MIRA INFORM REPORT

 

 

Report No. :

343129

Report Date :

03.10.2015

 

IDENTIFICATION DETAILS

 

Name :

DAXEN AGRITECH INDIA PRIVATE LIMITED

 

 

Registered Office :

120, D.I.C. Industrial Area, Baddi, Solan - 173205, Himachal Pradesh

Tel. No.:

91-1795-650853

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

24.11.2009

 

 

Com. Reg. No.:

06-031246

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000  Million

 

 

CIN No.:

[Company Identification No.]

U01111HP2009PTC031246

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Ayurvedic medicines, capsule, tablets, tonic, etc.

 

 

No. of Employees :

41 (Approximately) 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 270000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated on 24th November, 2009. It has moderate track record.

 

Management of the company has failed to file its financial for the year 2014 with the Government Department.

 

As per registrar of companies the date of balance sheet i.e. financials filed is shown as 31st March, 2013 but the documents related to the financials for the year 2013 are not available from any sources.

 

As per available financial of 2012, overall financial position of the company seems to be decent.

 

Mr. Himanshu Behra (Financial Manager) has provided us with all information and he also confirmed that the company has sales turnover of Rs. 170.000 Million for the year 2012-2013, Rs. 230.000 Million for the 2013-2014 and Rs. 260.000 Million for the year 2014-2015 which is not verified.

 

Trade relations are fair. Business is active. Payment are reported to be unknown

 

The company can be considered for business dealings with some cautions.  

 

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.

 

INFORMATION PARTED BY

 

Name :

Mr. Himanshu Behara

Designation :

Finance Manager

Contact No.:

91-8894175114

Date :

01.10.2015

 

 

LOCATIONS

 

Registered Office/Factory :

120, D.I.C. Industrial Area, Baddi, Solan - 173205, Himachal Pradesh

Tel. No.:

91-1795-650853

Mobile No.:

91-8894175114 (Mr. Himanshu Behara)

Fax No.:

Not Available

E-Mail :

daxena_finance@yahoo.in

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Tan Young Tat

Designation :

Additional Director

Address :

176, Taman Laguna Mas, Jalan Alor Mengkudu, Alor Setar, Kedah, 05400 , Malaysia

Date of Birth/Age :

02.06.1971

Date of Appointment :

10.06.2015

DIN No.:

02804466

 

 

Name :

Ms. Lim Yew Lin

Designation :

Additional Director

Address :

Wisma Dxn, 213, Lebuhraya Sultan Abdul Halim, 05400 Alor Setar, Kedah, 05400 , Malaysia

Date of Birth/Age :

06.09.1967

Date of Appointment :

28.01.2011

DIN No.:

02804498

 

KEY EXECUTIVES

 

Name :

Mr. Himanshu Behara

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

No. of Shares

%age holding

DXN Holding BHD, Penang

10000

1.00

DXN International Holding Limited, British Virgin, Island

990000

99.00

 

 

 

Total

1000000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Bodies corporate

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Ayurvedic medicines, capsule, tablets, tonic, etc.

 

 

Products :

  • Ayurvedic medicines
  • Capsule
  • Tablets
  • Tonic

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Countries :

Malaysia

 

 

Terms :

 

Selling :

Cheque and Credit

 

 

Purchasing :

Cheque and Credit

 

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 :

41 (Approximately)

 

 

Bankers :

Bank Name

Axis Bank Limited

Branch

Baddi Branch, Solan, Himachal Pradesh, 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 :

Deepak Jhanwar and Company

Chartered Accountants

Address :

Shop No.9, First Floor, Goal Market, Sai Road, Baddi Solan - 173205, Himachal Pradesh, India

Tel. No.:

91-9466950497/9736850597

E-Mail :

cadeepakjhanwar@yahoo.in

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

ADJPJ5633J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

  • DXN Industries SDN BHD
  • DXN Herbal Manufacturing India Private Limited

 

 

Holding Company :

  • DXN International Holding Limited, Island

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(a) Share Capital

 

10.000

10.000

(b) Reserves & Surplus

 

83.777

28.834

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

93.777

38.834

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

52.344

0.000

(b) Deferred tax liabilities (Net)

 

0.273

0.282

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

52.617

0.282

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000 

(b) Trade payables

 

27.990

84.392

(c) Other current liabilities

 

0.553

3.787

(d) Short-term provisions

 

0.740

0.000

Total Current Liabilities (4)

 

29.283

88.179

 

 

 

 

TOTAL

 

175.677

127.295

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

13.743

15.694

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

13.743

15.694

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

40.866

67.272

(c) Trade receivables

 

91.812

39.482

(d) Cash and cash equivalents

 

24.763

3.166

(e) Short-term loans and advances

 

4.321

1.423

(f) Other current assets

 

0.000

0.000

(g) Pre-Operative Expenses

 

0.172

0.258

Total Current Assets

 

161.934

111.601

 

 

 

 

TOTAL

 

175.677

127.295

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

10.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

(0.182)

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

9.818

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

 

DEFERRED TAX LIABILITIES

 

 

0.147

 

 

 

 

TOTAL

 

 

9.965

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

8.440

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 

 

Sundry Debtors

 
 
 

 

Cash & Bank Balances

 
 
 

 

Other Current Assets

 
 
 

 

Loans & Advances

 
 
 

Total Current Assets

 
 
3.781

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 

 

Other Current Liabilities

 
 
 

 

Provisions

 
 
 

Total Current Liabilities

 
 
2.511

Net Current Assets

 
 
 

 

 

 

 

MISCELLANEOUS EXPENSES (Pre-Operative Expenses)

 

 

0.255

 

 

 

 

TOTAL

 

 

9.965

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

 

TOTAL INCOME

165.148

120.482

1.114

 

 

 

 

 

Less

TOTAL EXPENSES

96.473

84.074

1.149

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

68.675

36.408

(0.035)

 

 

 

 

 

Less

TAX

13.732

7.391

0.147

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

54.943

29.017

(0.182)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

54.94

29.02

(0.11)

 

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Sales Turnover (Approximately)

260.000

230.000

170.000

 

 

Expected Sales (2015-2016): Rs. 200.000 Million (Due to market fluctuation)

 

The above information has been parted by Mr. Himanshu Behara (Finance Manager)

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Current Maturities of Long term debt

N.A

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

Net cash flow from operating activity

N.A

N.A

N.A

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PAT / Total Income)

(%)

33.27

24.08

(16.34)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

39.09

28.60

(0.28)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.73

0.94

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.56

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.53

1.27

1.51

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2011

31.03.2012

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

(0.182)

28.834

83.777

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.818

38.834

93.777

 

 

 

 

long-term borrowings

0.000

0.000

52.344

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

52.344

Debt/Equity ratio

0.000

0.000

0.558

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

 

(Rs. In Million)

(Rs. In Million)

Total Income

120.482

165.148

 

37.073

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

 

(Rs. In Million)

(Rs. In Million)

Total Income

120.482

165.148

Profit

29.017

54.943

 

24.08%

33.27%

 

s

 

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

No

19

Major customers

No

20

Banking Details

Yes

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

No

26

Turnover of firm for last six 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

 

 

UNSECURED LOAN

Particulars

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWING

 

 

From

 

 

DXN Herbal Manufacturing India Private Limited 

52.344

0.000

Total

52.344

0.000

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

FIXED ASSETS

  • Land
  • Building
  • Plant and Machinery
  • Motor Vehicle
  • Computer
  • Furniture and Fixture
  • 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 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.65.55

UK Pound

1

Rs.99.17

Euro

1

Rs.73.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.