MIRA INFORM REPORT
|
Report No. : |
348718 |
|
Report Date : |
09.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
TB KAWASHIMA AUTOMOTIVE TEXTILE (INDIA) PRIVATE LIMITED (w.e.f. 13.01.2012) |
|
|
|
|
Formerly Known
As : |
RAYVES AUTOMOTIVE TEXTILE COMPANY PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 41, 42 and 43, Kadakola Industrial Area,
Kadakola, Mysore – 571311, Karnataka |
|
Tel. No.: |
Not Available |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on)
: |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
12.07.2007 |
|
|
|
|
Com. Reg. No.: |
11-172300 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.772.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17210MH2007PTC172300 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMT18069C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCR6864R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading in automotive fabrics. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1800000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of ‘TB Kawashima Company Limited’ Japan. The company trading in automotive fabrics.. For the financial year ended 2014, the company possesses moderate operational performance and it has incurred losses from its operational activities. However, ratings continue to derive strength from strong financial and managerial support that company receives from its holding entity supported by its well experience management team along with zero debt balance sheet profile and adequate capital base of the company. Trade relations are reported as fair. Payment terms are reported to be slow but correct. In view of aforesaid, the company can be considered for business dealings at usual trade terms and condition. |
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
|
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
31-03-2015.
LOCATIONS
|
Registered Office : |
Plot No. 41, 42 and 43, Kadakola Industrial Area,
Kadakola, Mysore – 571311, Karnataka |
|
Tel. No. : |
Not Available |
|
Fax No. : |
Not Available |
|
E-Mail : |
DIRECTORS
AS ON 31.03.2015
|
Name : |
Shin Kitagawa |
|
Designation : |
Managing director |
|
Address : |
439-2, Echigawa, Aisho-Cho, Echi-Gun, Shiga, 000000, Japan |
|
Date of Birth/Age : |
18.12.1959 |
|
Date of Appointment : |
08.11.2012 |
|
DIN No. : |
06419068 |
|
|
|
|
Name : |
Naoki Kojima |
|
Designation : |
Director |
|
Address : |
23-8, Ogawa Maruikedai, Higashiura-Cho, Chita-Gun, Aichi,
00000, Japan |
|
Date of Birth/Age : |
13.10.1958 |
|
Date of Appointment : |
13.11.2013 |
|
DIN No. : |
06731279 |
|
|
|
|
Name : |
Mr. Shoji Fujiwara |
|
Designation : |
Director |
|
Address : |
Courtyard Marriott, Chakala,Andheri East, Mumbai, 400059,
Maharashtra, India |
|
Date of Birth/Age : |
26.05.1954 |
|
Date of Appointment : |
13.11.2013 |
|
DIN No. : |
06733639 |
|
|
|
|
Name : |
Mr. Hiroyuki Machii |
|
Designation : |
Additional director |
|
Address : |
3-8 Minoyoshidi, Miyoshi-Shi, Aichi, Na, Japan |
|
Date of Appointment : |
21.08.2015 |
|
DIN No. : |
07265312 |
KEY EXECUTIVES
|
Name : |
Mr. Prakash Nagarajan |
|
Designation : |
Secretary |
|
Address : |
No:4, Block-4, Arogyanagar, H Block, Ramakrishnanagar,
Mysore - 570023, Karnataka, India |
|
Date of Appointment : |
11.06.2015 |
|
PAN No: |
ADOPN4380P |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 10.07.2014
|
Names of Shareholders |
|
No. of Shares |
|
TB Kawashima Company Limited, Japan |
|
80200000 |
|
Seiwa Company Limited, Japan |
|
20000 |
|
Total |
|
80220000 |
AS ON 10.07.2014
|
Names of Allottees |
|
No. of Shares |
|
TB Kawashima Company Limited, Japan |
|
4000000 |
|
Total |
|
4000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 10.07.2014
|
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 |
|
Total |
100.00 |
%20PRIVATE%20LIMITED%20-%20348718%2009-Nov-2015_files/image009.gif)
BUSINESS DETAILS
|
Line of Business : |
Trading in automotive fabrics. |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
Not Available |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
A S A and Associates LLP Chartered Accountants |
|
Address : |
A-2 Ground Floor, Akruti Antara Apartments No 11/1, Haudin Road, Bangalore- 560042, Karnataka, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFA4690A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company
: |
·
TB Kawashima Company Limited, Japan |
|
|
|
|
Ultimate Holding
company: |
|
|
|
|
|
Fellow Subsidiary
company: |
|
CAPITAL STRUCTURE
AFTER 10.07.2014
Authorised Capital : Rs. 1100.000 Million
Issued, Subscribed & Paid-up Capital : Rs. 964.200
Million
AS ON 10.07.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000000 |
Equity Shares |
Rs.10/- each |
Rs. 1000.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
80200000 |
Equity Shares |
Rs.10/- each |
Rs. 802.000
Million |
|
|
|
|
|
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
90000000 |
Equity Shares |
Rs.10/- each |
Rs. 90.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
77200000 |
Equity Shares |
Rs.10/- each |
Rs. 772.000
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 |
772.000 |
152.200 |
72.100 |
|
(b) Reserves & Surplus |
(169.855) |
(77.445) |
(37.056) |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
30.200 |
30.000 |
0.100 |
|
Total
Shareholders’ Funds (1) + (2) |
632.345 |
104.755 |
35.144 |
|
|
|
|
|
|
(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 |
0.461 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
0.461 |
0.000 |
0.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
29.672 |
35.864 |
2.193 |
|
(c) Other current liabilities |
26.658 |
13.943 |
6.896 |
|
(d) Short-term provisions |
0.000 |
0.000 |
0.520 |
|
Total
Current Liabilities (4) |
56.330 |
49.807 |
9.609 |
|
|
|
|
|
|
TOTAL |
689.136 |
154.562 |
44.753 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
78.474 |
0.156 |
0.160 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
440.129 |
0.562 |
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) |
0.021 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
4.089 |
64.874 |
0.310 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
522.713 |
65.592 |
0.470 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
12.907 |
16.646 |
0.000 |
|
(c) Trade receivables |
42.262 |
33.903 |
14.973 |
|
(d) Cash and cash equivalents |
108.016 |
34.683 |
28.842 |
|
(e) Short-term loans and
advances |
2.087 |
3.603 |
0.048 |
|
(f) Other current assets |
1.151 |
0.135 |
0.420 |
|
Total
Current Assets |
166.423 |
88.970 |
44.283 |
|
|
|
|
|
|
TOTAL |
689.136 |
154.562 |
44.753 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
NA |
NA |
NA |
|
|
Other Income |
NA |
NA |
NA |
|
|
TOTAL
|
NA |
NA |
NA |
|
|
|
|
|
|
|
Less |
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(92.430) |
(40.389) |
(15.038) |
|
|
|
|
|
|
|
Less |
TAX |
(0.118) |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(92.312) |
(40.389) |
(15.038) |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
(1.20) |
(2.65) |
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 |
|
Net cash flows from (used in) operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(37.12) |
(26.23) |
(33.60) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.15) |
(0.39) |
(0.43) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.95 |
1.79 |
4.61 |
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 |
72.100 |
152.200 |
772.000 |
|
Reserves & Surplus |
(37.056) |
(77.445) |
(169.855) |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.100 |
30.000 |
30.200 |
|
Net
worth |
35.144 |
104.755 |
632.345 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
%20PRIVATE%20LIMITED%20-%20348718%2009-Nov-2015_files/image011.gif)
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 |
No |
|
8 |
Designation of contact person |
No |
|
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 |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
No |
|
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 |
No |
|
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 |
NOTE:
- The Registered office of the company has been shifted from No.102, 1st Floor, C & B Square, Sangam Complex, Andheri – Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra, India to the present address
·
INDEX
OF CHARGES: NO CHARGES EXIST FOR COMPANY
OPERATION AND FUTURE
PROSPECTS
The company in the process of shifting its Registered Office as well as manufacturing plant from Mumbai, Maharashtra to Mysore, Karnataka as establishment of own plant construction in Mysore is at completion stage.
Since the Company invested huge funds on plant construction, it booked loss for this year and the directors foresee profitability and will have substantial growth and usage of complete capacity in forthcoming financial year.
The Company intends to increase the Authorised Share Capital, pursuant to the approval of the Shareholders.
FIXED ASSETS
Tangible assets
- Land
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
- Computer equipments
- Other equipments
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.65.79 |
|
UK Pound |
1 |
Rs.99.95 |
|
Euro |
1 |
Rs.71.55 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
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 |
6 |
|
FINANCIAL
CONDITION |
|
-- |
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
1~10 |
-- |
|
--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 |
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 |
|
42 |
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.