MIRA INFORM REPORT

 

 

Report No. :

320622

Report Date :

04.05.2015

 

IDENTIFICATION DETAILS

 

Name :

USHER INFRA LOGIC LIMITED (w.e.f. 04.08.2009)

 

 

Formerly Known As :

USHER LOGISTIC LIMITED

 

 

Registered Office :

423, Laxmi Plaza, New Link Road, Laxmi Industrial Estate, Andheri (West), Mumbai – 400053, Maharashtra

Tel. No.:

91-22-39381100

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.02.2008

 

 

Com. Reg. No.:

11-179148

 

 

Capital Investment / Paid-up Capital :

Rs. 2.578 Million

 

 

CIN No.:

[Company Identification No.]

U63000MH2008PLC179148

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of providing logistic services and trading of food grains, mainly basic food i.e. wheat, rice and rice paddy.

 

 

No. of Employees :

Information declined by the management

 

 

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 a moderate track record.

 

Management of the company has failed to file its latest financial for year 2014 with the government department.

 

As per available financial of 2013, profitability of the company seems to be low.

 

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

 

The company can be considered normal for business dealings with some cautions. 

 

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

INFORMATION DECLINED BY

 

Name :

Mr. Hemant Chaturvedi

Designation :

Account Manager

Contact No.:

91-22-39381100

Date :

30.04.2015

 

 

LOCATIONS

 

Registered Office :

423, Laxmi Plaza, New Link Road, Laxmi Industrial Estate, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-39381100

Fax No.:

91-22-39381123

E-Mail :

usherinfra@gmail.com

Website :

www.usheragro.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Manoj Murarilal Pathak

Designation :

Director

Address :

346, Nagala Paisa, Mathura, Uttar Pradesh, India

Date of Birth/Age :

16.07.1973

Date of Appointment :

20.02.2008

DIN No.:

00616061

 

 

Name :

Mr. Vinodkumar Chaturvedi

Designation :

Director

Address :

1402, La Serena Cooperative Housing Society. J.P. Road, Andheri (W), Mumbai, Maharashtra, India

Date of Birth/Age :

01.08.1965

Date of Appointment :

20.02.2008

DIN No.:

00325197

 

 

Name :

Mr. Rameshchandra Meghraj Purohit

Designation :

Director

Address :

C-02, Zarna Enclave, Near Sai Dham Temple, Western Exp. Highway, Kandivali (East), Mumbai-400066, Maharashtra, India

Date of Birth/Age :

28.10.1948

Date of Appointment :

10.09.2009

DIN No.:

02422493

 

 

Name :

Shreyash Chaturvedi

Designation :

Director

Address :

F-1402, LA Serena Cooperative Housing Society Limited, JNCT of dadabhai X Road and J.P. Road, Andheri (West), Mumbai, 400058, Maharashtra, INDIA

Date of Birth/Age :

04.09.1989

Date of Appointment :

26.09.2012

DIN No.:

06393031

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant Chaturvedi

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Vinod Kumar Chaturvedi

215834

83.72

Rutika Pawar

100

0.04

Yogesh Chaturvedi

100

0.04

Rajesh Malpani

100

0.04

Sangeeta Kumbhar

100

0.04

Dharmendra Jaiswal

100

0.04

Anil Singh

100

0.04

Manoj Pathak

10100

3.92

Usher Agro Limited, India

11277

4.37

Narayani Nivesh Nigam Private Limited, India

10000

3.88

Vedika Finance Private Limited, India

10000

3.88

Total

257811

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

99.76

Other

0.24

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of providing logistic services and trading of food grains, mainly basic food i.e. wheat, rice and rice paddy.

 

 

Products :

Wheat, Rice and Rice Paddy

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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

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 :

Information declined by the 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 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 :

Secured Loan

31.03.2013

(Rs. in Million)

31.03.2012

(Rs. in Million)

Long-term Borrowings

 

 

Term loan form banks

16.481

11.927

Short-term borrowings

 

 

Loans repayable on demand from banks

0.000

135.771

Total

16.481

147.698

NOTE:

 

Secured by pledge warehouse/receipt/storage receipts with lien noted in favour if the bank alongwith personal guarantees of the directors of the company namely mr. Vinodkumar Chaturvedi and Mr. Manoj Murarilal Pathak

 

Auditors :

 

Name :

Parekh Shah and Lodha

Chartered Accountants

Address :

31-E, BKC Centre, Laxmi Industrial Estate, New Link Road, Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-30208021

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

AAHFP3202E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprise owned or significantly influenced by key management personnel or their relative :

  • Usher Agro Limited
  • Usher Capital Limited
  • Usher Eco Tower Limited
  • Vedika Finance Private Limited
  • Usher Oil and Food Limited
  • Narayani Naresh Nigam Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

257811

Equity Shares

Rs.10/- each

Rs. 2.578 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.578

2.578

0.500

(b) Reserves & Surplus

23.016

21.828

(0.557)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

20.668

Total Shareholders’ Funds (1) + (2)

25.594

24.406

20.611

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

51.824

48.270

37.060

(b) Deferred tax liabilities (Net)

3.782

1.771

0.579

(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)

55.606

50.041

37.639

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1.000

135.771

200.000

(b) Trade payables

471.612

592.345

31.031

(c) Other current liabilities

62.603

55.529

4.499

(d) Short-term provisions

1.963

1.263

0.178

Total Current Liabilities (4)

537.178

784.908

235.708

 

 

 

 

TOTAL

618.378

859.355

293.958

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

56.071

35.861

8.253

(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

40.020

40.000

5.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

96.091

75.861

13.253

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

370.201

529.252

255.873

(c) Trade receivables

133.154

233.548

11.622

(d) Cash and cash equivalents

4.974

7.589

7.239

(e) Short-term loans and advances

11.717

7.327

5.575

(f) Other current assets

2.241

5.778

0.396

Total Current Assets

522.287

783.494

280.705

 

 

 

 

TOTAL

618.378

859.355

293.958

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

973.134

918.819

25.381

 

Other Income

0.200

0.103

0.025

 

TOTAL (A)

973.334

918.922

25.406

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

763.638

1148.344

270.065

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

159.052

(273.379)

(255.873)

 

Employees benefits expense

5.016

1.849

1.037

 

Other expenses

29.509

11.115

3.300

 

TOTAL (B)

957.215

887.929

18.529

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

16.119

30.993

6.877

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

4.768

22.816

4.849

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

11.351

8.177

2.028

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

7.089

2.360

1.493

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

4.262

5.817

0.535

 

 

 

 

 

Less

TAX (H)

3.073

2.135

0.390

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

1.189

3.682

0.145

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

4.61

34.67

2.91

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

0.12

0.40

0.57

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.66

3.37

27.10

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.69

0.68

0.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.24

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.06

7.54

11.50

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

1.00

1.19

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.500

2.578

2.578

Reserves & Surplus

(0.557)

21.828

23.016

 Share Application money pending allotment

20.668

0.000

0.000

Net worth

20.611

24.406

25.594

 

 

 

 

long-term borrowings

37.060

48.270

51.824

Short term borrowings

200.000

135.771

1.000

Total borrowings

237.060

184.041

52.824

Debt/Equity ratio

11.502

7.541

2.064

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

25.381

918.819

973.134

 

 

3,520.106

5.911

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

25.381

918.819

973.134

Profit

0.145

3.682

1.189

 

0.57%

0.40%

0.12%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

(Rs. In Million)

Current maturities of long-term debt

11.667

7.189

2.612

 

 

 

 

Total

11.667

7.189

2.612

 

 

 

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

No

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

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

No

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

No

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

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Million)

31.03.2012

(Rs. in Million)

Long-term Borrowings

 

 

Term loans from corporates

35.342

36.343

Short-term borrowings

 

 

Term loans from related party

Manoj Murarilal Pathak

1.000

1.000

Total

36.342

37.343

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

FIXED ASSETS

 

  • Office Building
  • Trucks
  • Tractors
  • GPS System
  • Toyota Lions
  • Furniture and Fixtures
  • Laptop

 


 

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.63.58

UK Pound

1

Rs.97.99

Euro

1

Rs.70.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--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

YES

--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.