MIRA INFORM REPORT

 

 

Report No. :

320065

Report Date :

16.05.2015

 

IDENTIFICATION DETAILS

 

Name :

PRAGATI FASHION PRIVATE LIMITED

 

 

Registered Office :

Shree Sad Guru Heights, Plot No. 455, Bhawani Shankar Road, Dadar West – 400028, Mumbai, Maharashtra

Tel No :

91-22-24315651/  91-22-24315651

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.01.1995

 

 

Com. Reg. No.:

11-084480

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U18101MH1995PTC084480

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Exporter, Supplier and Trading of skirts top, T – Shirt, Shirts, Trousers, Kurtis, Jeans, Sports Wear, Bedroom Nighty, Collar Kurtis, Designer shirts, etc. 

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 160000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established having moderate track record.

 

External Borrowing of the company seems to be huge.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealings with some caution.

 

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

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Rishabh Gala

Designation :

Manager

Contact No.:

91-22-24315651

Date :

29.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Shree Sad Guru Heights, Plot No. 455, Bhawani Shankar Road, Dadar West – 400028, Mumbai, Maharashtra

Tel. No.:

91-22-24315651/  91-22-24315651

Mobile No.:

91-9819276528 (Mr. Rishabh Gala)

Fax No.:

91-22-24315653

E-Mail :

info@pragatifashions.com

Website :

http://www.pragatifashions.com

Location :

Owned

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Kirti Lakhamshi Shah

Designation :

Director

Address :

A/48, Pannalal Terrace, Grant Road X Lane, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

08.11.1968

Date of Appointment :

09.01.1995

DIN No.:

00493995

 

 

Name :

Nenshi Hothibhai Shah

Designation :

Director

Address :

b/ 51, Pannalal Terrace, Grant Road X Lane, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

22.021956

Date of Appointment :

23.08.2007

 

 

Name :

Pravin Champshi Gala

Designation :

Director

Address :

3, K.K.Building, 3rd Floor, 318, Laminglon Road, Grant Road, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

08.06.1956

Date of Appointment :

23.08.2007

DIN No.:

01709453

 

Name :

Nanji Lakjamshi Shah

Designation :

Director

Address :

101, Park View Co. op. Housing Society, Park road, off Malviya Road, Vile Parle, Mumbai – 400057, Maharashtra , India

Date of Birth/Age :

17.04.01956

Date of Appointment :

01.10.2009

DIN No.:

00494073

 

 

KEY EXECUTIVES

 

Name :

Mr. Rishabh Gala

Designation :

Manager

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

Kirti Lakhamshi Shah

25000

Nenshi Hothibhai Shah

14999

Pravin Champshi Gala

10000

Nanji Lakjamshi Shah

15000

Amruta Shah

4999

Mr. Rishabh Gala

5000

Champshi Gala

5000

Rashesh Gala

4999

Paresh Shah

4999

Velji Shah

4999

Rajiv Gala

4999

Kusum Shah jointly with Paresh Shah

1

Venlaben Nenshi Shah jointly with Nenshi Hothibhai Shah

1

Panbai Gala jointly with Amruta Shah

1

Priyanka Gala jointly with Rasesh Shah

1

Vanita Shah jointly with Velji Shah

1

Hetal Gala jointly with Rajiv Gala

1

Total

100000

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Exporter, Supplier and Trading of Skirts top, T – Shirt, Shirts, Trousers, Kurtis, Jeans, Sports Wear, Bedroom Nighty, Collar Kurtis, Designer shirts, etc. 

 

 

Products :

  • Skirts top
  • T – Shirt
  • Shirts
  • Trousers
  • Kurtis
  • Jeans
  • Sports Wear
  • Bedroom Nighty
  • Collar Kurtis
  • Designer shirts, etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

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 :

Not Divulged 

 

 

Bankers :

  • The Cosmos Co-operative Bank Limited, Dadar Branch, 36 A, Maru Niketan, D L Vaidya Road Dadar (West), Mumbai – 400028, Maharashtra, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan from Bank

2.784

0.946

 

 

 

SHORT TERM BORROWING

 

 

Cosmos Bank C/C

91.601

73.115

 

 

 

Total

94.385

74.061

 

Auditors :

 

Name :

M. A. Shah and Company

Chartered Accountant

Address :

202, Jolly Bhavan No.2, New Marine Lines, Mumbai- 400020, Maharashtra, India

PAN No.:

ACOPM2825R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.100/- each

Rs. 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs. 10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

48.138

33.963

26.571

(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)

58.138

43.963

36.571

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

141.057

85.470

75.139

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

141.057

85.470

75.139

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

91.601

73.115

68.652

(b) Trade payables

184.149

104.489

77.026

(c) Other current liabilities

7.666

3.840

3.477

(d) Short-term provisions

0.407

0.264

0.087

Total Current Liabilities (4)

283.823

181.708

149.242

 

 

 

 

TOTAL

483.018

311.141

260.952

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.662

6.731

2.735

(ii) Intangible Assets

0.353

0.393

0.068

(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

1.350

13.272

12.164

(c) Deferred tax assets (net)

0.205

0.199

0.234

(d)  Long-term Loan and Advances

52.790

29.869

31.669

(e) Other Non-current assets

0.103

0.696

0.853

Total Non-Current Assets

63.463

51.160

47.723

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

124.425

73.640

77.650

(c) Trade receivables

282.040

183.005

133.866

(d) Cash and cash equivalents

12.120

2.887

0.764

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.970

0.449

0.949

Total Current Assets

419.555

259.981

213.229

 

 

 

 

TOTAL

483.018

311.141

260.952

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL SALES

994.000

543.700

565.500

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

NA

NA

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

21.093

11.050

8.156

 

 

 

 

 

Less

TAX                                                                 

6.917

3.657

2.514

 

 

 

 

 

 

PROFIT AFTER TAX

14.176

7.393

5.642

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

43.105

35.713

20.929

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

57.281

43.106

26.571

 

 

 

 

 

 

Earnings Per Share (Rs.)

141.76

73.93

56.42

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.43

1.36

1.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.38

3.71

3.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.25

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.00

3.61

3.93

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.48

1.43

1.43

 

 

 

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

10.000

10.000

10.000

Reserves & Surplus

26.571

33.963

48.138

Net worth

36.571

43.963

58.138

 

 

 

 

long-term borrowings

75.139

85.470

141.057

Short term borrowings

68.652

73.115

91.601

Total borrowings

143.791

158.585

232.658

Debt/Equity ratio

3.932

3.607

4.002

 

 

 

 

 

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

565.500

543.700

994.000

 

 

(3.855)

82.821

 

 

 

 

 

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

565.500

543.700

994.000

Profit

5.642

7.393

14.176

 

1.00%

1.36%

1.43%

 

 


 

 

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

No

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

No

 

 

RESULTS OF OPERATIONS:

 

During the Year under review the Company has achieved a Turnover of Rs. 994.000 Million, against Rs. 543.700 Million in previous year. The Company earned Profit after tax of Rs. 141.830 Million as compare to Rs. 7.392 Million in the previous year. Turnover is drastically increased by Rs. 450.300 Million compare to the previous year’s figures. However the Company has completed one year at its Business operation to a bigger, better and beautiful location. So in the upcoming year they expect the company shall perform better on sales and profit front. It also shall step ahead in strengthening its Brand Image in the year to come.

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan and Advances from Related Parties

138.274

84.524

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10554765

07/03/2015

45,000,000.00

The Cosmos Co-op Bank Limited

Horizon Building, 1st floor, Ranade Road,, Gokhal 
e Road (North), Dadar (W),, Mumbai, Maharashtra - 
400028, INDIA

C46516621

2

10500502

22/05/2014

30,000,000.00

The Cosmos Co- operative Bank Ltd

Dadar Branch ,36A, Maru Niketan, D L Vaidya Road 
Dadar (West), Mumbai, Maharashtra - 400028, INDIA

C05798806

3

10468611

02/12/2013

378,000.00

The Cosmos Co- operative Bank Ltd

Dadar Branch ,36A, Maru Niketan, D L Vaidya Road 
Dadar (West), Mumbai, Maharashtra - 400028, INDIA

B92898550

4

10424976

29/04/2013

15,000,000.00

The Cosmos Co-op Bank Ltd

Dadar Branch ,36A, Maru Niketan, D L Vaidya Road 
Dadar (West), Mumbai, Maharashtra - 400028, INDIA

B74882572

5

10309986

05/09/2011

15,000,000.00

The Cosmos Co-op Bank Ltd

Dadar Branch 36A Maru Niketan, D L Vaidya Road Da 
dar West, Mumbai, Maharashtra - 400028, INDIA

B22459762

6

10283810

05/04/2011

1,585,000.00

The Cosmos Co - Operative Bank Limited

36A, Maru Niketan, D L Vaidya Road, Dadar West,, M 
umbai, Maharashtra - 400028, INDIA

B11596020

7

10080296

27/08/2014 *

150,000,000.00

The Cosmos Co- operative Bank Ltd

Dadar Branch ,Horizon Building, 1st floor, Ranade 
Road & GokhaleRoad Junction(N),Dadar (West), Mumba 
i, Maharashtra - 400028, INDIA

C21786991

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Furniture and Fixtures
  • Vehicle
  • Office Equipments
  • Computers
  • Computer Software
  • Carton Machine

 


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.63.57

UK Pound

1

Rs.100.29

Euro

1

Rs.72.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

DDD


 

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

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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 unfavorable 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.