MIRA INFORM REPORT

 

 

Report No. :

339276

Report Date :

05.08.2015

 

IDENTIFICATION DETAILS

 

Name :

PROSPERITY AGRO INDIA LIMITED (w.e.f.11.10.2011)

 

 

Formerly Known As :

SAMRRUDDHA JIVAN AGRO INDIA LIMITED (w.e.f.22.06.2010)

 

SAMRUDDHA JEEVAN AGRO INDIA LIMITED (w.e.f.31.03.2010)

 

SAMRUDDHA JEEVAN AGRO INDIA PRIVATE LIMITED

 

 

Registered Office :

Office No. 502, 4th Floor, Prosperity Heights, CTS No. 6769, Mitra Mandal Chowk, Parvati, Pune - 411009, Maharashtra

Tel. No.:

91-20-41255300/ 41255486

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.02.2010

 

 

Com. Reg. No.:

11-135473

 

 

Capital Investment / Paid-up Capital :

Rs. 9.900 Million

 

 

CIN No.:

[Company Identification No.]

U01400PN2010PLC135473

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged into activity like rearing, breeding of livestock (Goat and Buffalos, Cattles etc.)

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 580000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2006 and it is an established company having satisfactory track record.

 

In the FY-14, the company has reported decline into its sales turnover and profit, the company has able to achieve decent profit margin of 4.72% from its operations during the year under review.

 

However, the rating on company drives strength from its healthy financial risk profile, networth base backed by its zero debt balance sheet profile,

 

Rating also take consideration on long track record of the business and experiences of the promoters into its business.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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 31-03-2013.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Jalender

Designation :

Senior Accounts Manager

Contact No.:

91-9921001016

Date :

03.09.2015

 

 

LOCATIONS

 

Registered Office :

Office No. 502, 4th Floor, prosperity Heights, CTS No. 6769, Mitra Mandal Chowk, Parvati, Pune - 411009, Maharashtra, India

Tel. No.:

91-20-41255300/ 41255486

Mobile No.:

91-9921001016 (Mr. Jalendar )

Fax No.:

Not Available

E-Mail :

Avinash.godse@liveindia.tv

csavinashgodse@gmail.com

Website :

http://www.prosperityagro.com

Location :

Owned

Locality:

Residential

 

 

Branch Office :

102, 1st floor, Prosperity Heights, CTS No.6769, Mitra Mandal Chowk Parwati, Pune - 411009, Maharashtra

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Santosh Shrawan Mali

Designation :

Director

Address :

At Bhoje, Post Chinchpure, Tal. Pachora, Dist. Jalgaon - 424203, Maharashtra, India

Date of Birth/Age :

02.02.1966

Date of Appointment :

05.02.2010

PAN No.:

MWMPM2320F

DIN No.:

02884524

 

 

Name :

Mr. Hrishikesh Vasant Kanase

Designation :

Director

Address :

House No. 931/6, , Dyandeep Colony, Rahatani, Shrinagar, Pune - 411017, Maharashtra, India

Date of Birth/Age :

07.10.1989

PAN No.:

BBXPK1567K

Date of Appointment :

01.07.2010

DIN No.:

02750907

 

 

Name :

Mr. Dattatray Madhav Yadav

Designation :

Director

Address :

22 Nath Complex Near Police Station, Indapur, Bhigvan, Pune - 413130, Maharashtra, India

Date of Birth/Age :

11.07.1971

Date of Appointment :

19.03.2014

DIN No.:

06846238

 

 

KEY EXECUTIVES

 

Name :

Mr. Jalender

Designation :

Senior Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

Santosh Shrawan Mali

 

304800

Santosh Kaluram Paygude

 

204800

Hrishikesh Vasant Kanase

 

521458

Bairaj Krishna Madabhoina

 

29470

Madabhoina Venkatesh Krishna

 

29470

Prashant Chandrakant Deshmukh

 

1

Dattatray Madhav Yadav

 

1

 

 

 

Total

 

990000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

73.36

Other top fifty shareholders

26.64

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into activity like rearing, breeding of livestock (Goat and Buffalos, Cattles etc.)

 

 

Products :

Item Code No.

Product Description

99861210

Livestock Farming Fees

04012000

Milk and Milk Products

31010091

Sale of Bio Fertilser

 

 

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Advance Payment and Cheque

 

 

Purchasing :

Cash, Advance Payment and Cheque

 

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 :

End Users, OEMs

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 :

50 (Approximately) 

 

 

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 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 :

S.S. Shetye and Associates

Chartered Accountants

Address :

Office # 6, Shradha Premises, Opposite Dandekar Bridge, Sinhagad Road, Pune - 411030, Maharashtra, India

Tel. No.:

91-20-32911851

E-Mail :

sidharthshetye@gmail.com

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

AWNPS4965R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Other Entities under the Control Of the Company/ Key Managerial Personnel :

  • Brainworks Media Private Limited
  • Samruddha Jeevan Foundation
  • Samruddha Jeevan Hotel and Hospitality Private Limited

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs. 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

990000

Equity Shares

Rs.10/- each

Rs. 9.900 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

9.900

9.900

9.900

(b) Reserves & Surplus

196.730

161.293

98.717

(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)

206.630

171.193

108.617

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

3.994

2.749

0.738

(c) Other long term liabilities

978.067

886.845

167.389

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

982.061

889.594

168.127

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

769.197

144.826

189.450

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.000

0.000

34.786

Total Current Liabilities (4)

769.197

144.826

224.236

 

 

 

 

TOTAL

1957.888

1205.613

500.980

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

385.961

391.437

222.415

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

423.910

37.512

73.488

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

3.051

0.000

0.000

(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

2.067

2.096

0.086

Total Non-Current Assets

814.989

431.045

295.989

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

150.215

155.609

0.255

(d) Cash and cash equivalents

6.837

40.699

37.862

(e) Short-term loans and advances

346.282

199.224

147.991

(f) Other current assets

639.565

379.036

18.883

Total Current Assets

1142.899

774.568

204.991

 

 

 

 

TOTAL

1957.888

1205.613

500.980

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

735.733

1053.821

850.244

 

Other Income

14.098

1.540

0.274

 

TOTAL

749.831

1055.361

850.518

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

474.350

724.250

527.732

 

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

0.000

0.000

 0.000

 

Employees benefits expense

60.799

95.630

93.756

 

Other expenses

140.031

136.034

143.481

 

TOTAL

675.180

955.914

764.969

 

 

 

 

 

Less

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

74.651

99.447

85.549

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.889

1.636

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

73.762

97.811

85.549

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

14.522

10.924

9.203

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

59.240

86.887

76.346

 

 

 

 

 

Less

TAX

23.804

24.311

18.217

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

35.436

62.576

58.129

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

125.333

62.757

4.628

 

 

 

 

 

 

Balance Carried to the B/S

160.769

125.333

62.757

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

35.79

63.20

58.71

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

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

327.887

170.743

184.937

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

4.82

5.94

6.84

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

10.15

9.44

10.06

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.87

7.44

17.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.51

0.70

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.49

5.35

0.91

 

 

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

9.900

9.900

9.900

Reserves & Surplus

98.717

161.293

196.730

Net worth

108.617

171.193

206.630

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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

850.244

1053.821

735.733

 

 

23.943

(30.184)

 

 

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

850.244

1053.821

735.733

Profit

58.129

62.576

35.436

 

6.84%

5.94%

4.82%

 

 

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

Yes

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

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

NOTE: Registered office of the company has been shifted from Office No. 102, Stilt 1st Floor, Prosperity Heights, CTS No. 6769, Mitra Mandal Chowk Pravati, Pune - 411009, Maharashtra, India to the present address w.e.f. 19.01.2012

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

FIXED ASSETS

  • Land
    Buildings
  • Plant and equipment
  • Factory equipments
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer

 

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.66.40

UK Pound

1

Rs.101.19

Euro

1

Rs.73.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

KSH

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.