MIRA INFORM REPORT

 

 

Report No. :

346096

Report Date :

24.10.2015

 

IDENTIFICATION DETAILS

 

Name :

GALAXY GLASS PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 25, 26 and 27, Sipcot Industrial Park, Sriperumbudur, Kanchipuram – 602105, Tamilnadu

Tel. No.:

91-44-27168067

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.05.2005

 

 

Com. Reg. No.:

18-056265

 

 

Capital Investment / Paid-up Capital :

Rs. 45.000 Million

 

 

CIN No.:

[Company Identification No.]

U33201TN2005PTC056265

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEG08096E

 

 

PAN No.:

[Permanent Account No.]

AACCG3525D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Tempered/ Toughened, Insulated/Double Glaze, Printed and Frosted Glass for Architectural and Industrial Needs.

 

 

No. of Employees :

No Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2007. It has moderate track.

 

The company has earned minimal profit from its operations in FY 14 as against previous year losses. However, there has been noted accumulation of previous year losses, which has resulted in erosion of the networth.

 

Further, the company has taken addition external borrowings in the year under consideration.

 

However, trade relations are fair. Business is active. Payment terms are reported to be slow.

 

In view of aforesaid, the company can be considered for business dealings with fully safe and secured 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.

 

 

 

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

CRISIL

Rating

Long term rating = (B+)

Rating Explanation

Quality and carry very high credit risk

Date

21.10.2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = (A4)

Rating Explanation

Minimal degree of safety and very high credit risk

Date

21.10.2014

 

 

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

 

MANAGEMENT NON CO-OPERATIVE

 

(TEL. NO.: 91-44-27768067/ 27192024

Mob. No.: 9840937756/ 8048425076)

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 25, 26 and 27, Sipcot Industrial Park, Sriperumbudur, Kanchipuram – 602105, Tamilnadu, India

Tel. No.:

91-44-27168067/ 68

Fax No.:

91-44 27168070

E-Mail :

info@galaxyglass.in

marketing@galaxyglass.in

hr@galaxyglass.in

finance@galaxyglass.in

Website :

http://galaxyglass.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mrs. Usha Omanakuttan

Designation :

Director

Address :

Harekrishna, Vallikavumukku, Perunna,, Changanacherry - 686102, Kerala, India

Date of Birth/Age :

30.11.1957

Date of Appointment :

22.05.2005

DIN No.:

02042540

 

 

Name :

Mr. Moolayil Omanakuttan

Designation :

Director

Address :

Harekrishna, Vallikkavumukku, Perunna, Changanacherry - 686102, Kerala, India

Date of Birth/Age :

01.06.1950

Date of Appointment :

22.05.2015

DIN No.:

02042632

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Moolayil Omanakuttan

225000

50.00

Usha Omanakuttan

225000

50.00

 

 

 

Total

 

450000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Tempered/ Toughened, Insulated/Double Glaze, Printed and Frosted Glass for Architectural and Industrial Needs.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

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 (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         The Federal Bank Limited

Mount Road Branch, No. 61, Anna Salai, Chennai - 600002, Tamilnadu, India

 

Auditors :

 

Name :

Srinivasan Ganesan and Associates

Chartered Accountants

Address :

No 11/22 1st Floor R.V Nagar, V Cross Street Anna Nagar East, Chennai – 600102, Tamilnadu, India

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

AVQPS0546Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

450,000

Equity Shares

Rs. 100/- each

Rs. 45.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

450,000

Equity Shares

Rs. 100/- each

Rs. 45.000 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

45.000

45.000

15.000

(b) Reserves & Surplus

(62.293)

(66.346)

(49.290)

(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)

(17.293)

(21.346)

(34.290)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

10.625

31.079

48.126

(b) Deferred tax liabilities (Net)

0.000

2.036

2.344

(c) Other long term liabilities

81.388

57.118

73.886

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

92.013

90.233

124.356

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

60.634

75.766

72.439

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

60.634

75.766

72.439

 

 

 

 

TOTAL

135.354

144.653

162.505

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

72.848

83.452

93.704

(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)

1.267

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

74.115

83.452

93.704

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.250

17.605

15.065

(c) Trade receivables

34.392

31.821

42.710

(d) Cash and cash equivalents

9.996

9.081

8.459

(e) Short-term loans and advances

2.298

2.246

2.377

(f) Other current assets

0.303

0.448

0.190

Total Current Assets

61.239

61.201

68.801

 

 

 

 

TOTAL

135.354

144.653

162.505

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

128.990

129.989

149.869

 

 

Other Income

3.016

3.803

3.659

 

 

TOTAL                                     (A)

132.006

133.792

153.528

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases

68.484

81.859

100.980

 

 

Production Costs

15.823

16.603

14.035

 

 

Prior Period Items

19.771

21.333

18.347

 

 

Employees benefits expense

(2.382)

0.060

0.273

 

 

Other expenses

18.878

18.948

20.628

 

 

TOTAL                                    

120.574

138.803

154.263

 

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

11.432

(5.011)

(0.735)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

10.681

12.353

14.309

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.751

(17.364)

(15.044)

 

 

 

 

 

Less

TAX                                                                 

(3.303)

(0.307)

(0.426)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

4.054

(17.057)

(14.618)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

9.01

(37.90)

(97.45)

 

 

 

 

 

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 used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

3.14

(13.12)

(9.75)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

8.86

(3.85)

(0.49)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.56

(12.00)

(9.26)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.04)

0.81

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(0.61)

(1.46)

(1.40)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

0.81

0.95

 

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

15.000

45.000

45.000

Reserves & Surplus

(49.290)

(66.346)

(62.293)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(34.290)

(21.346)

(17.293)

 

 

 

 

Long-term borrowings

48.126

31.079

10.625

Short term borrowings

0.000

0.000

0.000

Total borrowings

48.126

31.079

10.625

Debt/Equity ratio

(1.403)

(1.456)

(0.614)

 

 

 

 

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

149.869

129.989

128.990

 

 

(13.265)

(0.769)

 

 

 

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

149.869

129.989

128.990

Profit

(14.618)

(17.057)

4.054

 

(9.75%)

(13.12%)

3.14%

 

 

 

 

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

No

8

Designation of contact person

No

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10105097

05/03/2015 *

73,014,000.00

THE FEDERAL BANK LTD

S V S CLUB BUILDING, 61, ANNA SALAI, MOUNT ROAD, 
CHENNAI - 600002, TAMILNADU, INDIA

C46844098

 

* Date of charge modification

 

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from No.82/2, Akshaya Apartment, Svenkatesa Nagari Cross Street Virugambakkam Chennai 600092, Tamilnadu, India to the present address w.e.f. 21.12.2009.

 

 

CONTINGENT LIABILITIES: (AS ON 31.03.2014)

 

a. The company has a liability towards customs duty of Rs.0.221 Million, if export obligation of Rs.1.772 Million is not fulfilled by the company.

 

b. IDBP Liability is Rs.9.397 Million.

FIXED ASSETS:

 

·         Leasehold Land

·         Building

·         Computers and Software

·         Furniture and Fittings

·         Office Equipment’s

·         Vehicles

·         Plant and Machinery

 

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.64.88

UK Pound

1

Rs.99.89

Euro

1

Rs.72.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

12

 

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.