MIRA INFORM REPORT
|
Report No. : |
344801 |
|
Report Date : |
13.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
VIRAT EXIM |
|
|
|
|
Registered
Office : |
37/39, 2nd Carpenter Street, C.P. Tank Road, Mumbai – 400
004, Maharashtra |
|
Tel. No.: |
91-22-66394722 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Year of
Establishment : |
2007 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.29.757 Million |
|
|
|
|
IEC No.: |
0307077187 |
|
|
|
|
TIN No.: |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAEPS4892C |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Trader and Importer of Aluminium Alloys. |
|
|
|
|
No. of Employees
: |
20 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
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 is a proprietorship concern established in the year 2007. It
is a trader and importer of aluminium alloys. The concern possesses moderate risk profile marked by huge borrowings
and sharp decline in its cash accruals which may act as threat to the liquidity
position of the subject. However, trade relations are fair. Business is active. Payments are
slow but correct. The concern 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
SME “SE2B” |
|
Rating Explanation |
Moderate financial strength and high performance capability |
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. Jitendra Kesharimalji Sanghvi |
|
Designation : |
Proprietor |
|
Contact No.: |
91-22-66394722 |
|
Date : |
12.10.2015 |
LOCATIONS
|
Registered Office : |
37/39, 2nd Carpenter Street, C.P. Tank Road, Mumbai – 400
004, Maharashtra, India |
|
Tel. No.: |
91-22-66394722 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Location : |
Owned |
|
|
|
|
Warehouse : |
7th Maker Building, 1st Bandra Panjarapole Lane,
85-87, C.P. Tank Road, Mumbai-400004, Maharashtra, India |
SOLE PROPRIETOR
|
Name : |
Mr. Jitendra Kesharimalji Sanghvi |
|
Designation : |
Proprietor |
|
Address : |
1002, 10th Floor, Earth Pride, Sadashiv Lane, V.P. Road, Mumbai
-400004, Maharashtra, India |
|
Date of Birth/Age : |
41 Years |
|
Qualification : |
B.com |
BUSINESS DETAILS
|
Line of Business : |
Trader and Importer of Aluminium Alloys. |
|
|
|
|
Products : |
Aluminium Alloys |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
Aluminium Alloys |
|
Countries : |
·
Switzerland ·
Australia ·
Indonesia ·
China ·
Poland |
|
|
|
|
Terms : |
|
|
Selling : |
Cheque / Credit |
|
|
|
|
Purchasing : |
Cheque / Credit |
GENERAL INFORMATION
|
Suppliers : |
·
Hindalco ·
Sudarshan Aluminium India Limited |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Customers : |
End Users and OEM’s
·
Godrej Limited ·
Tata Group ·
HUL |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
No. of Employees : |
20 (Approximately) |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
Subhash Parakh and Company Chartered Accountants |
|
Address : |
Mumbai, Maharashtra, India |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Sister Concern : |
Virat Aluminium |
CAPITAL STRUCTURE
As on: 31.03.2015
|
Capital Investment : |
|
|
Owned : |
Rs.29.757 Million |
|
Borrowed : |
-- |
|
Total : |
Rs.29.757
Million |
FINANCIAL DATA
[all figures are
in Rupees Million]
Note : Sole Proprietary and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry.
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Proprietor’s Capital |
29.757 |
20.895 |
15.606 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
29.757 |
20.895 |
15.606 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Bank O/d |
|
|
|
|
|
Standard Chartered Bank C.C. |
18.919 |
8.880 |
0.000 |
|
|
Standard Chartered Bank B.C. |
20.194 |
0.000 |
0.000 |
|
|
Sundry Loans |
114.590 |
110.028 |
122.310 |
|
|
TOTAL BORROWING |
153.703 |
118.908 |
122.310 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
183.460 |
139.803 |
137.916 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.598 |
0.706 |
0.798 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
106.967
|
74.872
|
91.688
|
|
|
Sundry Debtors |
55.973
|
41.975
|
30.911
|
|
|
Cash & Bank Balances |
0.530
|
3.923
|
2.361
|
|
|
Other Current Assets |
32.775
|
20.185
|
12.184
|
|
|
Loans & Advances |
0.000
|
0.000
|
2.204
|
|
Total
Current Assets |
196.245
|
140.955
|
139.348
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
10.824
|
0.001
|
|
|
|
Other Current Liabilities and Provisions |
2.559
|
1.857
|
|
|
Total
Current Liabilities |
13.383
|
1.858
|
2.230
|
|
|
Net Current Assets |
182.862
|
139.097
|
137.118
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
183.460 |
139.803 |
137.916 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
358.175 |
263.699 |
240.882 |
|
|
|
Other Income |
0.462 |
0.053 |
0.051 |
|
|
|
TOTAL |
358.637 |
263.752 |
240.933 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of goods sold |
304.298 |
219.306 |
201.623 |
|
|
|
Bad Debts |
0.000 |
0.000 |
0.270 |
|
|
|
Bank Charges |
0.770 |
0.705 |
0.018 |
|
|
|
Bank Interest Paid |
0.860 |
0.021 |
0.000 |
|
|
|
CST Tax |
3.785 |
2.995 |
2.491 |
|
|
|
Commission Paid |
3.185 |
2.347 |
1.519 |
|
|
|
Computer Maintenance Charges |
0.036 |
0.029 |
0.007 |
|
|
|
Conveyance Charges |
0.804 |
0.168 |
0.181 |
|
|
|
Cyber fraud loss |
3.269 |
0.000 |
0.000 |
|
|
|
Electricity Charges |
0.030 |
0.032 |
0.020 |
|
|
|
Hel, Hamali and Cartage |
2.039 |
2.186 |
1.710 |
|
|
|
Insurance |
0.240 |
0.163 |
0.021 |
|
|
|
Interest on Loans |
12.239 |
14.257 |
15.360 |
|
|
|
Interest on TDS |
0.005 |
0.001 |
0.000 |
|
|
|
Membership Fees |
0.022 |
0.000 |
0.567 |
|
|
|
Municipal Tax |
0.000 |
0.029 |
0.112 |
|
|
|
MVAT Tax |
7.164 |
5.243 |
5.518 |
|
|
|
Octroi |
0.173 |
0.258 |
0.203 |
|
|
|
Postage, Stationery Charges |
0.025 |
0.025 |
0.026 |
|
|
|
Printing and Stationery Charges |
0.072 |
0.058 |
0.070 |
|
|
|
Professional Tax |
0.026 |
0.020 |
0.020 |
|
|
|
Professional Charges |
0.929 |
1.232 |
0.573 |
|
|
|
Rent Charges |
0.725 |
0.720 |
0.726 |
|
|
|
Salary |
2.248 |
1.685 |
1.520 |
|
|
|
Service Tax |
0.056 |
0.042 |
0.038 |
|
|
|
Sundry Expenses |
0.165 |
0.262 |
0.293 |
|
|
|
Telephone and Internet Charges |
0.105 |
0.051 |
0.050 |
|
|
|
Testing Charges |
0.002 |
0.007 |
0.022 |
|
|
|
Transport Charges |
1.478 |
0.852 |
0.691 |
|
|
|
Traveling Expenses |
0.000 |
0.367 |
0.902 |
|
|
|
Vehicle Maintenance and Petrol Charges |
0.346 |
0.145 |
0.197 |
|
|
|
Tooling Development Charges |
0.177 |
0.000 |
0.000 |
|
|
|
Clearing and Forwarding Charges (Import) |
0.000 |
2.018 |
0.000 |
|
|
|
TOTAL |
345.273 |
255.224 |
234.748 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
13.364 |
8.528 |
6.185 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.134 |
0.174 |
0.163 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT /
(LOSS) |
13.230 |
8.354 |
6.022 |
|
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
3.69 |
3.17 |
2.50 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.72 |
5.90 |
4.30 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.44 |
0.40 |
0.39 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
5.17 |
5.69 |
7.84 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.53 |
1.26 |
1.12 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Proprietor’s Capital |
15.606 |
20.895 |
29.757 |
|
Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
Net
worth |
15.606 |
20.895 |
29.757 |
|
|
|
|
|
|
Standard Chartered Bank C.C. |
0.000 |
8.880 |
18.919 |
|
Standard Chartered Bank B.C. |
0.000 |
0.000 |
20.194 |
|
Sundry Loans |
122.310 |
110.028 |
114.590 |
|
Total
borrowings |
122.310 |
118.908 |
153.703 |
|
Debt/Equity
ratio |
7.837 |
5.691 |
5.165 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
240.882 |
263.699 |
358.175 |
|
|
|
9.472 |
35.827 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
240.882 |
263.699 |
358.175 |
|
Profit/(Loss) |
6.022 |
8.354 |
13.230 |
|
|
2.50% |
3.17% |
3.69% |
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 |
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 |
No |
|
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 |
No |
|
31 |
External Agency Rating, if available |
Yes |
|
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 |
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 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.64.72 |
|
|
1 |
Rs.99.29 |
|
Euro |
1 |
Rs.73.59 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
AMR |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILITY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
26 |
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.