MIRA INFORM REPORT
|
Report No. : |
324752 |
|
Report Date : |
29.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
SALASAR FILAMENTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
3007, World Trade Centre Near Udhna Darwaja, Ring Road Surat – 395002, Gujarat |
|
Tel. No.: |
91-261-2349981 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
08.04.1999 |
|
|
|
|
Com. Reg. No.: |
04-035743 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 7.617 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17110GJ1999PTC035743 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
SRTS00210A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAFCS2081K |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Knitted fabrics. |
|
|
|
|
No. of Employees
: |
30 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
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 established company incorporate in the year 1999 and it is
having satisfactory track record. It is engaged into manufacturing of
warp-knitted and raschel fabrics. The company have achieve Rs 319.800 Million sales turnover and
reported top line growth of 36.25%. Profitability margin also stood at 5.33%
backed by its debt to equity ratio at 2.09 times. Rating take into accounts on company’s established track record of its
business operation and extensive of its promoters. However, trade relation are fair. Business is active. Payment terms
are reported to be usually correct. The company can be considered for the 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 (GENERAL DETAILS)
|
Name : |
Mr. Rajnish |
|
Designation : |
Accountant |
|
Contact No.: |
91-261-2349981 |
|
Date : |
27.05.52015 |
LOCATIONS
|
Registered Office : |
3007, World Trade Centre Near Udhna Darwaja, Ring Road Surat – 395002, Gujarat, India |
|
Tel. No.: |
91-261-2349981//2460903/3018676/2329859 |
|
Fax No.: |
91-261-2310804 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
KIM, Surat - 394110, Gujarat, India |
|
|
|
|
Head Office : |
5008, World Trade Centre, Ring Road, Surat – 395002, Gujarat, India |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Rajeshkumar Badriprasad Tosi |
|
Designation : |
Director |
|
Address : |
504, Malhar complex, Ichhanath road, Surat – 395007, Gujarat, India |
|
Date of Birth/Age : |
24.06.1972 |
|
Date of Appointment : |
30.09.2010 |
|
DIN No.: |
0010406 |
|
|
|
|
Name : |
Mr. Sanjay Kumar Badri Prasad Tosi |
|
Designation : |
Director |
|
Address : |
504, Malhar complex, Ichhanath road, Surat – 395007, Gujarat, India |
|
Date of Birth/Age : |
17.11.1968 |
|
Date of Appointment : |
04.03.2003 |
|
DIN No.: |
00109408 |
KEY EXECUTIVES
|
Name : |
Mr. Dhiren R Dave |
|
Designation : |
Company Secretary |
|
Address : |
D – 412 International Trade Center, Majura Gate, Ring Rod, Surat –
395002, Gujarat, India |
|
Tel No. : |
91-261-2475122 |
|
Mobile No.: |
91-9824115061 |
|
Website : |
|
|
|
|
|
Name : |
Mr. Rajnish |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2014
Note
Shareholding details file attached
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2014
|
Category |
Percentage |
|
Bodies corporate |
50.00 |
|
Directors or relatives of Directors |
47.00 |
|
Other top fifty shareholders |
3.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Knitted Fabrics. |
|
|
|
|
Products : |
Knitted Fabrics |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
Raw material |
|
Countries : |
China |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, L/C and Credit |
|
|
|
|
Purchasing : |
Cash, L/C and Credit |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
Wholesaler, Retailers and Manufacturer
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
30 (Approximately) ) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Todi Tulsyan and Company Chartered Accountants |
|
Address : |
2005 - B, Rathi Palace, Ring Road, Surat – 395002, Gujarat, India |
|
Mobile No.: |
91-9824144884/9377044884 |
|
E-Mail : |
|
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AACFT0522C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
|
CAPITAL STRUCTURE
After 30.09.2014
Authorised Capital : Rs. 10.000 Million
Issued, Subscribed & Paid-up Capital : 9.356 Million
As on 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,000,000 |
Equity Shares |
Rs.10/- each |
Rs. 10.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
761,700 |
Equity Shares |
Rs.10/- each |
Rs. 7.617
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 |
7.617 |
7.377 |
7.377 |
|
(b) Reserves & Surplus |
79.569 |
60.462 |
55.331 |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
2.300 |
2.300 |
|
Total
Shareholders’ Funds (1) + (2) |
87.186 |
70.139 |
65.008 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
99.134 |
123.185 |
91.975 |
|
(b) Deferred tax liabilities (Net) |
7.920 |
8.309 |
8.128 |
|
(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) |
107.054 |
131.494 |
100.103 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
83.028 |
106.756 |
38.048 |
|
(b) Trade payables |
62.010 |
7.327 |
22.112 |
|
(c) Other current liabilities |
0.000 |
0.000 |
0.000 |
|
(d) Short-term provisions |
2.942 |
0.752 |
-0.070 |
|
Total
Current Liabilities (4) |
147.980 |
114.835 |
60.090 |
|
|
|
|
|
|
TOTAL |
342.220 |
316.468 |
225.201 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
168.365 |
181.537 |
112.763 |
|
(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 |
4.228 |
4.228 |
4.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
13.223 |
37.982 |
0.681 |
|
(e) Other Non-current assets |
0.574 |
0.861 |
1.148 |
|
Total
Non-Current Assets |
186.390 |
224.608 |
118.592 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
31.326 |
28.039 |
6.871 |
|
(c) Trade receivables |
61.530 |
29.430 |
29.760 |
|
(d) Cash and cash equivalents |
52.667 |
5.508 |
28.078 |
|
(e) Short-term loans and
advances |
10.233 |
28.808 |
41.894 |
|
(f) Other current assets |
0.074 |
0.075 |
0.006 |
|
Total
Current Assets |
155.830 |
91.860 |
106.609 |
|
|
|
|
|
|
TOTAL |
342.220 |
316.468 |
225.201 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
319.861 |
234.757 |
148.111 |
|
|
Other Income |
2.115 |
2.661 |
0.254 |
|
|
TOTAL
|
321.976 |
237.418 |
148.365 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
TOTAL
|
301.127 |
230.857 |
146.646 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
20.849 |
6.561 |
1.719 |
|
|
|
|
|
|
|
Less |
TAX |
3.782 |
1.430 |
8.458 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
17.067 |
5.131 |
(6.739) |
|
|
|
|
|
|
|
|
CIF
VALUE OF IMPORTS |
41.570 |
41.426 |
68.526 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
22.41 |
6.74 |
(8.85) |
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 |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
5.34 |
2.19 |
-4.55 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.17 |
2.10 |
0.78 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.24 |
0.09 |
0.03 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.09 |
3.28 |
2.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.05 |
0.80 |
1.77 |
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 |
7.377 |
7.377 |
7.617 |
|
Reserves & Surplus |
55.331 |
60.462 |
79.569 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
2.300 |
2.300 |
0.000 |
|
Net
worth |
65.008 |
70.139 |
87.186 |
|
|
|
|
|
|
long-term borrowings |
91.975 |
123.185 |
99.134 |
|
Short term borrowings |
38.048 |
106.756 |
83.028 |
|
Total
borrowings |
130.023 |
229.941 |
182.162 |
|
Debt/Equity
ratio |
2.000 |
3.278 |
2.089 |
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 |
148.111 |
234.757 |
319.861 |
|
|
|
58.501 |
36.252 |
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 |
148.111 |
234.757 |
319.861 |
|
Profit |
(6.739) |
5.131 |
17.067 |
|
|
(4.55%) |
2.19% |
5.34% |
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 |
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 |
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 |
NOTE: Registered office of the company has been shifted from 5008 World Trade Centre, Nrring Road, Surat – 395002, Gujarat, India to the present address w.e.f. 27.06.2011
UNSECURED LOAN
|
Particulars |
As
on 31.03.2014 |
As
on 31.03.2013 |
|
SHORT TERM BORROWING |
|
|
|
From Shareholders |
0.000 |
36.603 |
|
Loan from customer |
0.079 |
7.291 |
|
Loan from shareholder |
10.000 |
0.000 |
|
Total |
10.079 |
43.894 |
INDEX
OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10533672 |
28/11/2014 |
294,410,000.00 |
COSMOS CO-OPERATIVE BANK LTD |
UG-2, MERIDIAN
TOWER, NR.APPLE HOSPITAL, UDHNA D |
C35247451 |
|
2 |
10530886 |
22/10/2014 |
294,410,000.00 |
COSMOS CO-OPERATIVE BANK LTD |
UG-2, MERIDIAN
TOWER, NR.APPLE HOSPITAL, UDHNA D |
C33377862 |
FIXED ASSETS
- Factory Land
- Factory
Building
- Plant and
Machinery
- Electrical
Installation
- Air
conditioner
- Office
Equipment
- Computer
- Vehicle
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.90 |
|
|
1 |
Rs.98.61 |
|
Euro |
1 |
Rs.69.73 |
INFORMATION DETAILS
|
Information
Gathered by : |
DIP |
|
|
|
|
Analysis Done by
: |
KSH |
|
|
|
|
Report Prepared
by : |
ART |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
47 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.