MIRA INFORM REPORT

 

 

Report No. :

322593

Report Date :

20.05.2015

 

IDENTIFICATION DETAILS

 

Name :

INABATA INDIA PRIVATE LIMITED

 

 

Registered Office :

319, Time Tower, Sector 28, Main M G Road, Near IFFCO Chowk, Gurgaon – 122002, Haryana

Tel. No.:

91-124-4372101

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.06.2008

 

 

Com. Reg. No.:

05-047222

 

 

Capital Investment / Paid-up Capital :

Rs.140.000 Million

 

 

CIN No.:

[Company Identification No.]

U17291HR2008FTC047222

 

 

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 :

Trader and Importer of Resins, Machinery, Electronic Material and Chemicals.

 

 

No. of Employees :

18 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 370000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of Inabata Group. Subject is an established company having satisfactory track record.

 

Management has reported good profitability level during FY 2014. Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

In the view of financial and managerial from its strong parent company, the subject 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

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

 

Name :

Mr. Abhishek

Designation :

Accounts Executive

Contact No.:

91-124-4372101

Date :

15.05.2015

 

 

LOCATIONS

 

Registered Office :

319, Time Tower, Sector 28, Main M G Road, Near IFFCO Chowk, Gurgaon – 122002, Haryana, India

Tel. No.:

91-124-4372101 / 02

Fax No.:

91-124-4372104

E-Mail :

singh.pushkar@inabata.com

Location :

Rented

 

 

Warehouse :

Khasra No.18/7, 8/1, 3/2, 4/2, 5/1, 6/2, 13/12, Mill Village, Gurgaon – 122006, Haryana, India

 

 

Branches :

Chennai, Tamilnadu, India

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Naoya Kitamura

Designation :

Managing Director

Address :

B-6 Greenwood City, Sector 45, Gurgaon – 122003, Haryana India

Date of Birth/Age :

10.09.1970

Date of Appointment :

30.06.2012

DIN No.:

05257699

 

 

Name :

Mr. Noriomi Yasue

Designation :

Director

Address :

263 River Valley Road, # 06-27, Aspen Heights, Singapore 238 309, Singapore 

Date of Birth/Age :

13.03.1957

Date of Appointment :

23.06.2008

DIN No.:

02128735

 

 

Name :

Mr. Kenichi Oba

Designation :

Director

Address :

4-15-7-201 Higashi Oizumi, Nerimaku, Tokyo – 1780063, Japan

Date of Birth/Age :

27.01.1965

Date of Appointment :

11.06.2010

DIN No.:

02942724

 

 

Name :

Mr. Yasushi Akinaga

Designation :

Additional Director

Address :

Higashi Shinjuku, First B1.906, 2-2-12, Okubo, Shinjuku-Ku, Tokyo – 1690072

Date of Birth/Age :

22.11.1962

Date of Appointment :

21.06.2011

DIN No.:

03386904

 

 

Name :

Mr. Motoo Ohashi

Designation :

Director

Address :

Plaza Residences Unit 251 Jakarta Pusar Indonesia

Date of Birth/Age :

18.12.1957

Date of Appointment :

30.06.2012

DIN No.:

05123172

 

 

KEY EXECUTIVES

 

Name :

Ms. Ila Gosain

Designation :

Secretary

Address :

J-47, Chanakya Place, Part-1, Near Gali No.90, New Delhi – 110059, India

Date of Birth/Age :

09.05.1985

Date of Appointment :

01.10.2012

PAN No.:

AMRPM1293N

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Inabata Singapore (Pte) Limited, Singapore 

1399999

 

1

 

 

Total

1400000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

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

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Resins, Machinery, Electronic Material and Chemicals.

 

 

Products :

Products Description

 

ITC Code

Plastics

39033000

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Synthetic Resins

Countries :

·         Singapore

·         Japan

·         Thailand

 

 

Terms :

 

Selling :

Cash, Credit and Cheque

 

 

Purchasing :

Cash, Credit and Cheque

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Inabata, Singapore

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

 

  • Inabata, Japan

 

 

Customers :

Company Name :

Krishna Ishzaki Automotive Limited, Gurgaon, Haryana, India

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

 

  • PPAP Automotive Limited, Gurgaon, Haryana, India

 

 

No. of Employees :

18 (Approximately)

 

 

Bankers :

Banker Name :

Mizuho Corporate Bank

Branch :

New Delhi Branch, 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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

 

 

Auditors :

 

Name :

Mayur Batra and Company

Chartered Accountant

Address :

7, Barakhamba Road, New Delhi – 110001, India

Tel. No.:

91-11-43616263 / 23311809

Fax No.:

91-11-43616222

E-Mail :

mayurbatra_ca@rediffmail.com

Website :

www.mayurbatra.com

PAN No. :

AEWPB7677N

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Holding Company :

  • Inabata Singapore, PTE

 

 

Ultimate Holding Company :

  • Inabata and Co. Limited

 

 

Associates :

  • Inabata Thai Company Limited

 

 

Fellow Subsidiary :

  • Inabata America Corporation
  • Inabata Vietnam Com Limited

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.100/- each

Rs.200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1400000

Equity Shares

Rs.100/- each

Rs.140.000 Million

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

(12 Months)

31.03.2013

(15 Months)

31.12.2011 (12 Months)

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

140.000

140.000

15.200

(b) Reserves & Surplus

(10.056)

(20.620)

(7.548)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

44.800

Total Shareholders’ Funds (1) + (2)

129.944

119.380

52.452

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

0.778

0.238

0.550

Total Non-current Liabilities (3)

0.778

0.238

0.550

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

130.000

80.000

41.000

(b) Trade payables

60.088

84.913

28.938

(c) Other current liabilities

8.149

4.286

3.529

(d) Short-term provisions

0.009

0.013

0.000

Total Current Liabilities (4)

198.246

169.212

73.467

 

 

 

 

TOTAL

328.968

288.830

126.469

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.478

10.044

2.901

(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)

5.073

0.000

2.755

(d)  Long-term Loan and Advances

5.020

5.618

3.053

(e) Other Non-current assets

0.288

0.000

0.000

Total Non-Current Assets

20.859

15.662

8.709

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

131.587

114.710

54.954

(c) Trade receivables

117.344

128.108

51.785

(d) Cash and cash equivalents

38.541

13.829

3.132

(e) Short-term loans and advances

20.586

16.462

7.889

(f) Other current assets

0.051

0.059

0.000

Total Current Assets

308.109

273.168

117.760

 

 

 

 

TOTAL

328.968

288.830

126.469

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

(12 Months)

31.03.2013

(15 Months)

31.12.2011 (12 Months)

 

SALES

 

 

 

 

 

Sales and Service Income 

700.000

(Approximately)

450.000

(Approximately)

210.344

 

 

Other Income

NA

NA

0.019

 

 

Interest Income

NA

NA

3.191

 

 

TOTAL                                         (A)

NA

NA

213.554

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

158.101

 

 

Personnel Costs

 

 

33.692

 

 

Administrative Expenses

 

 

32.972

 

 

TOTAL                                         (B)

NA

NA

224.765

 

 

 

 

 

 

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

NA

NA

(11.211)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                     (D)

 

 

0.000

 

 

 

 

 

 

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

NA

NA

(11.211)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

NA

NA

0.870

 

 

 

 

 

 

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

6.334

(10.317)

(12.081)

 

 

 

 

 

Less

TAX                                                                   (H)

(4.230)

2.755

(1.755)

 

 

 

 

 

 

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

10.564

(13.072)

(10.326)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(20.620)

(7.548)

2.778

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(10.056)

(20.620)

(7.548)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

73.077

82.595

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.55

(21.79)

NA

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

900.000

 

The above information has been parted by Mr. Abhishek

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

(12 Months)

31.03.2013

(15 Months)

31.12.2011 (12 Months)

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

(12 Months)

31.03.2013

(15 Months)

31.12.2011 (12 Months)

Net Profit Margin

PAT / Sales

(%)

NA

NA

(4.91)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

NA

(5.33)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

1.96

(3.57)

(9.77)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.09)

(0.23)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.00

0.67

0.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.55

1.61

1.60

 

 


FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

(12 Months)

31.03.2013

(15 Months)

31.03.2014

(12 Months)

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

15.200

140.000

140.000

Reserves & Surplus

(7.548)

(20.620)

(10.056)

Share Application money pending allotment

44.800

0.000

0.000

Net worth

52.452

119.380

129.944

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

41.000

80.000

130.000

Total borrowings

41.000

80.000

130.000

Debt/Equity ratio

0.782

0.670

1.000

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

Term loans from banks

130.000

80.000

 

 

 

Total

130.000

80.000

 

 


NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.63.69

UK Pound

1

Rs.99.73

Euro

1

Rs.71.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

2

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

44

 

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.