MIRA INFORM REPORT

 

 

Report No. :

346317

Report Date :

23.10.2015

 

IDENTIFICATION DETAILS

 

Name :

VISHESH POLYIMPEX PRIVATE LIMITED

 

 

Registered Office :

405, Durga, A-8 Veera Industrial Estate, Off Veera, Desai Road, Behind Balaji Tele Films, Andheri (West), Mumbai – 400053, Maharashtra

Tel. No.:

91-22-26736570

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.07.1997

 

 

Com. Reg. No.:

11-109595

 

 

Capital Investment / Paid-up Capital :

Rs.5.810 Million

 

 

CIN No.:

[Company Identification No.]

U51900MH1997PTC109595

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV07458D

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Awe-inspiring Range of Ceramic Items.

 

 

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 on 24th July, 1997. It is engaged into business of manufacturing of Awe-inspiring range of ceramic items. It has satisfactory track record.

 

Profitability of the company seems to be low during FY2014. However, Liquidity of the company is fair marked by favorable gap between trade receivables and payables. Further, it possesses an acceptable financial profile marked by adequate networth base.

 

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

 

The company can be considered for business dealing 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.

 

 

 

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 DECLINED BY

 

Name :

Mr. Akshay Mehta

Designation :

Account Executive

Contact No.:

91-22-26736570

Date :

21.10.2015

 

 

LOCATIONS

 

Registered Office :

405, Durga, A-8 Veera Industrial Estate, Off Veera, Desai Road, Behind Balaji Tele Films, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-26736570

Fax No.:

91-22-26736522

E-Mail :

vishesh@vsnl.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Sanjay Kumar Agarwal

Designation :

Director

Address :

C-10, Oberoi SKY Garden, 3rd Cross Lane, Lokhandwala, Andheri (West), Mumbai-400053, Maharashtra, India

Date of Birth/Age :

28.12.1969

Date of Appointment :

24.07.1997

DIN No.:

01885941

 

 

Name :

Ms. Preety Sanjay Kumar Agarwal

Designation :

Director

Address :

C-10, Oberoi SKY Garden, 3rd Cross Lane, Lokhandwala, Andheri (West), Mumbai-400053, Maharashtra, India

Date of Birth/Age :

13.05.1972

Date of Appointment :

24.07.1997

DIN No.:

01885896

 

 

KEY EXECUTIVES

 

Name :

Mr. Akshay Mehta

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Sanjay Kumar Agarwal

 

275495

Preety Sanjay Kumar Agarwal

 

104500

Sanjay Kumar Vishesh Kumar HUF

 

500

Maganwati Agarwal

 

100500

Sundarlal Sanjay Kumar HUF

 

10

Mahendra Kumar Bihani

 

1

Rajeshwar Sharma

 

1

Ramesh Kumar Damani

 

1

Usha Bihani

 

1

Vishesh Agarwal

 

100000

Ramesh Kumar Damani HUF

 

1

Total

 

581010

 

 

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 of Awe-inspiring Range of Ceramic Items.

 

 

Products :

Ceramic Items

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

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 :

Bank Name

Axis Bank Limited

Branch

CBB Branch, Axis House, Ground Floor, Bombay Dyeing, Mills Compound, Pandurang Budhkar Marg, Mumbai – 400025, 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Axis Bank Limited Cash Credit A/c

0.140

0.000

(Security Against Residential Flat C 10, 3rd Cross Lane, Lokhandwala, Andheri (West)) Mumbai – 400053, Maharashtra, India

 

 

Total

0.140

0.000

 

Auditors :

 

Name :

A. G. Mundra and Company

Chartered Accountants

Address :

115, Rewa Chambers, 31, New Marine Lines, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-22032010

E-Mail :

agmfca@gmail.com

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

AAFMP5090H

 

 

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

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

581010

Equity Shares

Rs.10/- each

Rs.5.810 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

5.810

5.810

5.810

(b) Reserves & Surplus

16.004

15.036

14.184

(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)

21.814

20.846

19.994

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

24.354

16.940

45.685

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

3.863

2.432

1.736

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

28.217

19.372

47.421

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.888

4.760

2.400

(b) Trade payables

28.088

27.847

13.860

(c) Other current liabilities

1.189

2.040

0.697

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

37.165

34.647

16.957

 

 

 

 

TOTAL

87.196

74.865

84.372

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.057

2.970

3.248

(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

6.433

6.462

5.782

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.442

6.442

10.459

(e) Other Non-current assets

2.219

4.825

2.500

Total Non-Current Assets

21.151

20.699

21.989

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.926

0.000

31.631

(c) Trade receivables

40.692

43.666

27.036

(d) Cash and cash equivalents

3.825

6.265

0.031

(e) Short-term loans and advances

0.172

0.471

0.000

(f) Other current assets

7.430

3.764

3.685

Total Current Assets

66.045

54.166

62.383

 

 

 

 

TOTAL

87.196

74.865

84.372

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

342.161

314.528

185.706

 

Other Income

2.987

1.761

2.879

 

TOTAL (A)

345.148

316.289

188.585

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

351.100

277.815

207.157

 

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

(13.926)

31.631

(23.949)

 

Employees benefits expense

0.195

0.15

0.154

 

Other expenses

1.419

2.08

1.717

 

TOTAL (B)

338.788

311.676

185.079

 

 

 

 

 

 

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

6.360

4.613

3.506

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

4.943

3.289

2.383

 

 

 

 

 

 

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

1.417

1.324

1.123

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.230

0.277

0.399

 

 

 

 

 

 

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

1.187

1.047

0.724

 

 

 

 

 

Less

TAX (H)

0.220

0.195

0.098

 

 

 

 

 

 

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

0.967

0.852

0.626

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

5.036

4.184

3.558

 

 

 

 

 

 

Balance Carried to the B/S (J+K+L-M)

6.003

5.036

4.184

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.67

1.47

1.08

 

 

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 operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.28

0.27

0.34

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.86

1.47

1.89

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.47

1.53

0.92

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.05

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.48

1.04

2.40

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.78

1.56

3.68

 

 

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

5.810

5.810

5.810

Reserves & Surplus

14.184

15.036

16.004

Net worth

19.994

20.846

21.814

 

 

 

 

long-term borrowings

45.685

16.940

24.354

Short term borrowings

2.400

4.760

7.888

Total borrowings

48.085

21.700

32.242

Debt/Equity ratio

2.405

1.041

1.478

 

 

 

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

185.706

314.528

342.161

 

 

69.369

8.786

 

 

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

185.706

314.528

342.161

Profit

0.626

0.852

0.967

 

0.34%

0.27%

0.28%

 

 

 

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

No

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: Registered office of the company has been shifted from 18 Blue Moon Society, Off. New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India to the present address w.e.f. 15.04.2008

 

 

OPERATIONS

 

The turnover for the year under review is Rs. 342.100 Million as compared to Rs. 314.500 Million in the previous year.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loan from Related parties

 

 

Loan from Shareholders

 

 

Magnawati Agarwal

1.886

1.429

Preeti Agarwal

5.505

0.014

Sanjay Kumar Agarwal

3.437

0.112

Sanjay Kumar Vishesh Kumar Agarwal HUF

2.905

2.510

Sundarlal Sanjay Kumar HUF

3.588

0.891

Vishesh Agarwal

0.638

0.122

Other Shareholders

 

 

Mahendra Kumar Sihani

2.650

2.550

Ramesh Kumar Damani HUF

2.500

5.812

Usha M. Bihani

0.000

3.500

Loan from Unrelated Parties :

 

 

Splash Multimedia Limited

1.035

0.000

Vista Websoft Private Limited

0.210

0.000

 

 

 

Short-term borrowings

 

 

Darpan Publication Private Limited

1.822

2.564

Ramesh R. Mehta

0.000

0.500

Solas Multimedia Limited

0.000

0.934

S R Polyarnpex Private Limited

0.000

0.762

Vaison Enterprises

4.000

0.000

Ekaybee International Private Limited

1.926

0.000

Total

32.104

21.700

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90365843

09/05/2014 *

70,000,000.00

Axis Bank Limited

Ground Floor, Axis House,, Bombay Dyeing Mills Co 
mpound, P B Marg, Worli, Mumbai, Maharashtra - 400 
025, INDIA

C05659677

 

 

FIXED ASSETS

 

·         Computer

·         Office equipment

·         Air Conditioner

·         Furniture and Fixture

·         Motor Car

·         Mobile Phone


 

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.65.15

UK Pound

1

Rs.100.53

Euro

1

Rs.73.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

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.