MIRA INFORM REPORT

 

 

Report No. :

489809

Report Date :

03.02.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

B.M. JAIN AND SONS PRIVATE LIMITED    

 

 

Registered Office :

3, Surendra Mohan Ghosh Sarani, 1st Floor, Kolkata – 700001, West Bengal

Mobile No.:

91-9869039685 (Mr. Vatsal)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

06.05.1987

 

 

Com. Reg. No.:

21-042305

 

 

Capital Investment / Paid-up Capital :

INR 1.220 Million

 

 

CIN No.:

[Company Identification No.]

U70101WB1987PTC042305

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTIN :

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AABCB1906E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Sale of Phthalic Anhydride, Melamine, Pentaerythritol Other Chemical Products. (Registered activity)

 

 

No. of Employees :

Information declined 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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1987 and it is a wholesaler of industrial chemical, textile, clothing and footwear.

 

As per financials of March 2017, the company has registered a growth of 49.09% in its revenue as compared to its previous year’s revenue and has reported average profit margin of 1.69%.

 

Rating takes into consideration the company’s established track record of business operations marked by satisfactory net worth base along with comfortable debt coverage indicators and decent liquidity position.

 

Further, the company has reported a good earnings per share of INR 41.65 against its face value of INR 10.

 

Payments seems to be usually 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.

 

 

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 31-03-2016.

 

 

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 03.02.2018

 

 

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 DENIED BY

 

Name :

Mr. Vatsal

Designation :

Director

Contact No.:

91-9869039685

Date :

02.02.2018

 

 

LOCATIONS

 

Registered Office :

3, Surendra Mohan Ghosh Sarani, 1st Floor, Kolkata – 700001, West Bengal, India

Tel. No.:

Not Available

Mobile No.:

91-9869039685 (Mr. Vatsal)

Fax No.:

Not Available

E-Mail :

poojamaloo4@gmail.com

 

 

Branch Address :

121/127, Kazi Sayed Street 412/413, Mandvi Navjeevan, Mumbai – 400003, Maharashtra, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Mahendra Kumar Jain

Designation :

Director

Address :

4/2 Sarat Bose Road, BLK - B, 101, 1st Floor, Kolkata – 700020, West Bengal, India

Date of Birth/Age :

24.08.1965

Date of Appointment :

06.05.1987

DIN No.:

01286521

 

 

Name :

Mr. Vatsal Mahendra Jain

Designation :

Director

Address :

501, Sumer Apartment, 960, Shaker Ghanekar Marg, Prabhadevi, Mumbai 400025, Maharashtra, India

Date of Appointment :

01.11.2011

DIN No.:

05126074

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Mahendra Kumar Jain

 

69400

Pushpa B. Jain

 

600

Vimla Devi Jain

 

1000

Preeti Jain

 

6500

Bhanmal Vastaji and Sons

 

17500

Nozaki Finance and Investments Private Limited

 

20000

Vatsal Mahendra Jain

 

7000

Total

 

122000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

83.61

Public - Bodies corporate

16.39

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Sale of Phthalic Anhydride, Melamine, Pentaerythritol Other Chemical Products. (Registered activity)

 

 

Products :

Item Code No.

Product Description

29173500

Phthalic Anhydride

29336100

Melamine

29054290

Pentaerythritol

38249090

Chemical Products

46691

Wholesale of Industrial Chemical

4641

Wholesale of Textile, Clothing and Footwear

 

 

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 :

--

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 declined by the management

 

 

Bankers :

Bank Name

Yes Bank Limited

Branch

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

From Banks (Buyer’s Credit)

6.502

0.000

Total

6.502

0.000

 

Auditors :

 

Name :

Maloo and Company

Chartered Accountants

Address :

3A,Surendra Mohan Ghosh Sarani, Kolkata – 700001, West Benga, India

Tel. No.:

91-33-22486040

Mobile No.:

91-9331027066

E-Mail :

malooco@yahoo.co.in

Memberships No.:

017649

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

AAWFM5824G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other related parties :

Surbit Impex Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 10/- each

INR 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

122000

Equity Shares

INR 10/- each

INR 1.220 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in 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

1.220

1.220

1.220

(b) Reserves & Surplus

9.051

3.969

3.011

(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)

10.271

5.189

4.231

 

 

 

 

(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

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

26.143

13.501

32.959

(b) Trade payables

132.600

94.021

23.281

(c) Other current liabilities

4.853

5.154

2.168

(d) Short-term provisions

2.877

0.940

0.713

Total Current Liabilities (4)

166.473

113.616

59.121

 

 

 

 

TOTAL

176.744

118.805

63.352

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.510

0.631

0.632

(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

2.500

2.500

2.500

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

8.528

0.028

0.028

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.538

3.159

3.160

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

25.644

36.426

0.107

(c) Trade receivables

83.416

42.515

24.633

(d) Cash and cash equivalents

21.422

14.324

19.981

(e) Short-term loans and advances

23.112

14.417

11.412

(f) Other current assets

11.612

7.964

4.059

Total Current Assets

165.206

115.646

60.192

 

 

 

 

TOTAL

176.744

118.805

63.352

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

300.957

201.861

119.952

 

Other Income

2.203

1.143

1.814

 

TOTAL

303.160

203.004

121.766

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

276.416

233.087

83.918

 

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

10.783

(36.319)

23.144

 

Employees benefits expense

1.673

0.935

0.794

 

Other expenses

5.371

3.185

9.204

 

TOTAL

294.243

200.888

117.060

 

 

 

 

 

 

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

8.917

2.116

4.706

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.767

0.800

2.363

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

7.150

1.316

2.343

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.131

0.131

0.253

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

7.019

1.185

2.090

 

 

 

 

 

Less

TAX

1.937

0.226

0.396

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

5.082

0.959

1.694

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.170

1.211

-0.487

 

 

 

 

 

Add

Adjustment for Fixed Assets

0.000

0.000

0.004

 

 

 

 

 

 

Balance Carried to the B/S

7.252

2.170

1.211

 

 

 

 

 

 

Value of Import on CIF Basis

193.117

81.298

51.762

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

41.65

7.86

13.89

 

 

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

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

101.17

76.87

74.96

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.61

4.75

4.87

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

175.09

147.23

101.26

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.35

0.06

43.98

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

17.48

3.35

7.45

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.94

0.96

0.93

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.55

2.60

7.79

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

16.21

21.90

13.97

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.05

0.12

0.15

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.05

2.65

1.99

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.69

0.48

1.41

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.88

0.81

2.67

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

49.48

18.48

40.04

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.99

1.02

1.02

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.84

0.70

1.02

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.06

0.04

0.07

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

21.43

11.07

27.02

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.99

1.02

1.02

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

 

 

FINANCIAL ANALYSIS

[all figures are 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

1.220

1.220

1.220

Reserves & Surplus

3.011

3.969

9.051

Net worth

4.231

5.189

10.271

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

32.959

13.501

26.143

Total borrowings

32.959

13.501

26.143

Debt/Equity ratio

7.790

2.602

2.545

 

 

 

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

119.952

201.861

300.957

 

 

68.285

49.091

 

 

 

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

119.952

201.861

300.957

Profit

1.694

0.959

5.082

 

1.41%

0.48%

1.69%

 

 

 

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

Yes

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 16A, Synagouge Street, 2nd Floor, Kolkata – 700001, West Bengal, India to the present address w.e.f. 10.10.2011

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

From related parties:

 

 

Directors and Relatives

3.351

3.418

Body Corporate

0.622

0.001

Other Loans and Advances

15.668

10.082

Total

19.641

13.501

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G47907704

10567943

YES BANK LIMITED

26/09/2013

21/12/2016

-

60000000.0

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI – 400018, MAHARASHTRA, INDIA

 

 

FIXED ASSETS

 

  • Computer
  • Laptop
  • Scanner
  • Mobile
  • Furniture and Fixture
  • Electric Installations
  • Air Conditioner
  • CCTV
  • Fan
  • Purifier
  • Fridge

 


 

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 records 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 63.61

UK Pound

1

INR 90.17

Euro

1

INR 78.94

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

SUJ


 

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

YES

--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.