MIRA INFORM REPORT

 

 

Report No. :

318751.2

Report Date :

14.05.2015

 

IDENTIFICATION DETAILS

 

Name :

THENI GURU KRISHNA TEXTILE MILLS PRIVATE LIMITED

 

 

Registered Office :

207-B, Bye Pass Roadunjampatty Village, District Theni– 625531, Tamilnadu

Tel. No.:

91-4546-253995/ 255539/ 253985

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.01.2005

 

 

Com. Reg. No.:

18-055188

 

 

Capital Investment / Paid-up Capital :

Rs. 20.000 Million

 

 

CIN No.:

[Company Identification No.]

U17111TN2005PTC055188

 

 

TIN No.:

33815121634

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MRIT01430C`

 

 

PAN No.:

[Permanent Account No.]

AACCT1759Q

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer of Textiles.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 having satisfactory track record.

 

The rating takes into consideration improvement in operational and financial performance of the Company over the recent past characterized by steady growth in revenues and product diversification.

 

Further rating also takes into consideration experience of promoters in the textile business spanning over six decades and sound liquidity profile of the company.

 

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

ICRA

Rating

Term Loan Rating = BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

March 2014

Rating Agency Name

ICRA

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

March 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. Muralidharan

Designation :

Export Import Manager

Contact No.:

91-9787702767

 

 

LOCATIONS

 

Registered Office/ Factory :

207-B, Bye Pass Roadunjampatty Village, District Theni– 625531, Tamilnadu, India

Tel. No.:

91-4546-253995/ 255539/ 253985

Mobile No.:

91-9787702767 (Mr. Muralidharan)

91-9842166657 (T. Subramanian Production Department)

Fax No.:

91-4546-253995

E-Mail :

sales@atktextiles.com

Website :

http://www.atktextiles.com

 

 

Factory :

Located At :

 

  • Andipatti – Tamilnadu
  • Perundurai – Tamilnadu
  • Sivakasi – Tamilnadu

 

 

DIRECTORS

 

As On 24.09.2014

 

Name :

T.K. Ramasamy

Designation :

Director

Address :

8, Bharati Main Road, N.R.T. Nagar, Theni – 625 531, Tamilnadu, India

Date of Birth/Age :

15.06.1947

Date of Appointment :

20.01.2005

DIN No.:

01851210

 

 

Name :

T.K. Srinivasan

Designation :

Director

Address :

4 – A, Pankajam Street, Periyakulam Road, Theni – 625 531, Tamilnadu, India

Date of Birth/Age :

26.05.1954

Date of Appointment :

20.01.2005

DIN No.:

01648221

 

 

Name :

T.K. Ponraj

Designation :

Managing Director

Address :

4 – B, Pankajam Street, Periyakulam Road, Theni – 625 531, Tamilnadu, India

Date of Birth/Age :

07.06.1956

Date of Appointment :

20.01.2005

DIN No.:

01691450

 

 

Name :

S. Rajasekar

Designation :

Joint Managing Director

Address :

272/6, Vaigai Nagar, Byepass Road, Theni – 625531, Tamilnadu, India

Date of Birth/Age :

02.01.1969

Date of Appointment :

20.01.2005

DIN No.:

01851199

 

 

KEY EXECUTIVES

 

Name :

Mr. Muralidharan

Designation :

Export Import Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 24.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

T.K. Ramasamy

50000

25.00

T.K. Srinivasan

50000

25.00

T.K. Ponraj

50000

25.00

S. Rajasekar

50000

25.00

Total

200000

100.00

 

 

 

As on 24.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Textiles.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • USA
  • Canada
  • Germany

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Indonesia
  • Japan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Rieter India

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 :

Indorama Industries

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 :

200 (Approximately)

 

 

Bankers :

  • The Karur Vysya Bank Limited, Madhura Road, Theni, Tamilnadu, India
  • IDBI Bank
  • Axis Bank
  • State Bank of Travancore
  • State Bank of Hyderabad

Bank Name

State Bank of India

Bank Address :

Periyakulam Road, Theni – 625531, Tamilnadu, India

Bank A/c No.

1091251273

Name of Authorized Signatories in bank a/c :

T. K. Ponraj

IFSC Code :

SBIN0002277

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Rupee term loan from banks

530.764

576.276

 

 

 

SHORT TERM BORROWINGS

 

 

Working Capital loan from banks

693.734

483.804

 

 

 

Total

1224.498

1060.080

 

 

 

Financial / Institution :

Sundaram Finance Limited, 21 Patullos Road, Chennai – 600002, Tamilnadu, India

 

 

Auditors :

 

Name :

Mr. T. Sathyamurthy

Chartered Accountants

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As On 24.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

200,000

Equity Captial

Rs. 100/- each

Rs. 20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

200,000

Equity Capital

Rs. 100/- each

Rs. 20.000 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

20.000

20.000

13.600

(b) Reserves & Surplus

657.834

522.627

338.446

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

20.000

Total Shareholders’ Funds (1) + (2)

677.834

542.627

372.046

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

639.278

633.651

576.179

(b) Deferred tax liabilities (Net)

73.009

53.684

107.349

(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)

712.287

687.335

683.528

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

693.734

483.804

368.744

(b) Trade payables

253.959

321.613

169.738

(c) Other current liabilities

161.419

132.665

89.401

(d) Short-term provisions

73.689

48.002

36.553

Total Current Liabilities (4)

1182.801

986.084

664.436

 

 

 

 

TOTAL

2572.922

2216.046

1720.010

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1289.234

1123.334

1047.224

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

47.666

18.168

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

9.876

7.281

3.066

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

18.263

13.961

12.050

(e) Other Non-current assets

0.045

0.090

0.135

Total Non-Current Assets

1317.418

1192.332

1080.643

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

457.284

429.909

334.319

(c) Trade receivables

535.891

334.379

152.604

(d) Cash and cash equivalents

3.883

33.815

58.127

(e) Short-term loans and advances

97.352

89.797

0.000

(f) Other current assets

161.094

135.814

94.317

Total Current Assets

1255.504

1023.714

639.367

 

 

 

 

TOTAL

2572.922

2216.046

1720.010

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1680.000

1823.232

1595.757

 

 

 

[Due to market fluctuation]

 

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

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

NA

399.392

323.213

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

NA

150.793

117.967

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

248.599

205.246

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

101.033

70.807

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

NA

147.566

134.439

 

 

 

 

 

Less

TAX                                                                 

NA

54.763

50.609

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

135.207

92.803

83.830

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.96

17.33

616.40

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1700.000

 

 

Expected Sales ( 2015-2016 ) : Rs.2000.000 Million

 

The above information has been parted by Mr. Murulidharan (Export Import Manager).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

NA

5.09

5.25

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

21.91

20.25

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

6.83

7.91

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.27

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.97

2.06

2.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.06

1.04

0.96

 

 

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

13.600

20.000

20.000

Reserves & Surplus

338.446

522.627

657.834

Share Application money pending allotment

20.000

0.000

0.000

Net worth

372.046

542.627

677.834

 

 

 

 

long-term borrowings

576.179

633.651

639.278

Short term borrowings

368.744

483.804

693.734

Total borrowings

944.923

1117.455

1333.012

Debt/Equity ratio

2.540

2.059

1.967

 

 

 

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 two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------------------------

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10561983

27/03/2015

2,200,000.00

AXIS BANK LIMITED

DOOR NO. 4, GOODS SHED STREET, MADURAI, MADURAI, 
TAMIL NADU - 625001, INDIA

C50296821

2

10535487

27/09/2014

6,000,000.00

AXIS BANK LIMITED

DOOR NO. 4, GOODS SHED STREET,, MADURAI, MADURAI, 
TAMIL NADU - 625001, INDIA

C36290187

3

10525367

17/09/2014

93,000,000.00

IDBI BANK LIMITED

LIC BUILDING IST FLOOR, NO.3.,, WEST MARRET STREE 
T,, MADURAI, TAMIL NADU - 625001, INDIA

C29126166

4

10490022

12/05/2014

2,047,320.00

AXIS BANK LIMITED

4, GOODS SHED STREET, MADURAI, MADURAI, TAMIL NAD 
U - 625001, INDIA

C03766201

5

10451405

17/08/2013

2,250,000.00

THE KARUR VYSYA BANK LIMITED

54 &55, IST FLOOR, N A P COMPLEX, MADURAI ROAD, T 
HENI, TAMIL NADU - 625531, INDIA

B85891042

6

10351169

26/06/2014 *

239,000,000.00

STATE BANK OF TRAVANCORE

S R TOWERS,, 287, PERIYAKULAM ROAD, THENI, TAMIL 
NADU - 625531, INDIA

C11806999

7

10207088

25/02/2010

586,250.00

SUNDARAM FINANCE LIMITED

21 PATULLOS ROAD, CHENNAI, TAMIL NADU - 600002, IN 
DIA

A81494312

8

80012746

10/01/2014 *

296,200,000.00

STATE BANK OF HYDERABAD

OPP PONMENI BUS STOP, BYE PASS ROAD, MADURAI, TAM 
IL NADU - 625010, INDIA

B96954557

9

90289330

28/01/2015 *

1,436,900,000.00

STATE BANK OF INDIA

SME BRANCH,, 285, PERIYAKULAM ROAD, THENI, TAMIL 
NADU - 625531, INDIA

C47591540

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

108.514

57.375

 

 

 

Total

108.514

57.375

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Factory Building
  • Plant and Equipments
  • Factory Equipments
  • Furniture and Fixture
  • Vehicles
  • Motor Vehicles
  • Office Equipments
  • 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. 64.19

UK Pound

1

Rs. 100.58

Euro

1

Rs. 72.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SNT


 

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

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.