MIRA INFORM REPORT

 

 

Report No. :

345835

Report Date :

17.10.2015

 

IDENTIFICATION DETAILS

 

Name :

SAMEEP FABRICS PRIVATE LIMITED (w.e.f. 15.03.2009)

 

 

Formerly known as :

AMAN FABRICS PRIVATE LIMITED

 

 

Registered Office :

151, Devraj Industrial Park, Near Kankria Textile Industries, Piplej Pirana Road, Ahmedabad – 382405, Gujarat

Tel. No.:

91-79-29094921

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.11.2005

 

 

Com. Reg. No.:

04-047097

 

 

Capital Investment / Paid-up Capital :

Rs.5.829 Million

 

 

CIN No.:

[Company Identification No.]

U17110GJ2005PTC047097

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCA4848N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Processing, trading and exporter, supplier of cotton fabrics, printed fleece fabric, dyed fleece fabric, flannel fabric, bed sheets etc.

 

 

No. of Employees :

22 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 140000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2005 having moderate track.

 

The rating takes into consideration company’s moderate financial risk profile and low profit margin of the company.

 

The rating is further constrained by leveraged capital structure of the company and high working capital intensity of operation.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported as slow but correct.

 

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

ICRA

Rating

Cash credit= B

Rating Explanation

High risk of default.

Date

March, 2015

 

 

Rating Agency Name

ICRA

Rating

Term loan= A4

Rating Explanation

Minimal degree of safety and carry very high credit risk.

Date

March, 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 PARTED BY

 

Name :

Mr. Gopal Gandhi

Designation :

Senior Account

Contact No.:

91-79-29094921

Date :

16.10.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

151, Devraj Industrial Park, Near Kankria Textile Industries, Piplej Pirana Road, Ahmedabad – 382405, Gujarat, India

Tel. No.:

91-79-29094921 / 22

Mobile No.:

91-9925007873 (Mr. Sandeep)

Tel. No.:

Not Available

E-Mail :

sandeep_agr47@rediffmail.com

sandeepagrawal@sameepfabrics.com

Website :

www.sameepfabrics.com

 

 

Sales Office :

34-35, Shree Mahavir Cloth Market, Near Hirabhai Market, Ahmedabad – 380022, Gujarat, India

Tel. No.:

91-79-25467009 / 25469270

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Sandipkumar Santkumar Agrawal

Designation :

Managing Director

Address :

43, Basant Bahar, Bopal, Taluka Dascroi, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

17.05.1974

Date of Appointment :

18.11.2005

DIN No.:

01078044

 

 

Name :

Mr. Santkumar Banvarilal Agrawal

Designation :

Director

Address :

43, Basant Bahar, Bopal, Taluka Dascroi, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

15.09.1950

Date of Appointment :

01.04.2011

DIN No.:

02328439

 

 

Name :

Mr. Sachinkumar Santkumar Agrawal

Designation :

Director

Address :

43, Basant Bahar, Bopal, Taluka Dascroi, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

27.02.1978

Date of Appointment :

01.04.2011

DIN No.:

02328460

 

 

KEY EXECUTIVES

 

Name :

Mr. Gopal Gandhi

Designation :

Senior Account

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Sandipkumar Santkumar Agrawal

 

68460

Rajrani Santkumar Agrawal

 

50000

Nidhi Aklavya Ghuwalewala

 

3600

Pankaj Sanganeria

 

100

Aklavya A. Ghuwalewala

 

3100

Chandramohan Badridas Ghuwalewala Huf

 

2600

Sameep Exim Private Limited

 

50000

Mithalal K. Agrawal

 

11450

Pallavi Sachin Agrawal

 

36000

Sachin Santkumar Agrawal

 

35000

Santkumar Banwarilal Agrawal

 

35000

Sandeep Santkumar Agrawal H. U. F.

 

65500

Sachin Santkumar Agrawal H. U. F.

 

61500

Vishnubhai Kacharabhai Patel

 

3000

Mayank Gopiram Chaudhary

 

1000

Pawankumar M. Sharma

 

1500

Shravan B. Tulsiyan

 

10500

Sunilkumar Satnarayan Agrawal

 

10

Rakesh Rameshchandra Gupta

 

10

Durga Prasad Madanlal Tulsiyan

 

10

Ushadevi Hariram Agrawal

 

10

Bhartiben M. Jani

 

10

Vinita Sandeep Agarwal

 

47000

Santkumar Bhanwarlal Agrawal HUF

 

97500

 

 

 

Total

 

582860

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Bodies corporate

8.58

Directors or relatives of Directors

91.42

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Processing, trading and exporter, supplier of cotton fabrics, printed fleece fabric, dyed fleece fabric, flannel fabric, bed sheets etc.

 

 

Products :

  • Cotton Fabrics
  • Printed Fleece Fabric
  • Dyed Fleece Fabric
  • Flannel Fabric
  • Bed Sheets

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Dubai
  • Srilanka

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Textra Private Limited

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 :

Company Name :

Ajit Trading

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 :

22 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

New Cloth Market Branch, Outside Raipur Gate, Ahmedabad – 380002, Gujarat, India

Person Name :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

0.642

3.074

 

 

 

Short Term Borrowings

 

 

Rupee term loans from banks

120.822

100.243

 

 

 

Total

121.464

103.317

 

 

Auditors :

 

Name :

Mehta Sunil Kanaiyalal

Chartered Accountants

Address :

77, 1st Floor, Shree Krishna Centre, Mithakhali Six Roads, Ahmedabad – 380009, Gujarat, India

PAN No.:

AAPPM5006K

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

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

 

 

 

 

582860

Equity Shares

Rs.10/- each

Rs.5.829 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

5.829

5.619

5.619

(b) Reserves & Surplus

41.853

35.278

33.922

(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)

47.682

40.897

39.541

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

79.562

29.180

122.986

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

79.562

29.180

122.986

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

146.234

106.355

0.000

(b) Trade payables

270.383

17.361

59.018

(c) Other current liabilities

9.408

4.820

1.032

(d) Short-term provisions

3.000

0.650

1.110

Total Current Liabilities (4)

429.025

129.186

61.160

 

 

 

 

TOTAL

556.269

199.263

223.687

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.556

27.188

28.800

(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

0.025

0.023

0.022

(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

0.715

0.802

2.958

Total Non-Current Assets

27.296

28.013

31.780

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

83.690

56.825

122.210

(c) Trade receivables

434.981

99.702

59.025

(d) Cash and cash equivalents

3.888

5.373

0.221

(e) Short-term loans and advances

2.473

3.677

9.758

(f) Other current assets

3.941

5.673

0.693

Total Current Assets

528.973

171.250

191.907

 

 

 

 

TOTAL

556.269

199.263

223.687

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1722.426

677.871

560.085

 

 

Other Income

9.599

13.141

6.949

 

 

TOTAL                                             

1732.025

691.012

567.034

 

 

 

 

 

Less

EXPENSES

1723.752

689.007

566.124

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

8.273

2.005

0.910

 

 

 

 

 

Less

TAX                                                     

3.000

0.650

0.350

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

5.273

1.355

0.560

 

 

 

 

 

 

Earnings Per Share (Rs.)

9.05

2.41

--

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

2.432

2.580

0.000

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.31

0.20

0.10

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

1.49

1.01

0.41

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.05

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.79

3.38

3.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.33

3.14

 

 

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

5.619

5.619

5.829

Reserves & Surplus

33.922

35.278

41.853

Net worth

39.541

40.897

47.682

 

 

 

 

long-term borrowings

122.986

29.180

79.562

Short term borrowings

0.000

106.355

146.234

Current Maturities of Long term debt

0.000

2.580

2.432

Total borrowings

122.986

138.115

228.228

Debt/Equity ratio

3.110

3.377

4.786

 

 

 

 

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

560.085

677.871

1722.426

 

 

21.030

154.093

 

 

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

560.085

677.871

1722.426

Profit

0.560

1.355

5.273

 

0.10%

0.20%

0.31%

 

 

 

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

No

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Deposits from directors

0.000

0.106

Deposits from shareholders

43.320

24.400

Intercorporate deposits

35.600

1.600

 

 

 

Short Term Borrowings

 

 

Term loans from others

25.412

6.112

 

 

 

Total

104.332

32.218

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10476665

08/02/2014

20,000,000.00

Bank of Baroda

New Cloth Market Branch,, Outside Raipur Gate, Ahmedabad, Gujarat - 380002, India

B95974937

2

10208291

23/03/2010

7,500,000.00

Bank of Baroda

New Cloth Market Branch, Out Side Raipur Gate, Ahmedabad, Gujarat - 380002, India

A81631434

3

10229165

16/12/2014 *

191,042,000.00

Bank of Baroda

New Cloth Market Branch, Outside Raipur Gate, Ahmedabad, Gujarat - 380002, India

C36943488

4

10075911

16/12/2014 *

191,042,000.00

Bank of Baroda

New Cloth Market Branch, Outside Raipur Gate, Ahmedabad, Gujarat - 380002, India

C36942688

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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.64.97

UK Pound

1

Rs.100.55

Euro

1

Rs.73.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

28

 

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.