MIRA INFORM REPORT

 

 

Report No. :

340236

Report Date :

09.09.2015

 

IDENTIFICATION DETAILS

 

Name :

HEALTH AND GLOW RETAILING PRIVATE LIMITED

 

 

Registered Office :

No.740, Eswari Industrial Estate, Gate 2, Hulimavi, Bannerghatta Road, Bangalore – 560076, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.12.1996

 

 

Com. Reg. No.:

08-067554

 

 

Capital Investment / Paid-up Capital :

Rs.510.000 Million

 

 

CIN No.:

[Company Identification No.]

U52599KA1996PTC067554

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACR1742B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Own and operates health and beauty chain stores.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Company possesses health operational performance and it has maintained fair profitability margins during a year under a review.

 

Rating also takes into consideration company’s sound financial risk profile marked by adequate capital base along improved reserves base and zero debt balance profile of the company.

 

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 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 31-03-2013.

 

 

INFORMATION DENIED

 

Management Non-Cooperative (Tel No.:91-22-32712011/ 80-39880707)

 

 

LOCATIONS

 

Registered Office :

No.740, Eswari Industrial Estate, Gate 2, Hulimavi, Bannerghatta Road, Bangalore – 560076, Karnataka, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

nidhi.agarwal@healthandglow.in

 

 

Regional Office:

307, Nirmal Co-Operative Centre, LBS Marg, Mulund West, Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-32712011/ 32712012

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Hemendra Mathradas Kothari

Designation :

Director

Address :

Seaview, 57 Worli Seaface, Mumbai - 400025, Maharashtra, India

Date of Birth/Age :

25.08.1946

Date of Appointment :

16.09.2005

DIN No.:

00009873

 

 

Name :

Mr. Akshay Rajan Raheja

Designation :

Director

Address :

Raheja Bunglow, G. B. Road,, Juhu, Mumbai - 400049, Maharashtra, India

Date of Birth/Age :

25.05.1982

Date of Appointment :

31/10/2007

DIN No.:

00288397

 

 

Name :

Mr. Vinayak Premchand Aggarwa

Designation :

Director

Address :

201, Raheja Haven, 10th Road, Juhu, JVPD Scheme, Mumbai - 400049, Maharashtra, India

Date of Birth/Age :

12.04.1969

Date of Appointment :

25.02.2010

DIN No.:

00007280

 

 

Name :

Mr. Hamid Abbas Moochhala

Designation :

Director

Address :

Flat No. 53, Ashoka, 5th Floor, Napeansea Road, Mumbai - 400006, Maharashtra, India

Date of Appointment :

29.01.2009

DIN No.:

00287887

 

 

Name :

Mr. Shuchi Hemendra Kothari

Designation :

Additional Director

Address :

57, Sea View, Worli Sea Face, Worli, Mumbai - 400025, Maharashtra, India

Date of Appointment :

31.07.2015

DIN No.:

03243097

 

 

KEY EXECUTIVES

 

Name :

Ms. Nidhi Agarwal

Designation :

Secretary

Address :

Flat No. T-04, Divya Sapthami Apartment,, Anugraha Layout, Ramanashree Enclave, Bilekahalli, Bangalore - 560076, Karnataka, India

Date of Appointment :

08.07.2015

PAN No.:

AJQPA6207Q

 

 

Name :

Mr. Venkatesh P.

Designation :

Manager

Address :

38A/ C2b Janakpuri, New Delhi – 110058, India

Date of Birth/Age :

06.09.1970

Date of Appointment :

22.11.2006

 

 

Name :

Mr. Venkata Subaiah Maddipatla

Designation :

Secretary

Address :

243, 1st Floor, Krishna Krupa, 6th B Cross, Domlur Layout, Bangalore – 560071, Karnataka, India

Date of Birth/Age :

04.04.1950

Date of Appointment :

23.12.2003

PAN No.:

AFIPM0973M

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

Hathway Investments Private Limited, India

 

12495000

Bestow Contractors and Developers Private Limited, India

 

26010000

Hemedra M Kothari

 

12495000

Total

 

51000000

 

Equity Share Break up (Percentage of Total Equity)

 

 

As on 29.09.2014

 

Category

Percentage

Bodies corporate

75.50

Directors or relatives of Directors

24.50

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Own and operates health and beauty chain stores.

 

 

Products :

  • Operates health and beauty chain stores

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

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

ICICI Bank Limited

Branch

Landmark Race Cource Circle, Vadodara – 390007, Tamilnadu, 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

 

 

 

 

 

Auditors :

 

Name :

Lovelock and Lewes

Chartered Accountants

Address :

The Millenia, Tower D, # 1 and 2 Murphy Road, Ulsoor, 2nd and 3rd Floor, South Wing, India

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

AABFL5878L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises which

are owned, or have

significant

influence of or are

partners with Key

management

personnel and their

relatives:

  • DFI Mauritius Limited, Mauritius
  • Bestow Contractors and Developers Private Limited,  India (U67120MH1995PTC086142)

 

 

Associate:

  • Foodworld Supermarkets Private Limited, India

(U52110KA1999PTC067372)

  • The Dairy Farm Company Limited, Hong Kong

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

53000000

Equity Shares

Rs.10/- each

Rs.530.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51000000

Equity Shares

Rs.10/- each

Rs.510.000 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

510.000

510.000

510.000

(b) Reserves & Surplus

72.106

9.702

(69.142)

(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)

582.106

519.702

440.858

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

6.680

3.481

0.000

(d) long-term provisions

0.000

0.000

0.710

Total Non-current Liabilities (3)

6.680

3.481

0.710

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

271.380

258.761

217.499

(c) Other current liabilities

56.441

37.462

33.005

(d) Short-term provisions

8.364

4.034

0.209

Total Current Liabilities (4)

336.185

300.257

250.713

 

 

 

 

TOTAL

924.971

823.440

692.281

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

144.744

122.378

99.715

(ii) Intangible Assets

0.836

1.120

2.397

(iii) Capital work-in-progress

0.000

1.986

4.300

(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)

20.561

13.641

0.000

(d)  Long-term Loan and Advances

291.241

116.595

101.628

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

457.382

255.720

208.040

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

378.766

342.361

274.322

(c) Trade receivables

39.344

19.789

11.118

(d) Cash and cash equivalents

41.331

42.015

23.069

(e) Short-term loans and advances

8.148

163.555

175.732

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

467.589

567.720

484.241

 

 

 

 

TOTAL

924.971

823.440

692.281

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL INCOME

2314.193

2022.357

1596.629

 

 

 

 

 

Less

TOTAL EXPENSES

2192.828

1899.503

1494.146

 

 

 

 

 

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

121.365

122.854

102.483

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.479

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

120.886

122.854

102.483

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

24.956

20.369

20.813

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

95.930

102.485

81.670

 

 

 

 

 

Less

TAX

33.526

23.641

32.038

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

62.404

78.844

49.632

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 1.22

 1.55

 0.97

 

 

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

54.482

48.527

66.401

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.70

3.90

3.11

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.24

6.07

6.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.61

12.69

11.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.20

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.39

1.89

1.93

 

 

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

510.000

510.000

510.000

Reserves & Surplus

(69.142)

9.702

72.106

Net worth

440.858

519.702

582.106

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)

Total Income

1596.629

2022.357

2314.193

 

 

26.664

14.430

 

 

 

 

 

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

1596.629

2022.357

2314.193

Profit

49.632

78.844

62.404

 

3.11%

3.90%

2.70%

 

 

 

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

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted Sun Plaza, Unit No.3, IIIrd Floor, G N Chetty Road, Teynampet, Chennai – 600032, Tamilnadu, India from to the present address w.e.f.10.12.2012

 

 

OPERATIONS

 

The sales and other income for the year at Rs.2314 Mn were higher by 14.4% over last year. Your company has focused on improving its margins and other income through efficient cost control among other things during the year. The combined efforts have resulted in the company making a profit of Rs.92 Mn this year as compared to a profit of Rs.102 Mn last year.

 

 

Company background

 

Health and Glow Retailing Private Limited ('the Company') is a joint venture in India between DFI Mauritius Limited and Bestow Contractors and Developers Private Limited. Health and Glow is India’s first health and beauty chain with 97 Stores spread across Bangalore, Hyderabad, Chennai and Mumbai.

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

FIXED ASSETS

 

  • Plant and equipment
  • Furniture and fixtures
  • Office equipment

 


 

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.66.60

UK Pound

1

Rs.101.30

Euro

1

Rs.74.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

 

50

 

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.