MIRA INFORM REPORT

 

 

Report No. :

492002

Report Date :

14.02.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

DIXONS CARGO CONSOLIDATORS PRIVATE LIMITED

 

 

Registered Office :

414-416, Bezzola Complex V.N. Purav Marg, Chembur, Mumbai – 400071, Maharashtra, India

Tel. No.:

91-22-40804444

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

27.11.1986

 

 

Com. Reg. No.:

11-041697

 

 

Capital Investment / Paid-up Capital :

INR 3.106 Million

 

 

CIN No.:

[Company Identification No.]

U63090MH1986PTC041697

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

GSTIN :

Not Divulged

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Company is engaged in Providing Cargo and Baggage Handling Services. (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 :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1986. It is engaged in providing cargo, freight and forwards services.

 

As per the financial records of 2017, the company has achieved a low profitability margin of 0.47% and has reported a decline in its revenue as compared to the previous year.

 

The company possesses satisfactory financial position marked by sufficient net worth base along with average debt balance sheet profile.

 

Business is active. Payment seems to be slow but correct.

 

In view of aforesaid, 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.

 


 

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 14.02.2018

 

 

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

 

MANAGEMENT NON-COOPERATIVE (TEL NO.: 91-22-40804444)

 

 

LOCATIONS

 

Registered Office :

414-416, Bezzola Complex V.N. Purav Marg, Chembur, Mumbai – 400071, Maharashtra, India

Tel. No.:

91-22-40804444

Fax No.:

Not Available

E-Mail :

accounts3.corp@clearship.com

radha@clearship.com

 

 

Branch Office :

57 Adarsh Insutrial Estate, Sahar Road Chakala, Andheri (East), Mumbai – 400099, Maharashtra, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Radhakrishnan Ramachandran

Designation :

Managing Director

Address :

A-5, Runwal Park, V.N. Purav Marg, Chembur, Mumbai – 400071, Maharashtra, India

Date of Birth/Age :

05.12.1952

Date of Appointment :

01.02.1995

PAN No.:

AACPD7012P

DIN No.:

00134897

 

 

Name :

Venkatesh Ramachandran

Designation :

Director

Address :

A-3, Runwal Park, V.N. Purav Marg, Chembur, Mumbai – 400071, Maharashtra, India

Date of Appointment :

27.11.1986

DIN No.:

00134996

 

 

Name :

Vaidyanathan Ramachandran

Designation :

Director

Address :

21-24, Nathkripa, Rajmath Jijabai CHS, V.N. Purav Marg, Chembur, Mumbai – 400022, Maharashtra, India

Date of Appointment :

01.02.1995

DIN No.:

00136240

 

 

Name :

Ranganathan Ramachandran

Designation :

Director

Address :

141-A, Tulsi Niwas, S.H. Kalani Marg Sindhi Society, Chembur, Mumbai – 400071, Maharashtra, India

Date of Appointment :

01.02.1995

DIN No.:

00136498

 

 

Name :

Natarajan Dikshit Ramachandran

Designation :

Director

Address :

A-Wing, Sabari Heights, 20th Road, Chembur, Mumbai – 400071, Maharashtra, India

Date of Appointment :

15.02.1995

DIN No.:

03026983

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age of holding

R. Srinivasan

6212

20.00

R. Radhakrishnan

6212

20.00

R. Venkatesh

12424

40.00

R. Ranganathan

6212

20.00

 

 

 

Total

31060

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Company is engaged in Providing Cargo and Baggage Handling Services. (Registered activity)

 

 

Products :

Item Code No.

Product Description

99671900

Cargo and Baggage Handling Services

 

 

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

Axis Bank Limited

Branch

Plot No. 229, Sandu Garden, 10th Road, Chembur, Mumbai – 400071, 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)

Long-term Borrowings

 

 

Overdraft Against Property

37.452

37.616

Loan Against Property

31.667

35.510

 

 

 

Total

69.119

73.126

 

Auditors :

 

Name :

Hariharanbalasubramanian

Chartered Accountants

Address :

17/319, Ranchoddas Terrace, Sir Bhalchandra Road Matunga, Mumbai – 400019, Maharashtra, India

Tel. No.:

91-22-24144705

Mobile No.:

91-9821811374

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

AKRPM5090R

 

 

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

 

 

 

 

50000

Equity Shares

INR 100/- each

INR 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31060

Equity Shares

INR 100/- each

INR 3.106 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

3.106

3.106

3.106

(b) Reserves & Surplus

27.172

25.907

27.113

(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)

30.278

29.013

30.219

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

69.119

73.126

75.069

(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)

69.119

73.126

75.069

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

3.431

1.000

(b) Trade payables

56.888

39.835

35.451

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

13.681

14.199

14.630

Total Current Liabilities (4)

70.569

57.465

51.081

 

 

 

 

TOTAL

169.966

159.604

156.369

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.377

36.647

41.253

(ii) Intangible Assets

0.467

0.623

0.830

(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

2.537

2.537

2.537

(c) Deferred tax assets (net)

0.972

0.972

0.972

(d)  Long-term Loan and Advances

1.237

0.983

1.240

(e) Other Non-current assets

22.510

19.356

20.283

Total Non-Current Assets

60.100

61.118

67.115

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

106.615

94.763

85.012

(d) Cash and cash equivalents

0.512

1.057

0.999

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

2.739

2.666

3.243

Total Current Assets

109.866

98.486

89.254

 

 

 

 

TOTAL

169.966

159.604

156.369

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

270.025

275.708

326.357

 

Other Income

0.000

0.286

0.450

 

TOTAL

270.025

275.994

326.807

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

23.068

24.391

21.959

 

Other expenses

231.045

237.696

290.084

 

TOTAL

254.113

262.087

312.043

 

 

 

 

 

 

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

15.912

13.907

14.764

 

 

 

 

 

Less

FINANCIAL EXPENSES

9.672

9.947

10.297

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

6.240

3.960

4.467

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

4.426

5.166

6.036

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.814

(1.206)

(1.569)

 

 

 

 

 

Less

TAX

0.550

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.264

(1.206)

(1.569)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

40.7

(38.83)

(50.50)

 


 

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)

144.11

125.45

95.08

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.53

2.91

3.84

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.48

0.37

0.35

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.82

0.82

0.81

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.28

2.64

2.52

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.33

1.98

1.69

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.08

1.28

1.39

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.65

1.40

1.43

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.47

(0.44)

(0.48)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.74

(0.76)

(1.00)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

4.17

(4.16)

(5.19)

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.56

1.71

1.75

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.56

1.71

1.75

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.18

0.18

0.19

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

22.25

24.65

24.49

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.56

1.71

1.75

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

3.106

3.106

3.106

Reserves & Surplus

27.113

25.907

27.172

Net worth

30.219

29.013

30.278

 

 

 

 

Long Term borrowings

75.069

73.126

69.119

Short Term borrowings

1.000

3.431

0.000

Total borrowings

76.069

76.557

69.119

Debt/Equity ratio

2.517

2.639

2.283

 

 

 

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

326.357

275.708

270.025

 

 

(15.520)

(2.061)

 

 

 

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

326.357

275.708

270.025

Profit / (Loss)

(1.569)

(1.206)

1.264

 

(0.48%)

(0.44%)

0.47%

 

 

 

 


 

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

No

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

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

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

Loan from Others

0.000

0.842

Loan from Directors

0.000

2.589

Total

0.000

3.431

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C55068597

10571225

Axis Bank Limited

31/03/2015

12/05/2015

-

37500000.0

Plot No. 229, Sandu Garden, 10th Road, Chembur, Mumbai – 400071, Maharashtra, India

2

B98169469

10063612

HDFC BANK LIMITED

10/07/2007

06/02/2014

-

64539459.08

HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai – 400013, Maharashtra, India

3

B98662828

10063610

HDFC BANK LIMITED

10/07/2007

06/02/2014

-

53158949.28

HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai – 400013, Maharashtra, India

4

A36092179

80044112

Janta shakari Bank Ltd

17/09/1997

15/03/1999

15/04/2008

3000000.0

Kala Chowki Branch, Mumbai – 400033, Maharashtra, India

 

 

FIXED ASSETS

 

  • Furniture and Fixtures
  • Office Equipment
  • Motor Car
  • Refrigerator
  • Photocopier
  • Premises
  • Canter
  • Computer
  • Technical Know-How
  • Lease Hold Land

 


 

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 64.28

UK Pound

1

INR 89.02

Euro

1

INR 78.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

KAM

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

KJL


 

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.