MIRA INFORM REPORT
|
Report No. : |
348353 |
|
Report Date : |
09.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
ASHTAVINAYAKA TECHNOCRAFTS PRIVATE LIMITED |
|
|
|
|
Registered Office
: |
Plot No 388, Road No 9, Near
Vamatex, GIDC, Kathwada, Ahmedabad – 382430, Gujarat |
|
Tel. No.: |
91-79-40326958 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
17.08.2009 |
|
|
|
|
Com. Reg. No.: |
04-057804 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.5.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29100GJ2009PTC057804 |
|
|
|
|
IEC No.: |
0810001209 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
AHMA09363E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAHCA8805F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, exporter and supplier of an exclusive range of milk storage
tank, ice cream equipment, CIP unit and equipment, ghee kettle, reception and
process equipment, pouch conveyor system and sterilizer retort. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
B (30) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2009 and it is a manufacturer,
exporter and supplier of an exclusive range of milk storage tank, ice cream
equipment, CIP unit and equipment, ghee kettle, reception and process
equipment, pouch conveyor system and sterilizer retort. For the financial year ended 2014, company possesses average
operational performance and reported low profit margins at 0.60% during the
year under a review. Rating remain constrained on account of company’s moderate financial
risk profile marked by its modest networth base along with unfavorable gap
between trade payables to its receivables and moderate debt coverage
indicators. Trade relations are reported as fair. Payments are reported to be slow
but correct. In view of aforesaid, 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 |
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
31-03-2015.
INFORMATION DENIED BY
|
Name : |
Mr. Deepak Jangle |
|
Designation : |
Accountant |
|
Contact No.: |
91-9428520646 |
|
Date : |
07.11.2015 |
LOCATIONS
|
Registered Office : |
Plot No 388, Road No 9, Near
Vamatex, GIDC, Kathwada, Ahmedabad – 382430, Gujarat |
|
Tel. No.: |
91-79-40326958 |
|
Mobile No.: |
91-9428520646 (Mr. Deepak) |
|
Fax No.: |
Not Available |
|
E-Mail : |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Ghanshyam Shivdas Jangle |
|
Designation : |
Director |
|
Address : |
B-217 Haridarshan Park, Bhagwati Nagar Amaraiwadi, Ahmedabad - 380026, Gujarat, India |
|
Date of Birth/Age : |
22.10.1978 |
|
Date of Appointment : |
17.08.2009 |
|
DIN No.: |
02733290 |
|
|
|
|
Name : |
Mr. Jitendra Kadoo Patil |
|
Designation : |
Director |
|
Address : |
33, Ghanshyam Park Society, Haripura, B/H Dhiraj Housing Maninagar-East, Ahmedabad - 380008, Gujarat, India |
|
Date of Birth/Age : |
28.02.1976 |
|
Date of Appointment : |
17.08.2009 |
|
DIN No.: |
02733299 |
KEY EXECUTIVES
|
Name : |
Mr. Deepak Jangle |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS
AS ON 30.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Ghanshyam Shivdas Jangle |
|
280000 |
|
Jitendra Kadoo Patil |
|
133000 |
|
Leena G Jangle |
|
34000 |
|
Sunita Jitendra Jangle |
|
34000 |
|
Jitendra PAtil HUF |
|
7900 |
|
Darshana Asodkar |
|
5000 |
|
Rajendra B Patil |
|
1400 |
|
Ghanshyam Jangle HUF |
|
15800 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, exporter and supplier of an exclusive range of milk
storage tank, ice cream equipment, CIP unit and equipment, ghee kettle, reception
and process equipment, pouch conveyor system and sterilizer retort. |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
Not Divulged |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Bohra Shah and Associates Chartered Accountants |
|
Address : |
A-208, Titanium Square, Near New York Tower, Thaltej Cross Road, Thaltej, Ahmedabad – 380054, Gujarat, India |
|
PAN No.: |
AAJFB0951C |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 30.09.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.10/- each |
Rs.5.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.10/- each |
Rs.5.000 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 |
5.000 |
2.500 |
2.500 |
|
(b) Reserves & Surplus |
11.260 |
10.360 |
9.470 |
|
(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) |
16.260 |
12.860 |
11.970 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
4.842 |
9.883 |
5.714 |
|
(b) Deferred tax liabilities (Net) |
0.123 |
0.112 |
0.113 |
|
(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) |
4.965 |
9.995 |
5.827 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
33.830 |
24.081 |
18.375 |
|
(b) Trade
payables |
34.704 |
24.268 |
27.920 |
|
(c) Other current
liabilities |
0.899 |
2.653 |
0.705 |
|
(d) Short-term
provisions |
1.218 |
0.968 |
0.715 |
|
Total Current
Liabilities (4) |
70.651 |
51.970 |
47.715 |
|
|
|
|
|
|
TOTAL |
91.876 |
74.825 |
65.512 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
14.122 |
14.460 |
14.475 |
|
(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) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.019 |
|
Total Non-Current
Assets |
14.122 |
14.460 |
14.494 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
59.019 |
37.928 |
34.180 |
|
(c) Trade
receivables |
13.969 |
19.663 |
14.976 |
|
(d) Cash
and cash equivalents |
3.515 |
1.204 |
0.552 |
|
(e)
Short-term loans and advances |
1.251 |
1.570 |
1.310 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
77.754 |
60.365 |
51.018 |
|
|
|
|
|
|
TOTAL |
91.876 |
74.825 |
65.512 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
149.571 |
149.850 |
NA |
|
|
Other Income |
1.748 |
0.503 |
NA |
|
|
TOTAL
|
151.319 |
150.353 |
NA |
|
|
|
|
|
|
|
Less |
EXPENSES |
148.678 |
147.740 |
NA |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
2.641 |
2.613 |
2.280 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
1.320 |
1.313 |
1.449 |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
1.321 |
1.300 |
0.831 |
|
|
|
|
|
|
|
Less |
TAX |
0.421 |
0.410 |
0.291 |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
0.900 |
0.890 |
0.540 |
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.80 |
-- |
-- |
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 |
|
Net cash flow from (used in) operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin PAT / Sales |
(%) |
0.60 |
0.59 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
1.44 |
1.74 |
1.27 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08 |
0.10 |
0.07 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.38 |
2.64 |
2.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.10 |
1.16 |
1.07 |
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 |
2.500 |
2.500 |
5.000 |
|
Reserves & Surplus |
9.470 |
10.360 |
11.260 |
|
Net
worth |
11.970 |
12.860 |
16.260 |
|
|
|
|
|
|
long-term borrowings |
5.714 |
9.883 |
4.842 |
|
Short term borrowings |
18.375 |
24.081 |
33.830 |
|
Total
borrowings |
24.089 |
33.964 |
38.672 |
|
Debt/Equity
ratio |
2.012 |
2.641 |
2.378 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Million |
Rs.
In Million |
|
Sales |
149.850 |
149.571 |
|
|
|
(0.186) |
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 |
No |
|
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 two 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 LOANS:
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
Long Term Borrowings |
|
|
|
Loans from
related parties |
4.637 |
4.337 |
|
Loans from others
|
0.046 |
4.526 |
|
|
|
|
|
Total |
4.683 |
8.863 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10522717 |
20/08/2014 |
6,000,000.00 |
DCB BANK LTD |
PARIMAL GARDEN, CG ROAD, AHMEDABAD, GUJARAT - 380006, INDIA |
C23362940 |
|
2 |
10476333 |
28/12/2013 |
42,500,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
B95812392 |
|
3 |
10364362 |
01/06/2015 * |
60,000,000.00 |
DCB BANK LTD |
C.G. ROAD BRANCH, AHMEDABAD, PRERNA ARCADE, OPP. DOCTOR HOUSE NR. PARIMAL GARDE, AHMEDABAD, GUJARAT - 380006, INDIA |
C57332744 |
|
4 |
10362074 |
01/06/2015 * |
60,000,000.00 |
DCB BANK LTD |
C.G. ROAD BRANCH, AHMEDABAD, PRERNA ARCADE, OPP. DOCTOR HOUSE NR. PARIMAL GARDEN, AHMEDABAD, GUJARAT - 380006, INDIA |
C57336315 |
*Date of modification Charges
FIXED ASSETS:
·
Factory Plot
·
Factory Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Mobile Instrument
·
Printing Machine
·
Refrigerator
·
Vehicles
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.67.99 |
|
|
1 |
Rs.99.95 |
|
Euro |
1 |
Rs.71.55 |
INFORMATION DETAILS
|
Information
Gathered by : |
NYA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
NKT |
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 |
4 |
|
--PROFITABILITY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--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 |
|
30 |
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.