MIRA INFORM REPORT

Report No. :	321849
Report Date :	23.05.2015

IDENTIFICATION DETAILS

Name :	MILLENNIUM MULTI TRADE PRIVATE LIMITED

Registered Office :	“Janak” House No.11/1/69, Mahavir Society, Birla Hall Road, Behind Jethwa Hostel, Porbandar – 360 575, Gujarat
Tel. No.:	91-286-2243130

Country :	India

Financials (as on) :	31.03.2014

Date of Incorporation :	24.12.2010

Com. Reg. No.:	04-063392

Capital Investment / Paid-up Capital :	Rs.0.100 Million

CIN No.: [Company Identification No.]	U51900GJ2010PTC063392

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 :	Manufacturing, Exporting, Importing Of Refractory Material, Ceramic Blanket, Brick Cutting Machinery

No. of Employees :	100 (Approximately)

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 540

Status :	Small Company

Payment Behaviour :	Slow but Correct

Litigation :	Clear

Comments :	Subject is a small company in its field. Its scale of activities is limited. The profit margin of the company is low leading to low reserves with the company. However. Trade relations seems to be fair. Business is active. Payment terms are reported to be slow but correct. The company can be considered for business is active. Payment terms are reported to be 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 – March 31, 2015

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

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

Name :	Mr. Manoj Kumar
Designation :	Director
Contact No.:	91-9825243130
Date :	09.05.2015

LOCATIONS

Registered Office :	“Janak” House No.11/1/69, Mahavir Society, Birla Hall Road, Behind Jethwa Hostel, Porbandar – 360 575, Gujarat, India
Tel. No.:	91-286-2243130
Mobile No.:	91-9825243130 (Mr. Manoj Kumar)
Fax No.:	Not Available
E-Mail :	millenniumpbr@yahoo.com manojmodha@gmail.com
Website :	www.millenium.com
Location :	Owned

Factory 2 :	Shed No.3/1, Plot No.109, VIBC, Porbandar, Gujarat, India
Location :	Owned

DIRECTORS

As on 30.09.2014

Name :	Mr. Manojkumar Narbheshanker Modha
Designation :	Director
Address :	Mahavir Society, Behind Jethva Rajput Hostel, Porbandar – 360 575, Gujarat, India
Date of Birth/Age :	23.06.1967
Date of Appointment :	24.12.2010
DIN No.:	03324240

Name :	Mr. Narbheshanker Trikamji Modha
Designation :	Director
Address :	“Janak” House No.11/1/69, Mahavir Society, Birla Hall Road, Behind Jethwa Hostel, Porbandar – 360 575, Gujarat, India
Date of Birth/Age :	18.02.1939
Date of Appointment :	24.12.2010
DIN No.:	03324245

Name :	Mr. Bhavinkumar N. Modha
Designation :	Director
Date of Birth/Age :	14.05.1971
Date of Appointment :	01.08.2014
DIN No.:	06808381

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 30.09.2014

Names of Shareholders	No. of Shares	%age holding
Manojkumar N. Modha	5000	50.00
Narbheshanker T. Modha	5000	50.00
Total	10000	100.00

Equity Share Break up (Percentage of Total Equity)

As on 30.09.2014

Category	Percentage
Directors or relatives of Directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :	Manufacturing, Exporting, Importing Of Refractory Material, Ceramic Blanket, Brick Cutting Machinery

Products :	Refractory Material Ceramic Blanket Brick Cutting Machinery etc.

Brand Names :	Not Divulged

Agencies Held :	Not Divulged

Exports :
Products :	High Alumina
Countries :	UAE Nepal Pakistan Malaysia

Imports :
Products :	Raw Material
Countries :	Iran Oman Russia

Terms :	Not Divulged

PRODUCTION STATUS NOT AVAILABLE

GENERAL INFORMATION

Suppliers :

National Electronics Corporation
Amity Enterprises
Bipin N Modha
Dyuti B Modha
Lajja M Modha
Megha Engineering and Infra Limited
Millennium
Sanwa Diamond Tools PrivateLimited
Shyam Engineers
Industrial Chronicle
National Elec-Trade Company
Oliver Micon Incorporation
Pak Gypsum
Thermocast Refractories

Customers :

Binani Cement
Chun on Jubilee International Pakistan
Globe Links Pakistan
J K Laxmi Cement Limited
Lizmontagens India Private Limited
Mangalam Cement Limited
Philips Carbon Black Limitd
Shreeji Enterprise
Shrelok Industries
Reliance Infrastructure Limited
ABG Cement Limited
ACC Limited
Classic Marble Company Private Limited
Elkem South Asia Private Limited
IFGL Exports Limited
Mahavir Retratech (Gujarat) Private Limited
Rain Cement Limited
Ultratech Cement Limited
Unique Group of Construction

No. of Employees :

100 (Approximately)

Bankers :

Axis Bank Limited - Porbandar – 360575, Gujarat, India

Bank Name	ICICI Bank Limited
Branch	Not Divulged
Person Name (With Designation)	Not Divulged
Contact Number	Not Divulged
Name of Account Holder	Not Divulged
Account Number	Not Divulged
Account Since (Date/Year of Account Opening)	Not Divulged
Average Balance Maintained (If Possible)	Not Divulged
Credit Facilities Enjoyed (If any)	Not Divulged
Account Operation	Not Divulged
Remarks (If any)	Not Divulged

Auditors :
Name :	Hardik Joshi and company Chartered Accountant
Address :	2^nd Floor, Kuber Plaza, Khakh Chowk, Porbandar – 36575, Gujarat, India
Mobile No.:	91-9427047628
E-Mail :	hardikhjoshi@gmail.com
PAN N Income-tax PAN of auditor or auditor's firm :	AGBPJ0040N

Memberships :	Not Available

Collaborators :	Not Available

Associates/Subsidiaries :	Not Available

CAPITAL STRUCTURE

As on 31.03.2014

Authorised Capital :

No. of Shares	Type	Value	Amount

10000	Equity Shares	Rs.10/- each	Rs.0.100 Million

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount

10000	Equity Shares	Rs.10/- each	Rs.0.100 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	0.100	0.100	0.100
(b) Reserves & Surplus	0.089	0.051	0.015
(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)	0.189	0.151	0.115

(3) Non-Current Liabilities
(a) long-term borrowings	1.115	0.516	0.439
(b) Deferred tax liabilities (Net)	0.018	0.023	0.007
(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)	1.133	0.539	0.446

(4) Current Liabilities
(a) Short term borrowings	0.000	0.000	0.000
(b) Trade payables	1.662	1.655	1.193
(c) Other current liabilities	0.519	0.252	0.551
(d) Short-term provisions	0.000	0.000	0.000
Total Current Liabilities (4)	2.181	1.907	1.744

TOTAL	3.503	2.597	2.305

II. ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	0.156	0.082	0.023
(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	0.015
(c) Deferred tax assets (net)	0.000	0.000	0.000
(d) Long-term Loan and Advances	0.025	0.040	0.206
(e) Other Non-current assets	0.004	0.008	0.013
Total Non-Current Assets	0.185	0.130	0.257

(2) Current assets
(a) Current investments	0.000	0.000	0.000
(b) Inventories	0.000	0.000	0.000
(c) Trade receivables	2.862	2.020	1.759
(d) Cash and cash equivalents	0.072	0.054	0.289
(e) Short-term loans and advances	0.384	0.393	0.000
(f) Other current assets	0.000	0.000	0.000
Total Current Assets	3.318	2.467	2.048

TOTAL	3.503	2.597	2.305

PROFIT & LOSS ACCOUNT

	PARTICULARS	31.03.2014	31.03.2013	31.03.2012
	SALES
	Income	11.492	11.068	5.486
	Other Income	0.039	0.030	0.167
	TOTAL (A)	11.531	11.098	5.653

Less	EXPENSES
	Cost of Materials Consumed	0.000	0.000	0.000
	Purchases of Stock-in-Trade	8.777	8.365	4.129
	Changes in inventories of finished goods, work-in-progress and Stock-in-Trade	0.000	0.000	0.000
	Employees benefits expense	0.660	0.594	0.156
	Other expenses	2.009	2.073	1.341
	TOTAL (B)	11.446	11.032	5.626

	PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)	0.085	0.066	0.027

Less	FINANCIAL EXPENSES (D)	0.000	0.000	0.000

	PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)	0.085	0.066	0.027

Less	DEPRECIATION/ AMORTISATION (F)	0.031	0.013	0.006

	PROFIT/ (LOSS) BEFORE TAX (E-F) (G)	0.054	0.053	0.021

Less	TAX (H)	0.017	0.017	0.007

	PROFIT/ (LOSS) AFTER TAX (G-H) (I)	0.037	0.036	0.014

	Earnings / (Loss) Per Share (Rs.)	3.74	3.64	1.49

Particulars

31.03.2015

Sales Turnover (Approximately)

22.500

The above information has been parted by Mr. Manoj Kumar (Director)

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

Particulars

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

Cash generated from operations

KEY RATIOS

PARTICULARS		31.03.2014	31.03.2013	31.03.2012
Net Profit Margin (PAT / Sales)	(%)	0.32	0.33	0.26

Operating Profit Margin (PBIDT/Sales)	(%)	0.74	0.60	0.49

Return on Total Assets (PBT/Total Assets}	(%)	1.54	2.04	0.92

Return on Investment (ROI) (PBT/Networth)		0.29	0.35	0.18

Debt Equity Ratio (Total Debt /Networth)		5.90	3.42	3.82

Current Ratio (Current Asset/Current Liability)		1.52	1.29	1.17

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	0.100	0.100	0.100
Reserves & Surplus	0.015	0.051	0.089
Net worth	0.115	0.151	0.189

long-term borrowings	0.439	0.516	1.115
Short term borrowings	0.000	0.000	0.000
Total borrowings	0.439	0.516	1.115
Debt/Equity ratio	3.817	3.417	5.899

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	5.486	11.068	11.492
		101.750	3.831

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	5.486	11.068	11.492
Profit	0.014	0.036	0.037
	0.26%	0.33%	0.32%

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	No
18	Major suppliers	Yes
19	Major customers	Yes
20	Banking Details	Yes
21	Banking facility details	Yes
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 four 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	No
35	Negative Reporting by Auditors in the Annual Report	No

UNSECURED LOAN

PARTICULARS	31.03.2014 (Rs. in Million)	31.03.2013 (Rs. in Million)
Long-term Borrowings
Loans and Advances from Related Parties	1.115	0.516
Total	1.115	0.516

INDEX OF CHARGES - NO CHARGES EXIST FOR COMPANY

FIXED ASSETS

AC
Activa
CCTV
Mobile
Printer
Table Fan

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.99.67
Euro	1	Rs.70.93

INFORMATION DETAILS

Information Gathered by :	KAM

Analysis Done by :	SUM

Report Prepared by :	GTA

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	4
PAID-UP CAPITAL	1~10	3
OPERATING SCALE	1~10	4
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	3
--PROFITABILITY	1~10	3
--LIQUIDITY	1~10	3
--LEVERAGE	1~10	3
--RESERVES	1~10	2
--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	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		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 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.

MIRA INFORM REPORT

Unit