MIRA INFORM REPORT

 

 

Report No. :

323554

Report Date :

23.05.2015

 

IDENTIFICATION DETAILS

 

Name :

PYARELAL FOAMS PRIVATE LIMITED

 

 

Registered Office :

1031/10, 3rd Floor, Goregaon (East), Indraprastha Cooperative Hosing society Limited, Vanrai Mhada Colony, W.E. Highway, Opposite Hub Mall, Mumbai – 400065, Maharashtra

Mobile No.:

91-9946104006 (Mr. M B Chandraekaran)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.01.1984

 

 

Com. Reg. No.:

11-243738

 

 

Capital Investment / Paid-up Capital :

Rs.25.510 Million

 

 

CIN No.:

[Company Identification No.]

U25191MH1984PTC243738

 

 

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 :

Manufacturer of Pu Foam.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

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.

 

There seems some continuous dip in the profit of the company however, net worth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payments 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.

 

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. M B Chandraekaran

Designation :

General Manager

Contact No.:

91-9946104006

Date :

20.05.2015

 

 

LOCATIONS

 

Registered Office :

1031/10, 3rd Floor, Goregaon (East), Indraprastha Cooperative Hosing society Limited, Vanrai Mhada Colony, W.E. Highway, Opposite Hub Mall, Mumbai – 400065, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9946104006 (Mr. M B Chandraekaran)

91-93222239137 (Mr. Mohini)

Fax No.:

Not Available

E-Mail :

mtgupta@rediffmail.com

 

 

Factory :

NIDA Kazhi Kade Post, Palakkad – 678621, Kerala, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mrs. Geeta  Goel

Designation :

Director

Address :

328, Krishanpura, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Date of Birth/Age :

06.04.1961

Date of Appointment :

01.07.2006

DIN No.:

00090239

 

 

Name :

Mrs. Usha  Goel

Designation :

Director

Address :

258, Garden House, Mall Road, Opposite Commissioners Residence, Meerut – 250001, Uttar Pradesh, India

Date of Birth/Age :

16.06.1958

Date of Appointment :

07.07.2000

DIN No.:

00298335

 

 

Name :

Mr. Aditya  Goel

Designation :

Director

Address :

903/A, Lakshachandi Heights, Gokuldham, Goregaon East, Mumbai – 400063, Maharashtra, India

Date of Birth/Age :

21.03.1986

Date of Appointment :

15.03.2007

DIN No.:

01382870

 

 

Name :

Mr. Lalit Kumar Goel

Designation :

Director

Address :

903/A, Lakshachandi Heights, Gokuldham, Goregaon East, Mumbai – 400063, Maharashtra, India

Date of Birth/Age :

21.08.1961

Date of Appointment :

27.01.1984

DIN No.:

01462709

 

 

Name :

Mr. Nidhi Goel

Designation :

Additional director

Address :

903/A, Lakshachandi Heights, Gokuldham, Goregaon East, Mumbai – 400063, Maharashtra, India

Date of Birth/Age :

08.12.1984

Date of Appointment :

22.05.2013

DIN No.:

05306702

 

 

KEY EXECUTIVES

 

Name :

Mr. M B Chandraekaran

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

67.80

Directors or relatives of Directors

23.22

Other top fifty shareholders

8.98

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pu Foam.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Singapore
  • Korea 

 

 

Terms :

 

Selling :

Cash and Credit, Cheque

 

 

Purchasing :

Cash and Credit, Cheque

 

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 :

30 (Approximately)

 

 

Bankers :

Bank Name

Not Divulged

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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From Bank #

0.901

3.596

Short-term borrowings

 

 

From Bank #

0.000

9.102

Total

0.901

12.698

Note:

 

Term loan from HDFC Bank and Kerala Financial corporation

 

With the Kerala Financial corporation against hypothecation of stock and book debts of the company both present and future

 

 

 

Banking Relations :

 

 

 

Financial Institute:

Kerala Financial Corporation, Vellayambalam, Trivandrum - 695001, Kerala, India

 

 

Auditors :

 

Name :

Santosh Gupta and Company

Chartered Accountants

Address :

B - 2101, Lakshachandi Heights, K V Marg, Gokuldham, Goregaon East, Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-28411115/29277480

Mobile No.:

91-9820035682

Fax No.:

91-22-29277480

E-Mail :

mtgupta@rediffmail.com

PAN N Income-tax PAN of auditor or auditor's firm :

AAQFS1038Q

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AFTER 30.09.2014

 

Authorised Capital : Rs. 55.600 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 45.900 Million

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

556000

Equity Shares

Rs.100/- each

Rs. 55.600 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

255100

Equity Shares

Rs.100/- each

Rs. 25.510 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

25.510

25.510

25.510

(b) Reserves & Surplus

65.128

54.299

43.114

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.305

0.305

Total Shareholders’ Funds (1) + (2)

90.638

80.114

68.929

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.901

3.596

0.730

(b) Deferred tax liabilities (Net)

1.396

1.669

2.082

(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)

2.297

5.265

2.812

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.636

21.457

30.598

(b) Trade payables

30.526

20.915

23.101

(c) Other current liabilities

11.477

5.397

8.363

(d) Short-term provisions

0.000

0.000

1.035

Total Current Liabilities (4)

64.639

47.769

63.097

 

 

 

 

TOTAL

157.574

133.148

134.838

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

57.154

57.950

49.172

(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

1.600

1.229

0.615

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

7.627

1.108

1.108

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

66.381

60.287

50.895

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

41.537

30.397

27.283

(c) Trade receivables

40.583

24.172

36.991

(d) Cash and cash equivalents

2.734

3.225

6.346

(e) Short-term loans and advances

6.339

14.682

13.273

(f) Other current assets

0.000

0.385

0.050

Total Current Assets

91.193

72.861

83.943

 

 

 

 

TOTAL

157.574

133.148

134.838

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

516.167

491.471

444.445

 

Other Income

 

 

 

 

TOTAL

516.167

491.471

444.445

 

 

 

 

 

Less

EXPENSES

500.118

474.883

424.525

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

16.049

16.588

19.920

 

 

 

 

 

Less

TAX

5.220

5.403

6.619

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.829

11.185

13.301

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

42.45

NA

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

10.29

12.57

14.84

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.21

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.26

0.31

0.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.53

1.33

 

 

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

25.510

25.510

25.510

Reserves & Surplus

43.114

54.299

65.128

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.305

0.305

 0.000

Net worth

68.929

80.114

90.638

 

 

 

 

long-term borrowings

0.73

3.596

0.901

Short term borrowings

30.598

21.457

22.636

Total borrowings

31.328

25.053

23.537

Debt/Equity ratio

0.454

0.313

0.260

 

 

 

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)

Total Income

444.445

491.471

516.167

 

 

10.581

5.025

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

444.445

491.471

516.167

Profit

13.301

11.185

10.829

 

2.99%

2.28%

2.10%

 

 


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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

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 three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

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 LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans Advance from relation parties 

22.636

12.355

 

 

 

Total

22.636

12.355

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10511175

30/06/2014

15,000,000.00

INDUSIND BANK LIMITED

2401 GEN THIMMAYYA ROAD, CONTONMENT, PUNE, MAHARASHTRA - 411001, INDIA

C13718689

2

10046303

27/03/2007

665,647.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

A13783592

3

90270063

02/01/1991

15,000.00

THE UTTAR PRADESH FINANCIAL CORPORATON

MEERUT, MEERUT, UTTAR PRADESH, INDIA

-

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Air conditioner
  • Car
  • Computer
  • Generator

 

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 :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

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

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.