MIRA INFORM REPORT

 

 

Report No. :

349960

Report Date :

17.11.2015

 

IDENTIFICATION DETAILS

 

Name :

ZETTS COSMETICS PRIVATE LIMITED

 

 

Registered Office :

2, Gokul Arcade, “B” Building, Subhash Road, Vile Parle (East), Mumbai – 400057, Maharashtra

Tel. No.:

91-22-66941200

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.05.2004

 

 

Com. Reg. No.:

11-146152

 

 

Capital Investment / Paid-up Capital :

Rs.5.100 Million

 

 

CIN No.:

[Company Identification No.]

U24246MH2004PTC146152

 

 

IEC No.:

0304037940

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMZ01080C

 

 

PAN No.:

[Permanent Account No.]

AAACZ2026J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Private lable perfumes.

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

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 incorporated in the year 2004 having satisfactory track.

 

Available financial indicates sound financial risk profile marked by healthy networth base with fair liquidity and favorable gap between trade payables and trade receivables.

 

Further, the rating also takes into consideration good profit margin of the company.

 

Trade relations are reported as fair. Business is active. Payments terms are reported as usually correct and as per commitment.

 

The company can be considered normal for business dealings at usual trade term 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

CRISIL

Rating

Term Loan = (BB+)

Rating Explanation

Moderate risk of default

Date

23.06.2015

 

 

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. Krishna

Designation :

Account Manager

Contact No.:

91-22-66941200

Date :

14.11.2015

 

 

LOCATIONS

 

Registered / Corporate Office :

2, Gokul Arcade, "B" Building, Subhash Road, Vile Parle (East), Mumbai-400057, Maharashtra, India

Tel. No.:

91-22-66941209 / 66941200

Fax No.:

91-22-66960057 / 66459719

E-Mail :

jignesh@tiam.info

zettscosmetics@gmail.com

Website :

www.zettswsmetics.com

 

 

Factory :

411/412, New Area, Kasez Road, Gandhidham, Kutch – 370230, Gujarat, India

 


 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Arun Bhargav Desai

Designation :

Director

Address :

604, B, Sidhhgiri Raj Kamal Marg, Office Dr. S S Road, Parel, Mumbai-400012, Maharashtra, India

Date of Birth/Age :

07.10.1962

Date of Appointment :

09.10.2012

DIN No.:

00227578

 

 

Name :

Mr. Sudhir Sunderlal Kapadia

Designation :

Director

Address :

504, Panchsheel C Road, Churchgate, Mumbai – 400020, Maharashtra, India

Date of Birth/Age :

20.01.1950

Date of Appointment :

09.05.2004

DIN No.:

00299047

 

 

KEY EXECUTIVES

 

Name :

Mr. Krishna

Designation :

Account Manager

 

 

SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Arun Bhargav Desai

 

254847

Kalpana Sudhir Kapadia

 

51

Jyoti K Sheth

 

51

Kirit Sheth

 

254694

Sanjay M. Punatur

 

51

Swati Desai

 

51

Mahendra G. Punatar

 

51

Suniti Desai

 

51

Sudhir Kapadia - HUF

 

51

Sunil D. Joshi

 

51

Anita Shah

 

51

 

 

 

Total

 

510000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Private lable perfumes.

 

 

Products :

Private Lable Perfumes

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Available

 

 

Terms :

Not Divulged

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management 

 

 

Bankers :

Banker Name

Bank of Maharashtra

Branch Address

Ranade Road, Dadar Branch,

Samraddhi Heights, D.L. Vaidya Road, Dadar, Mumbai - 400028,

Maharashtra, India

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

 

 

 

Auditors :

 

Name :

Kamdar Desai and Patel

Chartered Accountants

Address :

Vasaikar House, 296, Cadell Road, Dadar (West), Mumbai – 400028, Maharashtra, India

Tel. No.:

91-22-24475000

Fax No.:

91-22-24475001

E-Mail :

info@kdpaccounts.com

Website:

www.kdpaccounts.com

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

AABPK7767P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

550000

Equity Shares

Rs.10/- each

Rs.5.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

510000

Equity Shares

Rs.10/- each

Rs.5.100 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

5.100

5.100

0.100

(b) Reserves & Surplus

24.096

15.205

13.730

(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)

29.196

20.305

13.830

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

40.900

47.824

46.300

(b) Deferred tax liabilities (Net)

0.340

0.588

0.545

(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)

41.240

48.412

46.845

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.058

3.003

0.000

(b) Trade payables

29.568

23.487

17.685

(c) Other current liabilities

8.029

6.611

14.949

(d) Short-term provisions

6.350

3.950

2.250

Total Current Liabilities (4)

46.005

37.051

34.884

 

 

 

 

TOTAL

116.441

105.768

95.559

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.805

34.346

31.356

(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

0.000

Total Non-Current Assets

32.805

34.346

31.356

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

1.661

0.286

1.664

(b) Inventories

38.071

32.649

32.229

(c) Trade receivables

34.054

31.010

24.992

(d) Cash and cash equivalents

1.640

1.992

1.940

(e) Short-term loans and advances

8.210

5.485

3.378

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

83.636

71.422

64.203

 

 

 

 

TOTAL

116.441

105.768

95.559

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

284.432

214.375

 

 

 

Other Income

0.426

0.652

 

 

 

TOTAL                                              (A)

284.858

215.027

187.854

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

205.336

152.705

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(5.339)

(5.449)

 

 

 

Employee Benefits Expenses

20.919

17.405

 

 

 

Other Expenses

44.543

34.382

 

 

 

TOTAL                                              (B)

265.459

199.043

181.831

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

19.399

15.984

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.098

2.241

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

17.301

13.743

 [Including Financial and Depreciation Expenses]

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

6.259

5.526

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

11.042

8.217

6.023

 

 

 

 

 

Less

TAX                                                                  (H)

2.151

1.743

1.941

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

8.891

6.474

4.082

 

 

 

 

 

 

IMPORTS – CIF VALUE

107.530

72.074

19.648

 

 

 

 

 

 

Earnings Per Share (Rs.)

17.43

12.70

8.00

 

 

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

Net Profit Margin

(PAT / Sales)

(%)

3.13

3.02

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.82

7.46

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.48

7.77

6.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.38

0.40

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.47

2.50

3.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.82

1.93

1.84


 

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

0.100

5.100

5.100

Reserves & Surplus

13.730

15.205

24.096

Net worth

13.830

20.305

29.196

 

 

 

 

Long-term borrowings

46.300

47.824

40.900

Short term borrowings

0.000

3.003

2.058

Total borrowings

46.300

50.827

42.958

Debt/Equity ratio

3.348

2.503

1.471

 

 

 

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

187.854

215.027

284.858

 

 

14.465

32.475

 

 

 

 

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

187.854

215.027

284.858

Profit

4.082

6.474

8.891

 

2.17%

3.01%

3.12%

 

 

 

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

 

NOTE

The registered office address of the company has been shifted from 302 Navin Ashadadasaheb Phalke Road, Dader (East), Mumbai – 400014, Maharashtra, India to present address w.e.f. 04.05.2009

 

 

OPERATING PERFORMANCE

 

During the year, the total income of the Company was Rs. 284.858 Million (Previous Year Rs.215.027 Million). The Net Profit of the Company is Rs.8.891 Million (Previous Year Rs.6.474 Million). The Company has recorded a growth of 37.33%. The Directors are assured of higher returns in the future.

 

 

COMPANY’S PERFORMANCE AND FUTURE OUTLOOK

 

Subject manufacturer and exporter of “Private Lable perfumes” has marched through the year with impressive growth and profitability. Though the economical crisis, Global meltdown and surging dollar rates have put enormous challenge, they have sustained both growth and profitability.

 

Meeting to and delivering more than the client expectations would remain, like for any brand, primary focus for next few years.

 

 

UNSECURED LOAN

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans from promoters

34.300

40.300

Loans from relatives of promoters

6.600

5.000

Packing credit in USD

0.000

2.524

 

 

 

Short Term Borrowings

 

 

Daimler Financial Services (I) Private Limited – Car loan 

2.058

3.003

 

 

 

Total

42.958

50.827

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10154459

02/04/2015 *

110,000,000.00

BANK OF MAHARASHTRA

SAMRADDHI HEIGHTS, D.L.VAIDYA ROAD, DADAR, MUMBAI- 400028, MAHARASHTRA, INDIA

C63502660

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Mould

·         Computer

·         Air Conditioner

·         Office Equipments

·         Furniture and Fixtures

·         Motor Vehicles

·         Plant and Machinery

·         Electrical Installation

 


 

 


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.66.17

UK Pound

1

Rs.100.65

Euro

1

Rs.70.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

GEET

 


 

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

--PROFITABILITY

1~10

5

--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

 

46

 

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.