MIRA INFORM REPORT

 

 

Report No. :

320894

Report Date :

07.05.2015

 

IDENTIFICATION DETAILS

 

Name :

EASTERN CONDIMENTS PRIVATE LIMITED

 

 

Registered Office :

P B No. 15 Eastern Valley, Adimali, Idukki – 685561, Kerala

Tel. No. :

91-486-4222206

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.08.1989

 

 

Com. Reg. No.:

005449

 

 

Capital Investment / Paid-up Capital :

Rs. 96.569 Million

 

 

CIN No.:

[Company Identification No.]

U15499KL1989PTC005449

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

chne00937G

 

 

PAN No.:

[Permanent Account No.]

AAACE5276F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacturing and selling of natural spice powders (viz. Turmeric, Chilli, Coriander, Pepper, etc.), blended curry powders made of spices (viz. Sambar, Rasam, Chicken Masala, Fish Masala, Biriyani Masala, Pickle Powder, etc.), pickles (viz., Mango, Ginger, Lemon, Gooseberry, etc.), coffee, rice products (viz. Puttu Podi, Idli Podi, Dosa Podi, Pathiri Podi, Appam Podi, etc.), etc.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 4800000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

The rating reflects company sound financial risk profile marked by healthy net worth position and decent profitability of the company.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be regular and as per commitment.

 

The company can be considered normal 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

CRISIL

Rating

Long Term Rating (A)

Rating Explanation

Adequate degree of safety and carry credit risk

Date

July 4, 2014

 

Rating Agency Name

CRISIL

Rating

Short – Term Rating (A1)

Rating Explanation

Very strong degree of safety and carry lowest credit risk

Date

July 4, 2014

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Prabhakar

Designation :

General manager

Contact No.:

91-9447722203

Date :

04.05.2015

 

 

LOCATIONS

 

Registered Office /

Factory :

P B No. 15 Eastern Valley, Adimali, Idukki – 685 561, Kerala

Tel. No.:

91-486-4222206 / 4222765 / 4224100

Fax No.:

91-486-4222662

E-Mail :

sivau@eastern.in

exports@eastern.in

Website :

http://www.eastern.in

 

 

Corporate Office :

4th Floor, Mather Square, Opposite North Railway Station, Cochin – 682018, Kerala

Tel. No.:

91-484-2393550 / 2395510 / 2391562

Fax No.:

91-484-2390315

E-Mail :

mktg@eastern.in

 

 

Factory / Warehouse :

  • Adimali, Kerala, India
  • Theni, Tamilnadu, India
  • Guntur, Andhra Pradesh, India
  • Ghaziabad, Uttar Pradesh, India

 

 

Branch Office :

Ras-Al-Khaimah, UAE

 

 

DIRECTORS

 

AS ON 11.07.2014

 

Name :

Navas Manalumparayil Meeran

Designation :

Whole-time Director

Address :

Villa no 2 Prominadeg Ardens Pavoorroad, P A Divattom, Cochin, Ernakulam  – 682024, Kerala

Date of Birth/Age :

23.07.1969

Date of Appointment :

08.04.2014

DIN No. :

00128692

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U25119KL1993PTC007151

EASTERN RETREADS PVT LTD

Managing director

24/05/1993

24/05/1993

-

Active

NO

2

L25119KL1993PLC007213

EASTERN TREADS LIMITED

Director

10/11/2011

26/08/1997

-

Active

NO

3

U17214KL1999PTC012719

EASTERN MATTRESSES PRIVATE LIMITED

Director

06/01/1999

06/01/1999

-

Active

NO

4

U24132MP1996PLC010652

ADIMALI INDUSTRIES LIMITED

Director

20/06/2000

20/06/2000

-

Active

NO

5

U70101KL2002PTC015444

REENAZ PROPERTIES PRIVATE LIMITED

Director

28/05/2002

28/05/2002

-

Active

NO

6

U15499KL1989PTC005449

EASTERN CONDIMENTS PRIVATE LIMITED

Whole-time director

08/04/2014

01/10/2004

-

Active

NO

7

U45309KL1961SGC001937

KERALA STATE INDUSTRIAL DEVELOPMENT CORPN LTD

Director

14/05/2007

14/05/2007

-

Active

NO

8

U70101KL2007PTC020929

SHEHAB PROPERTIES PRIVATE LIMITED

Director

13/06/2007

13/06/2007

-

Active

NO

9

U51225KL2007PTC021282

BAMS CONDIMENTS IMPEX PRIVATE LIMITED

Director

05/10/2007

05/10/2007

01/04/2009

Active

NO

10

U91110KL1938NPL001413

COCHIN CHAMBER OF COMMERCE AND INDUSTRY

Director

28/10/2008

28/10/2008

30/10/2009

Active

NO

11

U15490KA2008PTC048380

EASTERN FOOD SPECIALITY FORMULATIONS PRIVATE LIMITED

Director

21/11/2008

21/11/2008

-

Active

NO

12

U15491KL2010PTC025741

EASTEA CHAI PRIVATE LIMITED

Director

24/03/2010

24/03/2010

-

Active

NO

13

U70100KL2011PTC027375

MEERANS PROPERTIES PRIVATE LIMITED

Director appointed in casual vacancy

12/09/2011

12/09/2011

-

Active

NO

14

U91900KL2012NPL030408

YOUNG PRESIDENTS ORGANISATION (KERALA CHAPTER)

Director

31/01/2012

31/01/2012

-

Active

NO

15

U45202MH2009PTC195561

LOCUS CONSTRUCTIONS PRIVATE LIMITED

Director

29/09/2012

22/02/2012

-

Active

NO

16

U70100KL2012PTC030723

NANMA PROPERTIES PRIVATE LIMITED

Director

09/03/2012

09/03/2012

-

Active

NO

17

U70100KL2012PTC030722

SHENAZ PROPERTIES PRIVATE LIMITED

Director

09/03/2012

09/03/2012

-

Active

NO

18

U45201KL1995PLC008859

MATHER PROJECTS AND CONSTRUCTIONS LIMITED

Director

15/04/2012

15/04/2012

-

Active

NO

19

U70102MH2007PTC171711

MATHER PROJECTS PRIVATE LIMITED

Director

22/09/2012

21/06/2012

-

Active

NO

20

U70102KL2007PTC020706

FREENAZ PROPERTIES PRIVATE LIMITED

Director

30/09/2014

25/08/2014

-

Active

NO

 

 

Name :

Firoz Meeran

Designation :

Managing Director

Address :

Manalumparayil House, Adimali, lduckki, Road – 685561,

Date of Birth/Age :

07.11.1983

Date of Appointment :

08.04.2014

DIN No. :

00242135

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U25119KL2001PTC015144

FEROZ TREADS PRIVATE LIMITED

Director

28/12/2001

28/12/2001

-

Active

NO

2

U70101KL2002PTC015444

REENAZ PROPERTIES PRIVATE LIMITED

Director

28/05/2002

28/05/2002

-

Active

NO

3

U15499KL1989PTC005449

EASTERN CONDIMENTS PRIVATE LIMITED

Managing director

08/04/2014

30/09/2005

-

Active

NO

4

U70102KL2007PTC020706

FREENAZ PROPERTIES PRIVATE LIMITED

Director

27/04/2007

27/04/2007

-

Active

NO

5

U51225KL2007PTC021282

BAMS CONDIMENTS IMPEX PRIVATE LIMITED

Director

05/10/2007

05/10/2007

01/04/2009

Active

NO

6

U17214KL1999PTC012719

EASTERN MATTRESSES PRIVATE LIMITED

Director

30/09/2009

10/10/2008

-

Active

NO

7

U15490KA2008PTC048380

EASTERN FOOD SPECIALITY FORMULATIONS PRIVATE LIMITED

Director

21/11/2008

21/11/2008

-

Active

NO

8

U15491KL2010PTC025741

EASTEA CHAI PRIVATE LIMITED

Director

24/03/2010

24/03/2010

-

Active

NO

9

U70100KL2011PTC027375

MEERANS PROPERTIES PRIVATE LIMITED

Director

07/01/2011

07/01/2011

-

Active

NO

10

U24132MP1996PLC010652

ADIMALI INDUSTRIES LIMITED

Director

12/09/2011

12/09/2011

-

Active

NO

11

U74999KA2012PTC062465

MAGIC CUT SERVICES PRIVATE LIMITED

Director

08/02/2012

08/02/2012

-

Active

NO

12

U74900MH2012PTC226007

Ziqitza Dental Solutions Private Limited

Director

10/07/2013

10/02/2012

-

Active

NO

13

U45202MH2009PTC195561

LOCUS CONSTRUCTIONS PRIVATE LIMITED

Director

29/09/2012

22/02/2012

-

Active

NO

14

U55102KL1993PTC006949

COPPER CASTLE RESORTS PVT LTD

Director

29/09/2012

14/08/2012

01/04/2015

Active

NO

15

U70101KL2007PTC020929

SHEHAB PROPERTIES PRIVATE LIMITED

Director

30/09/2014

27/01/2014

-

Active

NO

 

 

Name :

Srambickal Mytheen Muhammed

Designation :

Whole-time Director

Address :

Srambickal House, Eastern Valley, Machiplavu, Idukki – 685561, Kerala, india

Date of Appointment :

30.09.2005

DIN No. :

00254406

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15499KL1989PTC005449

EASTERN CONDIMENTS PRIVATE LIMITED

Whole-time director

30/09/2005

17/08/1989

-

Active

NO

2

U25199KL2001PTC015030

S M TREADS PRIVATE LIMITED

Director

01/11/2001

01/11/2001

-

Active

NO

3

U45201KL2007PTC020817

NASHER PROPERTIES PRIVATE LIMITED

Director

18/05/2007

18/05/2007

-

Active

NO

 

 

Name :

Manalumparayil Ebrahim Mohamed

Designation :

Director

Address :

No. 9, Spring Tide Villas Tagore Reliance Elamakkar, A Cochin – 682 026, Ernakulam – 682 026, Kerala

Date of Birth/Age :

21.09.1942

Date of Appointment :

01.10.2004

DIN No. :

00129005

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U24132MP1996PLC010652

ADIMALI INDUSTRIES LIMITED

Director

20/06/2000

20/06/2000

-

Active

NO

2

U17214KL1999PTC012719

EASTERN MATTRESSES PRIVATE LIMITED

Director

30/09/2004

04/02/2004

08/10/2012

Active

NO

3

U15499KL1989PTC005449

EASTERN CONDIMENTS PRIVATE LIMITED

Director

01/10/2004

01/10/2004

-

Active

NO

4

L25119KL1993PLC007213

EASTERN TREADS LIMITED

Managing director

26/08/2011

26/08/2005

-

Active

NO

5

U70102KL2007PTC020706

FREENAZ PROPERTIES PRIVATE LIMITED

Director

27/04/2007

27/04/2007

-

Active

NO

6

U51225KL2007PTC021282

BAMS CONDIMENTS IMPEX PRIVATE LIMITED

Director

05/10/2007

05/10/2007

01/04/2009

Active

NO

7

U36104KL2012PTC032498

INTERNATIONAL SLEEP SOLUTIONS PRIVATE LIMITED

Director

25/10/2012

25/10/2012

-

Active

NO

 

 

Name :

Mr. Satish Premanand Rao

Designation :

Director

Address :

2/17, Chandra Brabha Murarroa D, Opposiye Kate D, AS Hall, Mulund West, Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

18.04.1965

Date of Appointment :

02.11.2010

DIN No. :

03265301

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15499KL1989PTC005449

EASTERN CONDIMENTS PRIVATE LIMITED

Director

02/11/2010

02/11/2010

-

Active

NO

2

U15122DL2011PTC219766

Kohinoor Speciality Foods India Private Limited

Managing director

13/10/2011

09/09/2011

-

Active

NO

3

U51909KA1997PTC021698

MCCORMICK INDIA PRIVATE LIMITED

Director

12/09/2011

12/09/2011

-

Active

NO

4

U72900HR2014FTC052211

MCCORMICK SUPPORT SERVICES PRIVATE LIMITED

Director

21/03/2014

21/03/2014

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Sivanandan U

Designation :

Secretary

Address :

Thirunilath, Narayaneeyam, Elamakkara, P. O., Kochi, Eernakulam – 682026, Kerala, India

Date of Birth/Age :

20.05.1972

Date of Appointment :

02.11.2010

PAV No.:

ANPU5439Q

 

 

Name :

Mr. Prabhakar

Designation :

General manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 11.07.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Meeran M. Ebrahim

2967036

30.72

Mohammed Mytheen S.

6100

0.06

Navas Manalumparayil Meeran

2044035

21.17

Abacid M. Aliyar

1200

0.02

Nabeeza Meeran

27100

0.28

FirozM. Meeran

2044035

21.17

Niza Zakeer

27100

0.28

Soya Sajith

27100

0.28

Mohammed M. Ebrahim

2400

0.02

Mccormick Ingredients Southeast Asia Pte Limited, Singapore

2510794

26.00

Total

9656900

100.00

 

 

 

As on 11.07.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

26.00

Directors or relatives of Directors

74.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

engaged in the manufacturing and selling of natural spice powders (viz. Turmeric, Chilli, Coriander, Pepper, etc.), blended curry powders made of spices (viz. Sambar, Rasam, Chicken Masala, Fish Masala, Biriyani Masala, Pickle Powder, etc.), pickles (viz., Mango, Ginger, Lemon, Gooseberry, etc.), coffee, rice products (viz. Puttu Podi, Idli Podi, Dosa Podi, Pathiri Podi, Appam Podi, etc.), etc.

 

 

Products :

  • Natural Spice Powders
  • Blended Curry Powders Made of Spices
  • Pickles
  • Coffee , Rice Products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

Commercial Branch, 1st Floor, Vankarath Towers, Bye Pass Junction, Padivattom, Cochin – 682024, Kerala, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

  • Citi Bank N.A., Photofast House, Door No. 38/1581, M.G. Road, Padma Junction, Cochin – 682035, Kerala, India

 

  • ICICI Bank Limited, 2nd Floor, AdonI Towers, S.A. Road, Kadavantra, Kochi – 682016, Kerala, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Long-term maturities of finance lease obligations

1.929

3.239

Term loans from banks

0.000

28.487

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

851.541

540.933

Total

853.470

572.659

 

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants 

Address :

Wilmont Park, Business Centre, 1st Floor, Warriam Road, Kochi - 682 016, Kerala

PAN No.:

AACFD3771D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary company :

  • Bams condiments Impex private Limited
  • Eastern Food Speciality Formulations Private Limited

 

 

Associate Company :

Eastern Condiments Middle East FZC, UAE

 

 

Entity having Significant Influence over the Company :

McCormick Ingredient SouthEast Asia Pte Limited

 

 

 

 

Entities over which KMP / Relatives of KMP can exercise significant

influence

  • Adimali Agro Food Industries
  • Eastern Agencies
  • Eastern Aqua Mineral
  • Eastern Clothing Company
  • Eastern Mattresses Private Limited
  • Eastern Retreads Private Limited
  • Eastern Rubbers
  • Eastern Treads Limited
  • Eastern Newton Public School
  • Vazhakkulam Rubbers
  • Reenaz Properties Private Limited
  • Kohinoor Speciality Foods India Private Limited
  • Eastea Chai Private Limited

 

 

CAPITAL STRUCTURE

 

As on 11.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 Million

4400000

 

Rs.10/- each

Rs. 440.000 Million

 

Total

 

Rs.590.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9656900

Equity Shares

Rs.10/- each

Rs. 96.569 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

96.569

96.569

96.569

(b) Reserves & Surplus

1584.200

1345.879

1122.326

(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)

1680.769

1442.448

1218.895

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.929

33.632

105.079

(b) Deferred tax liabilities (Net)

11.092

9.550

16.228

(c) Other long term liabilities

24.712

30.767

24.111

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

37.733

73.949

145.418

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

851.541

540.933

676.369

(b) Trade payables

131.758

153.205

155.900

(c) Other current liabilities

58.685

86.882

125.261

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

1041.984

781.020

957.530

 

 

 

 

TOTAL

2760.486

2297.417

2321.843

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1050.260

999.067

1018.567

(ii) Intangible Assets

27.734

26.603

29.795

(iii) Capital work-in-progress

66.493

81.654

60.436

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

31.052

31.052

31.052

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

101.029

71.504

102.595

(e) Other Non-current assets

6.066

2.164

0.000

Total Non-Current Assets

1282.634

1212.044

1242.445

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.351

0.312

0.274

(b) Inventories

1105.716

749.992

704.578

(c) Trade receivables

276.471

249.716

229.323

(d) Cash and cash equivalents

37.930

30.050

90.804

(e) Short-term loans and advances

26.453

40.077

38.735

(f) Other current assets

30.931

15.226

15.684

Total Current Assets

1477.852

1085.373

1079.398

 

 

 

 

TOTAL

2760.486

2297.417

2321.843

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

5599.349

4453.501

4681.004

 

Other Income

38.311

31.064

24.090

 

TOTAL

5637.660

4484.565

4705.094

 

 

 

 

 

 

 

 

Less

TOTAL EXPENSES

5070.220

4052.509

4518.694

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

567.440

432.056

186.400

 

 

 

 

 

Less

TAX

193.542

141.162

59.309

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

373.898

290.894

127.091

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1367.736

1033.983

988.409

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

38.72

30.12

13.16

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

6.68

6.53

2.72

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

21.31

19.78

8.36

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.30

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.51

0.40

0.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.39

1.13

 

 

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

96.569

96.569

96.569

Reserves & Surplus

1122.326

1345.879

1584.200

Net worth

1218.895

1442.448

1680.769

 

 

 

 

long-term borrowings

105.079

33.632

1.929

Short term borrowings

676.369

540.933

851.541

Total borrowings

781.448

574.565

853.470

Debt/Equity ratio

0.641

0.398

0.508

 

 

 

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

4681.004

4453.501

5599.349

 

 

-4.860

25.729

 

 

 

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

4681.004

4453.501

5599.349

Profit

127.091

290.894

373.898

 

2.72%

6.53%

6.68%

 

 

 

 

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

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

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

CORPORATE INFORMATION

 

The Company is primarily engaged in the manufacturing and selling of natural spice powders (viz. Turmeric, Chilli, Coriander, Pepper, etc.), blended curry powders made of spices (viz. Sambar, Rasam, Chicken Masala, Fish Masala, Biriyani Masala, Pickle Powder, etc.), pickles (viz., Mango, Ginger, Lemon, Gooseberry, etc.), coffee, rice products (viz. Puttu Podi, Idli Podi, Dosa Podi, Pathiri Podi, Appam Podi, etc.), etc. The Company has factories and warehouses at Adimali in Kerala, Theni in Tamil Nadu, Guntur in Andhra Pradesh, Ghaziabad in Uttar Pradesh and branch office in Ras-Al-Khaimah in UAE and an extensive distribution network in India, Middle East countries and other overseas markets.

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10524749

07/08/2014

150,000,000.00

DBS BANK LIMITED

806, ANNASALAI, CHENNAI, CHENNAI, TAMIL NADU - 600002, INDIA

C28470227

2

10444866

31/07/2013

250,000,000.00

ICICI BANK LIMITED

AGRI BUSINESS GROUP, 2ND FLOOR, ADONAI TOWERS, SA ROAD, KADAVANTHARA, KOCHI, KERALA - 682016, INDIA

B83003533

3

10347965

29/03/2012

80,000,000.00

CITI BANK N.A.

DOOR NO.38/1581, PHOTOFAST HOUSE, M.G. ROAD, PADMA JUNCTION, COCHIN, KERALA - 682035, INDIA

B37083177

4

10343520

18/10/2013 *

20,000,000.00

THE FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, BANERJI ROAD, ERNAKULAM, 
KERALA - 682018, INDIA

B91519041

5

10343515

18/10/2013 *

350,000,000.00

THE FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, BANERJI ROAD, ERNAKULAM, 
KERALA - 682018, INDIA

B91462309

6

10310783

10/10/2014 *

450,000,000.00

CITI BANK N.A.

PHOTOFAST HOUSE, DOOR NO.38/1581, M.G. ROAD, PADMA JUNCTION, COCHIN, KERALA - 682035, INDIA

C26831370

7

10132271

06/12/2013 *

350,000,000.00

STANDARD CHARTERED BANK

19, RAJAJI SALAI, CHENNAI, TAMIL NADU - 600001, INDIA

B92989037

8

90023121

22/02/2014 *

356,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, 1ST FLOOR, VANKARATH TOWERS, BYE PASS JUNCTION, PADIVATTOM, COCHIN, KERALA - 682024, INDIA

C00456905

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Borrowing from government semi-government bodies

0.000

1.906

Total

0.000

1.906

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicle
  • Office equipment
  • Computer equipments

 


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. 63.64

UK Pound

1

Rs. 96.81

Euro

1

Rs. 71.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

7

--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

 

54

 

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.