MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504259

Report Date :

21.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

JAI TEXTILE UNIT PRIVATE LIMITED

 

 

Registered Office :

3/3 Perumalmalai Road, Rayapalayam Pudur, Chithode, Erode – 638102, Tamilnadu

Tel. No.:

91-424-2534256

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

12.06.2013

 

 

Com. Reg. No.:

18-019584

 

 

Capital Investment / Paid-up Capital :

INR 2.000 Million

 

 

CIN No.:

[Company Identification No.]

U18101TZ2013PTC019584

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTIN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No :

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCJ1133D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Fabrics and Yarn Dyeing. [Registered Activity]

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2013 and it is engaged in manufacturing of fabrics and yarn dyeing.

 

As per financials of March 2017, the company has registered decline in its revenue as compared to its previous year’s revenue and has reported average profit margin.

 

Rating takes into consideration the company’s sound net worth base along with satisfactory liquidity position and favourable gap between its trade payables to its trade receivables.

 

Further, the company has reported a good earnings per share of INR 110.74 against its face value of INR 100.

 

However, rating strength is partially offset by excess of borrowings recorded by the company.

 

Payments seems to be slow but correct.

 

In view of aforesaid, 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.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 31-03-2018.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 21.04.2018

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DECLINED

 

Management non-cooperative (Tel No.: 91-424-2534256)

Tel No : 91-9597708577 (Number is Not Working)

 

 

LOCATIONS

 

Registered Office :

3/3 Perumalmalai Road, Rayapalayam Pudur, Chithode, Erode – 638102, Tamilnadu, India

Tel. No.:

91-424-2534256 / 2534556

Fax No.:

91-424-2535256

E-Mail :

jaidyeing@gmail.com

cbrp_ca@yahoo.co.in

 

 

DIRECTORS

 

As on 31.03.2018

 

Name :

Mr. Ramasamy Viswam

Designation :

Managing Director

Address :

3/3 Perumalmalai Road, Rayapalayam Pudur, Chithode, Erode - 638102, Tamilnadu, India

Date of Birth/Age :

23.05.1965

Date of Appointment :

12.06.2013

DIN No.:

06603933

 

 

Name :

Mr. Chithode Viswam Latha

Designation :

Director

Address :

3/3 Perumalmalai Road, Rayapalayam Pudur, Chithode, Erode - 638102, Tamilnadu, India

Date of Birth/Age :

31.07.1974

Date of Appointment :

12.06.2013

DIN No.:

06604510

 

 

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2017

 

Names of Shareholders

 

No. of Shares

Ramasamy Viswam

 

10000

Chithode Viswam Latha

 

10000

Total

 

20000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Fabrics and Yarn Dyeing. [Registered Activity]

 

 

Products / Services :

Item Code No.

Products/Services Description

70195900

Manufacturing of Fabrics and Yarn Dyeing

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

Indian Overseas Bank

Branch :

21 Sathy Main Road, Periasemur, Veerappanchatram Post, Erode – 638004, Tamilnadu, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term loans from banks

33.179

35.480

Short-term borrowings

 

 

Loans repayable on demand from banks

13.155

26.580

Total

46.334

62.060

 

 

Auditors :

 

Name :

Elangovan and Company

Chartered Accountants

Address :

15, Vasavi Towers, Second Floor, Annamalai Layout, Erode – 638011, Tamilnadu, India

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

AAAFE5830A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

INR 100/- each

INR 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

INR 100/- each

INR 2.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.000

2.000

2.000

(b) Reserves & Surplus

9.312

7.097

3.226

(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

11.312

9.097

5.226

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

73.179

51.597

40.950

(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

73.179

51.597

40.950

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.155

26.680

44.541

(b) Trade payables

38.866

46.894

56.731

(c) Other current liabilities

0.317

0.253

3.145

(d) Short-term provisions

2.016

2.092

1.201

Total Current Liabilities

54.354

75.919

105.618

 

 

 

 

TOTAL

138.845

136.613

151.794

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

63.574

50.112

37.707

(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)

0.618

0.748

0.509

(d)  Long-term Loan and Advances

2.306

1.662

1.597

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

66.498

52.522

39.813

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

35.025

49.985

75.143

(c) Trade receivables

34.440

29.120

32.794

(d) Cash and cash equivalents

0.693

2.388

0.608

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

2.189

2.598

3.436

Total Current Assets

72.347

84.091

111.981

 

 

 

 

TOTAL

138.845

136.613

151.794

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

165.303

248.263

200.577

 

Other Income

0.285

0.045

0.001

 

TOTAL

165.588

248.308

200.578

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

26.173

36.598

48.147

 

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

11.492

21.018

(19.013)

 

Employees benefits expense

15.936

23.245

24.272

 

Other expenses

96.870

145.662

125.266

 

TOTAL

150.471

226.523

178.672

 

 

 

 

 

 

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

15.117

21.785

21.906

 

 

 

 

 

Less

FINANCIAL EXPENSES

5.376

8.025

9.677

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.741

13.760

12.229

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

5.681

8.057

9.398

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

4.060

5.703

2.831

 

 

 

 

 

Less

TAX

1.845

1.832

0.896

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

2.215

3.871

1.935

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

110.740

193.550

106.140

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

(17.753)

13.731

(5.633)

Net cash flows from (used in) operating activity

(33.490)

11.659

(7.487)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

76.05

42.81

59.68

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.80

8.53

6.12

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

542.01

467.68

430.07

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.43

0.44

0.29

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.24

0.43

0.58

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.92

0.93

0.97

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

7.63

8.60

16.36

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

4.80

8.35

20.21

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

5.62

5.51

7.22

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.81

2.71

2.26

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.34

1.56

0.96

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.60

2.83

1.27

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

19.58

42.55

37.03

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.33

1.11

1.06

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.69

0.45

0.35

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.08

0.07

0.03

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

43.17

39.14

42.75

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.33

1.11

1.06

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

(INR in Million)

(INR in Million)

(INR in Million)

Share Capital

2.000

2.000

2.000

Reserves & Surplus

3.226

7.097

9.312

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.226

9.097

11.312

 

 

 

 

long-term borrowings

40.950

51.597

73.179

Short term borrowings

44.541

26.680

13.155

Total borrowings

85.491

78.277

86.334

Debt/Equity ratio

16.359

8.605

7.632

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

(INR in Million)

(INR in Million)

(INR in Million)

Sales

200.577

248.263

165.303

 

 

23.774

(33.416)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

(INR in Million)

(INR in Million)

(INR in Million)

Sales

200.577

248.263

165.303

Profit

1.935

3.871

2.215

 

0.96%

1.56%

1.34%

 

 

 

 

 

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

 


 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loans and advances from related parties

30.838

16.117

Term loan from bank

2.515

0.000

Term loan from other parties

6.647

0.000

Short-term borrowings

 

 

Loans repayable on demands from others

0.000

0.100

Total

40.000

16.217

 

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Amount

Address

1

G04869756

10475803

Indian Overseas Bank

11/01/2014

21/05/2016

104431000.0

21 SATHY MAIN ROADPERIASEMUR, VEERAPPANCHATRAM POSTERODETN638004IN

 

 

 

FIXED ASSETS

  • Air Conditioner
  • Machinery
  • Electrical Fittings
  • Furniture and Fittings
  • Fax Machine
  • Computer
  • Printer

 

 

 

 

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

INR

US Dollar

1

INR 65.78

UK Pound

1

INR 93.42

Euro

1

INR 81.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

TRUP

 


 

SCORE FACTORS

 

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

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.