MIRA INFORM REPORT

 

 

Report No. :

348910

Report Date :

14.11.2015

 

IDENTIFICATION DETAILS

 

Name :

GROSPINZ FABZ LIMITED

 

 

Registered Office :

Near Railway Crossing, Factory Road, Muktsar – 152026, Punjab

Mob. No.:

91-9814040007 (Mr. Navneet Grouer)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.12.2006

 

 

Com. Reg. No.:

16-030726

 

 

Capital Investment / Paid-up Capital :

Rs. 151.309 Million

 

 

CIN No.:

[Company Identification No.]

U17111PB2006PLC030726

 

 

IEC No.:

3007002923

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AMRG13763B

 

 

PAN No.:

[Permanent Account No.]

AACCG7565R

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Subject is engaged in manufacturing of cotton yarn.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

                    

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2006 and is engaged in textile spinning business. It is an established company having satisfactory track.

 

For the financial year ended 2014, company possesses decent revenue profile with fair profit margins recording during the year under review.

 

Further, rating considers company’s acceptable financial risk profile with sufficient net worth base, comfortable liquidity position and fair balance sheet profile of the company.

 

Moreover, ratings reflects its promoter’s extensive experience in cotton industry.

 

Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

In view of aforesaid, 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.

 

 

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

CRISIL RATING

Rating

Long Term Rating = BB-

Rating Explanation

Inadequate-credit-quality and high credit risk.

Date

April 02, 2015

 

Rating Agency Name

CRISIL RATING

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk

Date

April 02, 2015

 

 

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. Navneet Grover

Designation :

Chief Executive Officer

Contact No.:

91-9814040007

Date :

10.11.2015

 

 

LOCATIONS

 

Registered Office :

Near Railway Crossing, Factory Road, Muktsar – 152026, Punjab, India

Tel. No.:

Not Available

Mobile No.:

91-9814040007

Fax No.:

Not Available

E-Mail :

NAVNEETGROVER@HOTMAIL.COM

 

 

Manufacturing Facility :

Located At :

 

Ferozepur, Punjab, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Supneet Grover

Designation :

Director

Address :

Near BDO Office, Kotkapura Road, Muktsar - 152026, Punjab, India

Date of Birth/Age :

01.01.1979

Date of Appointment :

05.12.2006

DIN No.:

00707354

 

 

Name :

Babu Lal Grover

Designation :

Director

Address :

Near BDO Office, Kotkapura Road, Muktsar - 152026, Punjab, India

Date of Birth/Age :

15.10.1946

Date of Appointment :

05.12.2006

DIN No.:

00757468

 

 

Name :

Navneet Kumar Grover

Designation :

Director

Address :

Near BDO Office, Kotkapura Road, Muktsar - 152026, Punjab, India

Date of Birth/Age :

19.05.1975

Date of Appointment :

05.12.2006

DIN No.:

00757470

 

 

KEY EXECUTIVES

 

Name :

Mr. Navneet Grover

Designation :

Chief Executive Officer

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

18.37

Directors or relatives of Directors

54.00

Other top fifty shareholders

27.63

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing of cotton yarn.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

Information declined by the management

 

 

Bankers :

  • State Bank of India, Malout Road, Muktsar – 152026, Punjab, India
  • Oriental Bank of Commerce, Muktsar - 152026, Punjab, India
  • State Bank of India, Muktsar - 152026, Punjab, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Rupee term loans from banks

199.709

228.222

 

 

 

SHORT TERM BORROWING

 

 

Working capital loans from banks

294.677

349.292

 

 

 

Total

494.386

577.514

 

Auditors :

 

Name :

Singh Kuljit and Associates

Chartered Accountant

Address :

Near State Bank Of India, Satta Bazar , Kotakpura, Punjab, India

PAN No.:

ATAPS7818R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17000000

Equity Shares

Rs.10/- each

Rs. 170.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15130900

Equity Shares

Rs.10/- each

Rs. 151.309 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

151.309

151.309

126.309

(b) Reserves & Surplus

73.359

40.804

11.738

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

5.000

Total Shareholders’ Funds (1) + (2)

224.668

192.113

143.047

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

245.661

232.705

297.291

(b) Deferred tax liabilities (Net)

28.849

33.484

34.710

(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)

274.510

266.189

332.001

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

294.677

349.292

320.391

(b) Trade payables

45.178

74.414

54.299

(c) Other current liabilities

24.283

23.595

15.019

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

364.138

447.301

389.709

 

 

 

 

TOTAL

863.316

905.603

864.757

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

382.748

409.628

444.949

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

2.113

(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

25.297

5.880

5.880

(e) Other Non-current assets

0.120

0.160

0.124

Total Non-Current Assets

408.165

415.668

453.066

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

233.352

258.149

171.570

(c) Trade receivables

153.314

145.460

110.107

(d) Cash and cash equivalents

41.940

41.927

34.456

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

26.545

44.399

95.558

Total Current Assets

455.151

489.935

411.691

 

 

 

 

TOTAL

863.316

905.603

864.757

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1520.296

1138.349

1208.253

 

Other Income

39.999

19.519

22.782

 

TOTAL                                    

1560.295

1157.868

1231.035

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1032.324

778.969

848.216

 

Purchases of Stock-in-Trade

148.551

0.218

3.704

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(19.470)

16.607

98.695

 

Employees benefits expense

49.965

44.774

28.699

 

Other expenses

202.740

169.524

128.127

 

TOTAL                                    

1414.110

1010.092

1107.441

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

146.185

147.776

123.594

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

58.176

60.250

64.579

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

88.009

87.526

59.015

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

70.469

52.686

51.015

 

 

 

 

 

 

PROFIT BEFORE TAX

17.540

34.840

8.000

 

 

 

 

 

Less

TAX                                                                 

(15.014)

5.774

3.167

 

 

 

 

 

 

PROFIT AFTER TAX

32.554

29.066

4.833

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.15

1.92

0.31

 

 

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) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.14

2.55

0.40

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

9.62

12.98

10.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.03

3.85

0.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.18

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.41

3.03

4.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

1.10

1.06

 

 

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

126.309

151.309

151.309

Reserves & Surplus

11.738

40.804

73.359

Share Application money pending allotment

5.000

0.000

0.000

Net worth

143.047

192.113

224.668

 

 

 

 

long-term borrowings

297.291

232.705

245.661

Short term borrowings

320.391

349.292

294.677

Total borrowings

617.682

581.997

540.338

Debt/Equity ratio

4.318

3.029

2.405

 

 

 

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

1208.253

1138.349

1520.296

 

 

(5.786)

33.553

 

 

 

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

1208.253

1138.349

1520.296

Profit

4.833

29.066

32.554

 

0.40%

2.55%

2.14%

 

 

 

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

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

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

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

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from others

42.805

0.801

Loans and advances from directors

3.147

3.682

 

 

 

Total

45.952

4.483

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10424148

29/03/2013

103,700,000.00

STATE BANK OF INDIA

MUKTSAR, MUKTSAR, Punjab - 152026,

 INDIA

B73719957

2

10421793

29/03/2013

140,000,000.00

STATE BANK OF INDIA

MALOUT ROAD, MUKTSAR, MUKTSAR, Punjab - 152026, INDIA

B73734089

3

10421676

29/03/2013

140,000,000.00

STATE BANK OF INDIA

MALOUT ROAD, MUKTSAR, MUKTSAR, Punjab - 152026, INDIA

B73734469

4

10108050

29/03/2013 *

559,300,000.00

STATE BANK OF INDIA

MALOUT ROAD, MUKTSAR, MUKTSAR, Punjab - 152026, INDIA

B73344269

 

 

* Date of charge modification

 

 

FIXED ASSETS

 


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 records 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. 66.14

UK Pound

1

Rs. 100.55

Euro

1

Rs. 71.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

JYO

 


 

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

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

44

 

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.