
Rating	A3 (Short Term Bank Facilities)
Rating Explanation	Moderate degree of safety and high credit risk.
Date	October 04, 2013

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 31-03-2014.

INFORMATION PARTED BY (GENERAL DETAILS)

Name :	Mr. Satish Patel
Designation :	Company Secretary
Contact No.:	91-731-2704716
Date :	24.03.2015

LOCATIONS

Registered Office :	Mehta Chambers, 34-Siyagunj, Indore - 452007, Madhya Pradesh, India
Tel. No.:	Not Available
Fax No.:	Not Available
E-Mail :	info@kritiindia.com sjaju@kritiindia.com cs@kritiindia.com
Website :	www.kritiindia.com
Corporate Office :	Chetak Chambers, 14 R N T Marg, 4th Floor, Indore - 452001, Madhya Pradesh, India
Tel. No.:	91-731-2704716 / 2719100 / 2719195
Fax No.:	91-731-2704506 / 4042118 / 2704701
Factory :	Plot No. 75-86 and 13/1, Tarpura, 75-86 Pithampur, District Dhar, Madhya Pradesh, India
Branch Office :	B/303, Third Floor, Dynesty Business park, Andheri Kurla Road, J B Nagar, Chakala, Andheri (East), Mumbai – 400043, Maharashtra, India

DIRECTORS

As on 31.03.2014

Name :	Mr. Shiv Singh Mehta
Designation :	Managing Director
Date of Birth/Age :	03.03.1954
Qualification :	B.E., M.B.A.
Date of Appointment :	12.03.1990
Name :	Mrs. Purnima Mehta
Designation :	Executive Director
Date of Birth/Age :	25.05.1960
Qualification :	B.A.(Hons), M.B.A, PGDBM
Date of Appointment :	01.10.1999
Name :	Dr. Swatantra Singh Kothari
Designation :	Director
Date of Birth/Age :	15.06.1930
Qualification :	Ph. D (Econ), FCA
Date of Appointment :	24.04.1992
Other Directorship:	· Jay Shree Tea & · Industries · Limited · Maharaja Shree · Umaid Mills · Limited · Kothari · Management and · Industrial · Consultants · private Limited
Name :	Mr. Rakesh Kalra
Designation :	Director
Date of Birth/Age :	11.09.1949
Qualification :	B. E.
Date of Appointment :	24.06.2006
Other Directorship:	· Tara Jewels Limited · Foton Motors · Marketing and Sales · India Private Limited · Foton Motors · Manufacturing India · Private Limited · Kriti Nutrients Limited · Minda Automotive · Solutions Limited
Name :	Mr. Manoj Fadnis
Designation :	Director
Date of Birth/Age :	16.07.1962
Qualification :	FCA
Date of Appointment :	24.06.2006
Other Directorship:	· Kriti Nutrients Limited · Kriti Auto & · Engineering Plastics · Private Limited · Madhya Pradesh Stock · Exchange Limited · Extensible Business · Reporting Language · (XBRL) INDIA
Name :	Dr. Somnath Ghosh
Designation :	Director
Date of Birth/Age :	31.05.1953
Qualification :	M.A., M. Phil, Ph.D.
Date of Appointment :	03.03.2009
Other Directorship:	· Kriti Nutrients Limited

KEY EXECUTIVES

Name :	Mr. Satish Patel
Designation :	Company Secretary

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 31.12.2014

Category of Shareholder	Total No. of Shares	Total Shareholding as a % of Total No. of Shares
(A) Shareholding of Promoter and Promoter Group
(1) Indian
Individuals / Hindu Undivided Family	2304847	4.65
Bodies Corporate	30312931	61.11
Sub Total	32617778	65.76
(2) Foreign
Total shareholding of Promoter and Promoter Group (A)	32617778	65.76
(B) Public Shareholding
(1) Institutions
Financial Institutions / Banks	1600	0.00
Sub Total	1600	0.00
(2) Non-Institutions
Bodies Corporate	1527489	3.08
Individuals
Individual shareholders holding nominal share capital up to Rs. 0.100 Million	8353437	16.84
Individual shareholders holding nominal share capital in excess of Rs. 0.100 Million	6997857	14.11
Any Others (Specify)	105359	0.21
NRIs/OCBs	84416	0.17
Clearing Members	20943	0.04
Sub Total	16984142	34.24
Total Public shareholding (B)	16985742	34.24
Total (A)+(B)	49603520	100.00
(C) Shares held by Custodians and against which Depository Receipts have been issued	0	0.00
(1) Promoter and Promoter Group	0	0.00
(2) Public	0	0.00
Sub Total	0	0.00
Total (A)+(B)+(C)	49603520	0.00

BUSINESS DETAILS

Line of Business :	Manufacturer and Importer of Rigid PVC Pipes, etc.
Products :	Rigid PVC Pipes
Brand Names :	Not Divulged
Agencies Held :	Not Divulged
Exports :	Not Divulged
Imports :
Products :	Raw Material
Countries :	USA China Korea Taiwan
Terms :
Selling :	Cash and Advance Payment
Purchasing :	Cash and Advance Payment

PRODUCTION STATUS NOT AVAILABLE

GENERAL INFORMATION

Suppliers :

Reference :	Reliance
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 and Retailers

Reference :	BSNL
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 :

570 (Approximately)

Bankers :

• State Bank of India
• State Bank of Travancore
• IDBl Bank Limited
• Bank of India
• State Bank of Hyderabad

Facilities :

Secured Loan	31.03.2014 (Rs. in Million)	31.03.2013 (Rs. in Million)
Long-term Borrowings
TERM LOAN (Installment due within 12 months shown in Current Liabilities)
From Banks
IDBI Bank Limited
(i) (Repayable in 19 Quarterly installments, Last installment due on 1st April, 2014 Rate of Interest 14.75% p.a.at year end.)	0.000	1.900
(iii) (Repayable in 42 monthly installments, Last installment due on 1st April 2014 Rate of Interest 14.75% p.a.at year end.)	17.123	34.273
State Bank of Hyderabad Rs.21.000 Million (Repayable in 11 quarterly installments, Last installment due on 31st December, 2014 Rate of Interest: 13.60% p.a.at year end.)	0.000	4.281
Bank of India (Repayable in 17 quarterly installments, Last installment due on 30th June, 2016 Rate of Interest: 13.65% p.a.at year end. (Above loans are secured by First charge/ Mortgage on fixed assets of the company and personal guarantee of Managing Director)	27.713	51.806
State Bank of Hyderabad Rs.50.000 Million (Repayable in 20 quarterly installments, Last installment due on 31st December, 2019 Rate of Interest: 13.50% p.a.at year end.)	39.983	0.000
Short-term borrowings
From banks (Secured by hypothecation of finished goods, raw material, stock in process, store and spares, sundry debtors, export bills, receivables and second charge on fixed assets of the company and personal guarantee of Managing Director)	208.058	255.836
Total	292.877	348.096

Note :

Above loan are secured by first charge / Mortgage on fixed assets of the company and personal guarantee of Managing Director.

Auditors :
Name :	R.D. Asawa and Company Chartered Accountants
Address :	403, Alankar Point, Geeta Bhawan Square, A.B. Road, Indore-452001, Madhya Pradesh, India
Tel. No.:	91-731-2491393/ 2491376
Fax No.:	91-731-2491393
Memberships :	Not Divulged
Collaborators :	Not Divulged
Subsidiary Company :	Kriti Auto and Engineering Plastic Private Limited (Wholly owned Subsidiary Company)
Holding Company :	Sakam Trading Private Limited
Companies/entities under the control of Key Management Personnel :	Kriti Nutrients Limited (Subsidiary company of Sakam Trading Private Limited) Chetak Builders Private Limited (Subsidiary company of Sakam Trading Private Limited)

CAPITAL STRUCTURE

As on 31.03.2014

Authorised Capital :

No. of Shares	Type	Value	Amount
80000000	Equity Shares	Rs.1/- each	Rs.80.000 Million
2000000	Optional Convertible Preference Shares	Rs.10/- each	Rs.20.000 Million
	Total		Rs.100.000 Million

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
49603520	Equity Shares (Out of which 49603520 shares issued on 27.01.2010 as fully paid up on account of scheme of arrangement as approved by The Hon'ble High Court of M.P. Indore Bench. The company has issued only one class of shares referred to as equity shares having a par value of Rs.1 each. Holder of the equity share as referred in the of the company as of date of the shareholder's meeting is referred to one vote in respect of each share held for all matters submitted to vote in the shareholder's meeting. The company declares and pays dividends in Indian rupees. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the Annual General Meeting. In the event of liquidation of the company the holders of equity shares will be entitled to receive any of the remaining assets of the company after distribution of all preferential amounts.)	Rs.1/- each	Rs.49.604 Million

1. Reconciliation of shares

	Rs. In Million
Opening Balance of 49603520 shares of Rs. 1/- each Total	49.604
Issued during the year	0.000
Closing Balance 49603520 shares of Rs. 1/- each	49.604

2 shareholder holding more than 5 % of shares of the company and its percentage

2.1 Sakam Trading Private Limited (Holding Company)

Current Years: No. of Shares: 25843673 % of Shares: 52.10%

Previous Years: No. of Shares: 25843673 % of Shares: 52.10%

Pursuant to the Hon'ble High Court of M.P. order dated 1.11.2011 approving the scheme of amalgamation of promoter group companies viz Kriti Corporate Service Private Limited, Kriti Auto Accessories Private Limited, Kasta Pipes Private Limited And Shipra Pipe Private Limited with Sakam Trading Private Limited, the Shareholding of the above transferor companies are vested in Sakam Trading Private Limited Thus Sakam Trading Private Limited became holding company w.e.f.27.02.12 of Kriti Industries India Limited

2.2 Chetak Builders Private Limited

Current Years: No. of Shares: 4469258 % of Shares: 9.01%

Previous Years: No. of Shares: 4469258 % of Shares: 9.01%

LISTING DETAILS:

Subject Stock Code :	BSE : 526423 NSE : 0
Stock Exchange Place :	The Stock Exchange, Mumbai, National Stock Exchange of India Limited.
Listed Date :	Not Available

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	49.604	49.604	49.604
(b) Reserves & Surplus	445.955	401.079	359.547
(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)	495.559	450.683	409.151
(3) Non-Current Liabilities
(a) long-term borrowings	84.819	92.260	106.523
(b) Deferred tax liabilities (Net)	61.515	58.919	53.641
(c) Other long term liabilities	18.353	16.174	13.185
(d) long-term provisions	0.000	0.000	0.000
Total Non-current Liabilities (3)	164.687	167.353	173.349
(4) Current Liabilities
(a) Short term borrowings	214.603	255.836	232.695
(b) Trade payables	1116.921	995.469	677.133
(c) Other current liabilities	117.577	126.164	202.938
(d) Short-term provisions	39.323	35.165	32.251
Total Current Liabilities (4)	1488.424	1412.634	1145.017
TOTAL	2148.670	2030.670	1727.517
II.          ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	458.010	439.813	406.465
(ii) Intangible Assets	3.523	4.858	2.194
(iii) Capital work-in-progress	11.702	1.778	7.738
(iv) Intangible assets under development	0.000	0.000	0.000
(b) Non-current Investments	77.715	77.715	77.715
(c) Deferred tax assets (net)	0.000	0.000	0.000
(d) Long-term Loan and Advances	11.497	10.639	8.116
(e) Other Non-current assets	3.000	0.000	9.000
Total Non-Current Assets	565.447	534.803	511.228
(2) Current assets
(a) Current investments	0.000	0.000	0.000
(b) Inventories	748.574	730.145	710.982
(c) Trade receivables	578.331	520.920	304.649
(d) Cash and cash equivalents	85.779	65.089	59.590
(e) Short-term loans and advances	96.424	79.454	54.726
(f) Other current assets	74.115	100.259	86.342
Total Current Assets	1583.223	1495.867	1216.289
TOTAL	2148.670	2030.670	1727.517

PROFIT & LOSS ACCOUNT

	PARTICULARS	31.03.2014	31.03.2013	31.03.2012
	SALES
	Income	3582.324	3193.574	2808.704
	Other Income	11.540	18.628	16.548
	TOTAL (A)	3593.864	3212.202	2825.252
Less	EXPENSES
	Cost of Materials Consumed	2859.511	2434.857	2280.094
	Changes in inventories of finished goods, work-in-progress and Stock-in-Trade	(3.208)	60.916	(131.545)
	Employees benefits expense	149.127	137.148	121.974
	Other expenses	324.032	323.561	301.554
	TOTAL (B)	3329.462	2956.482	2572.077
Less	PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)	264.402	255.720	253.175
Less	FINANCIAL EXPENSES (D)	137.250	136.158	134.666
	PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)	127.152	119.562	118.509
Less/ Add	DEPRECIATION/ AMORTISATION (F)	44.532	42.104	36.216
	PROFIT/ (LOSS) BEFORE TAX (E-F) (G)	82.620	77.458	82.293
Less	TAX (I)	29.096	27.278	26.444
	PROFIT/ (LOSS) AFTER TAX (G-I) (J)	53.524	50.180	55.849
Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD (K)	96.692	65.160	67.958
Less	APPROPRIATIONS
	Transfer to General Reserve	10.000	10.000	50.000
	Proposed Dividend	7.441	7.441	7.440
	Corporate Dividend Tax	1.207	1.207	1.207
	Total (M)	18.648	18.648	58.647
	Balance Carried to the B/S (J+K+L-M)	150.216	96.692	65.160
	IMPORTS
	Raw Materials	356.206	445.711	323.736
	Components and Stores parts	0.412	16.981	0.000
	Capital Goods	0.064	0.000	0.000
	TOTAL IMPORTS	356.682	462.692	323.736
	Earnings / (Loss) Per Share (Rs.)	1.08	1.01	1.13

QUARTERLY RESULTS

Particulars	30.06.2014	30.09.2014	30.12.2014
Audited / Unaudited	Unaudited	Unaudited	Unaudited
Net Sales	1192.200	588.700	1134.600
Total Expenditure	111.2.500	566.600	1121.100
PBIDT (Excl OI)	79.700	22.100	13.500
Other Income	03.200	03.000	04.400
Operating Profit	82.900	25.100	17.900
Interest	31.200	32.600	30.200
Exceptional Items	0.000	0.000	0.000
PBDT	51.700	(07.500)	(12.300)
Depreciation	09.000	11.300	09.500
Profit Before Tax	42.700	(18.800)	(21.800)
Tax	13.900	(06.100)	(07.100)
Provisions and contingencies	0.000	0.000	0.000
Profit After Tax	28.900	(12.700)	(14.700)
Extraordinary Items	0.000	0.000	0.000
Prior Period Expenses	0.000	0.000	0.000
Other Adjustments	0.000	0.000	0.000
Net Profit	28.900	(12.700)	(14.700)

KEY RATIOS

PARTICULARS		31.03.2014	31.03.2013	31.03.2012
Net Profit Margin (PAT / Sales)	(%)	1.49	1.57	1.99
Operating Profit Margin (PBIDT/Sales)	(%)	7.38	8.01	9.01
Return on Total Assets (PBT/Total Assets}	(%)	4.01	3.97	5.01
Return on Investment (ROI) (PBT/Networth)		0.17	0.17	0.20
Debt Equity Ratio (Total Debt /Networth)		0.60	0.77	0.83
Current Ratio (Current Asset/Current Liability)		1.06	1.06	1.06

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	49.604	49.604	49.604
Reserves & Surplus	359.547	401.079	445.955
Net worth	409.151	450.683	495.559
long-term borrowings	106.523	92.260	84.819
Short term borrowings	232.695	255.836	214.603
Total borrowings	339.218	348.096	299.422
Debt/Equity ratio	0.829	0.772	0.604

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	2808.704	3193.574	3582.324
		13.703	12.173

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	2808.704	3193.574	3582.324
Profit	55.849	50.180	53.524
	1.99%	1.57%	1.49%

LOCAL AGENCY FURTHER INFORMATION

Sr. No.	Check List by Info Agents	Available in Report (Yes / No)
1]	Year of Establishment	Yes
2]	Locality of the firm	Yes
3]	Constitutions of the firm	Yes
4]	Premises details	No
5]	Type of Business	Yes
6]	Line of Business	Yes
7]	Promoter's background	Yes
8]	No. of employees	Yes
9]	Name of person contacted	Yes
10]	Designation of contact person	Yes
11]	Turnover of firm for last three years	Yes
12]	Profitability for last three years	Yes
13]	Reasons for variation <> 20%	--
14]	Estimation for coming financial year	No
15]	Capital in the business	Yes
16]	Details of sister concerns	Yes
17]	Major suppliers	Yes
18]	Major customers	Yes
19]	Payments terms	Yes
20]	Export / Import details (if applicable)	Yes
21]	Market information	--
22]	Litigations that the firm / promoter involved in	--
23]	Banking Details	Yes
24]	Banking facility details	Yes
25]	Conduct of the banking account	--
26]	Buyer visit details	--
27]	Financials, if provided	Yes
28]	Incorporation details, if applicable	Yes
29]	Last accounts filed at ROC	Yes
30]	Major Shareholders, if available	Yes
31]	Date of Birth of Proprietor/Partner/Director, if available	Yes
32]	PAN of Proprietor/Partner/Director, if available	Yes
33]	Voter ID No of Proprietor/Partner/Director, if available	No
34]	External Agency Rating, if available	Yes

YEAR IN RETROSPECT

The Company has achieved a total turnover of Rs. 3978.097 Million and Profit before Tax Rs. 82.620 Million and Profit after Tax of Rs. 53.524 Million.

Due to extended rains the agri pipes sales was adversely affected.

During the year the company has taken substantial orders in PLB Ducts, Pipes for transportation of gas and supply of HDPE and PVC pipes for infrastructure projects.

MANAGEMENT DISCUSSION AND ANAYLSIS REPORT

INDUSTRY STRUCTURE AND DEVELOPMENT

India’s plastics industry is projected to grow continuously in the coming years, the business of PVC pipes is largely measured by demand for pipes in agriculture sector. With agriculture continue to grow in India it is expected that PVC sector will grow around 9-10% in the coming years.

Increased Micro Irrigation spends, higher allocation towards rural water infrastructure for potable water, focus on urban and rural housing, infrastructure projects, demand for lying gas pipes, expansion of telecommunication network and setting up of broad band lines to the rural and remote areas will in totality improve the demand situation for industry.

FINANCIAL PERFORMANCE

The financial statements are prepared in compliance with the Companies Act, 1956 and as per the generally accepted accounting principles, policies and practices prevalent in India. The Company’s financial performance is discussed in details under the head “Financial Results” in Directors’ Report to the Members.

CORPORATE INFORMATION

Kriti Industries (India) Limited., a public limited company domiciled in India and incorporated under the provisions of the Companies Act, 1956 on 09/11/1995 and having its Registered office in Indore (MP). The company’s shares are listed in the Bombay Stock Exchange (BSE) and Madhya Pradesh Stock Exchange

(MPSE).

UNSECURED LOAN

PARTICULARS	31.03.2014 (Rs. in Million)	31.03.2013 (Rs. in Million)
Short-term borrowings
Unsecured	6.545	0.000
Total	6.545	0.000

CONTINGENT LIABILITIES:

Estimated amount of contracts remaining to be executed on Capital Account Rs. 0.041 Million net of advance given (Previous Year Rs. 0.424 Million)

Bank has given guarantee on behalf of the Company to various parties to the extent of Rs.161.080 Million (Previous Year Rs. 41.856 Million.)

INDEX OF CHARGES

S.No.	Charge ID	Date of Charge Creation/Modification	Charge amount secured	Charge Holder	Address	Service Request Number (SRN)
1	10507387	10/06/2014	40,000,000.00	State Bank of India	Commercial Branch Gpo, Ab Road Indore, Indore, Madhya Pradesh - 452007, India	C10102143
2	10507385	10/06/2014	73,300,000.00	State Bank of India	Commercial Branch, Gpo Ab Road, Indore, Madhya Pradesh - 452001, India	C10101129
3	10457688	30/10/2013	150,000,000.00	IDBI Bank Limited	Specialised Corporate Branch, C S Nayudu Arcade, Upper Ground Floor, 10/2 Old Palasia, Indore, Madhya Pradesh - 452001, India	B88573159
4	10457689	30/10/2013	150,000,000.00	IDBI Bank Limited	Specialised Corporate Branch, C S Nayudu Arcade, Upper Ground Floor, 10/2 Old Palasia, Indore, Ma Dhya Pradesh - 452001, India	B88574892
5	10452841	09/10/2013	50,000,000.00	STATE BANK OF HYDERABAD	90/91, Udapura, Jawahar Marg, Indore, Madhya Pradesh - 452001, India	B86569563
6	10342705	07/01/2013 *	60,000,000.00	IDBI Bank Limited	Specialised Corporate Branch, C S Nayudu Arcade, Upper Ground Floor, 10/2 Old Palasia, Indore, Madhya Pradesh - 452001, India	B67336230
7	10280331	29/03/2011 *	48,300,000.00	IDBI Bank Limited	Upper Ground Floor, Captain C.S. Nayadu Arcade, 10/2, Old Palasia, Indore, Madhya Pradesh - 452001  , India	B11728631
8	10256485	29/03/2011 *	23,700,000.00	STATE BANK OF HYDERABAD	90/91, Udapura, Jawahar Marg, Indore, Madhya Pradesh - 452001, India	B11444999
9	10259105	21/06/2013 *	1,188,500,000.00	STATE BANK OF INDIA	Commercial Branch, A.B. Road, Near Gpo, Indore, Madhya Pradesh - 452001, India	B79550844
10	10244893	29/03/2011 *	120,000,000.00	BANK OF INDIA	Indore Mcb Branch, Indore, Madhya Pradesh - 452010, India	B11068251

FIXED ASSETS

Tangible

· Land

· Factory Building

· Plant and Machinery

· Dies and Moulds

· Vehicles

· Furniture and Fixture

· Computer

Intangible

· Software

· Goodwill

STATEMENT OF UNAUDITED FINANCIAL RESULTS FOR NINE MONTHS ENDED ON 31.12.2014

	Particulars	Quarter Ended		Nine Month Ended
		31.12.2014 (Unaudited) (Reviewed)	31.09.2014 (Unaudited) (Reviewed)	31.12.2014 (Unaudited) (Reviewed)
1	Income From Operations
	(a) Net sales / income from operations (Net of excise duty)	1133.699	588.390	2913.923
	(b)Other Operating income	0.930	0.338	1.634
	Total Income from operation	1134.629	588.728	2915.557
2	Expenses
	(a) Cost of Material consumed	844.696	570.704	2361.482
	(b) Purchases of stock-in-trade
	(c) Changes in Inventories of finished goods, Work-in-progress and stock-in-trade	175.784	(128.789)	68.699
	(d) Employee benefits expense	41.707	39.744	120.853
	(e) Depreciation and amortization expenses	9.502	11.294	29.832
	(f) Other Expenses	58.939	84.970	249.202
	Total expenses	1130.628	577.923	2830.068
3	Profit / (Loss) from operations before other income, finance costs and exceptional items (1-2)	4.001	10.805	85.489
4	Other income	4.370	3.026	10.575
5	Profit / (Loss) From Ordinary activities before finance costs and exceptional items (5-6)	8.371	13.832	96.064
6	Finance Costs	30.147	32.606	93.912
7	Profit / (Loss) From ordinary activities after finance cost but before exceptional items (5-6)	(21.776)	(18.775)	2.152
8	Exceptional items	0.000	0.000	0.000
9	Profit / (Loss) From ordinary activities before tax (7-8)	(21.776)	(18.775)	2.152
10	Tax expense	(7.065)	(6.093)	0.698
11	Net Profit / (Loss) from ordinary activities after tax (9-10)	(14.711)	(12.682)	1.454
12	Extraordinary items (net of tax expense)	0.000	0.000	0.000
13	Net Profit / Loss for the period (11-12)	(14.711)	(12.682)	1.454
14	Shares of Profit / (loss) of associates	0.000	0.000	0.000
15	Minority interest	0.000	0.000	0.000
16	Net Profit / (Loss) after taxes, minority interest and share of profit / (loss) of associates (13+14+15)	0.000	0.000	0.000
17	Paid-up equity share Capital (Face value of the share Rs. 1/- )	49.604	49.604	49.604
18	Reserve excluding revaluation Reserves as per balance sheet of previous accounting year	0.000	0.000	0.000
19 i	Earnings per share (before extraordinary items) (of Rs. 1/-each) (not annualized):
	(a) Basic	(0.30)	(0.26)	0.03
	(b) Diluted	(0.30)	(0.26)	0.03

	Particular	Quarter Ended		Nine Month Ended
		31.12.2014 (Unaudited) (Reviewed)	31.09.2014 (Unaudited) (Reviewed)	31.12.2014 (Unaudited) (Reviewed)
A	PARTICULARS, OF SHAREHOLDING
1	Public Shareholding
	-Number Of shares	16985742	16985742	16985742
	-Percentage of shareholding	34.24%	34.24%	34.24%
2	Promoters and Promoter Group Shareholding
	a) Pledged / Encumbered
	-Number Of shares	---	---	---
	-Percentage of share (as a % of the total shareholding of promoter and promoter group)	---	---	---
	-Percentage of share (as a % of the total share capital of the company)	---	---	---
	b) Non - encumbered
	-Number Of shares	32617778	32617778	32617778
	Percentage of share (as a % of the total shareholding of promoter and promoter group)	100%	100%	100%
	-Percentage of share (as a % of the total share capital of the company)	65.76%	65.76%	65.76%

	Particulars	3 Months ended 31.12.2014
B	INVESTOR COMPLAINTS
	Pending at the beginning of the quarter	0
	Received during the quarter	6
	Disposed of during the quarter	6
	Remaining unresolved at the end of the quarter	0

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 records 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.62.34
UK Pound	1	Rs.92.65
Euro	1	Rs.68.12

INFORMATION DETAILS

Information Gathered by :	DIP
Analysis Done by :	SUB
Report Prepared by :	RCH

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	6
PAID-UP CAPITAL	1~10	5
OPERATING SCALE	1~10	5
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	6
--PROFITABILITY	1~10	4
--LIQUIDITY	1~10	4
--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	YES
--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.