|
|
|
MIRA INFORM REPORT
|
Report No. : |
493398 |
|
Report Date : |
23.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
FEROKE BOARDS LIMITED (w.e.f.19.12.2010) |
|
|
|
|
Formerly Known
As : |
FEROKE BOARDS AND DOORS LIMITED FEROKE BOARDS AND DOORS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
4/239, Karad P O, (Via) Feroke College, Malappuram, Calicut – 673632,
Kerala |
|
Tel. No.: |
91-483-2830597 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
26.07.1993 |
|
|
|
|
Com. Reg. No.: |
09-007262 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 49.071 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U20213KL1993PLC007262 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACF3362K |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
The company is mainly engaged in the manufacturing and trading of
speciality panel/flush door and value added plywood products. (Registered
Activity) |
|
|
|
|
No. of Employees
: |
Not Available |
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 |
|
Maximum Credit Limit : |
USD 650000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1993 and it is having good track. For the financial year 2017, the company has increased its revenue from operations as compared to previous year but maintained average profitability margin of 2.90%. Rating takes into consideration sound financial profile of the company marked by adequate networth base and low debt balance sheet. Further, rating also reflects from its established track records of business operation and improvement in the revenue profile during the year. Trade relations are reported as fair. Business is active. Payments terms are seem to be regular. In view of the 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
31-03-2016.
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 23.02.2018
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.
LOCATIONS
|
Registered Office : |
4/239, Karad P O, (Via) Feroke College, Malappuram, Calicut – 673632,
Kerala, India |
|
Tel. No.: |
91-483-2830597 |
|
Fax No.: |
91-483-2830245 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1: |
IX/187, D and E Nalam Mile, Aluva - 678112, Kerala, India |
|
|
|
|
Factory 2: |
Behind ISRO, 4th Mile, Erumathala P.O. Aluva – 683112,
Kerala, India |
|
Tel. No.: |
91-484-2839570 / 750 |
|
|
|
|
Sales Team : |
Located at:
|
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Pulikkal Veettil Abdul Wahab |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Peevees Mirage, Nilambur, Malappuram, Malappuram – 679329, Kerala,
India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.07.1950 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.2010 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00114617 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Pulikkal Veettile Ali Mubarak |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Peevees Mirage, Nilambur, Malappuram, Malappuram – 679329, Kerala,
India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.05.1968 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.2010 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00119449 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Pulikkal Veettile Muneer |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Peevees House, Nilambur, Malappuram District – 679329, Kerala,
India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.05.1966 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.1996 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00120853 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ashraf Mukkrinde Akam |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
M.A Villa, 28/463, Thondayad, Chevayur, P.O. Kozhikode – 673017, Kerala,
India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.04.1968 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.2010 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00234466 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mohammed Musaliarakath |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
M.A.Villa, 28/463, Thondayad, Chevayur. P.O. Kozhikode – 673017, Kerala, India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
M. A. Villa, Chevayur P.O., Calicut – 673017, Kerala, India |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.07.1930 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.08.1997 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00235311 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Basheer Musaliarakath |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
M.A Villa, 28/463, Thondayad, Chevayur, P.O. Kozhikode – 673017, Kerala,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.11.1972 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00237165 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2017
SHAREHOLDING FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
75.19 |
|
Public/Other than promoters- Individual/Hindu Undivided Family- Indian |
18.92 |
|
Public/Other than promoters - Body corporate |
5.89 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The company is mainly engaged in the manufacturing and trading of
speciality panel/flush door and value added plywood products. (Registered
Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Available |
||||
|
|
|
||||
|
Imports : |
Not Available |
||||
|
|
|
||||
|
Terms : |
Not Available |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
Menon Narayani and Nedungadi Chartered Accountants |
|
Address : |
8/164(F), Silk Street Calicut – 673632, Kerala, India |
|
Tel. No.: |
91-495-2365698 |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEFM0238J |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4907136 |
Equity Shares |
INR 10/- each |
INR 49.071 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 |
49.071 |
49.071 |
49.071 |
|
(b) Reserves &
Surplus |
179.577 |
168.677 |
151.228 |
|
(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) |
228.648 |
217.748 |
200.299 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
12.408 |
14.315 |
13.412 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
6.571 |
6.466 |
16.743 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
18.979 |
20.781 |
30.155 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
34.484 |
45.924 |
33.998 |
|
(b) Trade payables |
37.804 |
29.405 |
42.297 |
|
(c) Other current
liabilities |
22.897 |
16.065 |
16.268 |
|
(d) Short-term provisions |
26.560 |
12.558 |
6.704 |
|
Total Current Liabilities
(4) |
121.745 |
103.952 |
99.267 |
|
|
|
|
|
|
TOTAL |
369.372 |
342.481 |
329.721 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
121.368 |
100.992 |
93.333 |
|
(ii) Intangible Assets |
35.067 |
35.067 |
35.067 |
|
(iii) Capital
work-in-progress |
0.000 |
4.332 |
1.594 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
44.250 |
43.608 |
49.708 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
3.234 |
2.872 |
4.676 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
203.919 |
186.871 |
184.378 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
7.758 |
10.335 |
8.912 |
|
(b) Inventories |
47.425 |
65.778 |
58.784 |
|
(c) Trade receivables |
54.041 |
42.959 |
48.235 |
|
(d) Cash and cash
equivalents |
8.495 |
6.680 |
10.585 |
|
(e) Short-term loans and
advances |
14.163 |
6.520 |
3.800 |
|
(f) Other current assets |
33.571 |
23.338 |
15.027 |
|
Total Current Assets |
165.453 |
155.610 |
145.343 |
|
|
|
|
|
|
TOTAL |
369.372 |
342.481 |
329.721 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
377.009 |
353.949 |
346.653 |
|
|
Other Income |
19.519 |
17.279 |
14.458 |
|
|
TOTAL |
396.528 |
371.228 |
361.111 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
283.957 |
265.530 |
242.471 |
|
|
Purchases of
Stock-in-Trade |
4.188 |
21.435 |
39.881 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
4.893 |
(6.574) |
(2.032) |
|
|
Employees benefits
expense |
17.492 |
15.653 |
13.523 |
|
|
exceptional item |
0.000 |
(11.560) |
0.000 |
|
|
Other expenses |
54.337 |
50.915 |
42.160 |
|
|
TOTAL |
364.867 |
335.399 |
336.003 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
31.661 |
35.829 |
25.108 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
8.125 |
8.448 |
7.680 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
23.536 |
27.381 |
17.428 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
6.089 |
4.174 |
5.615 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
17.447 |
23.207 |
11.813 |
|
|
|
|
|
|
|
Less |
TAX |
6.500 |
5.710 |
3.374 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
10.947 |
17.497 |
8.439 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
212.897 |
265.315 |
184.377 |
|
|
Components and Stores
parts |
0.000 |
0.110 |
0.000 |
|
|
TOTAL IMPORTS |
212.897 |
265.425 |
184.377 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
2.23 |
3.56 |
1.91 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
9.313 |
6.905 |
9.087 |
|
Cash generated from operations |
25.223 |
4.023 |
8.258 |
|
Net cash flows from (used in) operations |
15.227 |
(3.977) |
4.014 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
52.32 |
44.30 |
50.79 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
6.98 |
8.24 |
7.19 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
47.89 |
37.40 |
54.68 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.67 |
0.54 |
0.43 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.20 |
0.26 |
0.19 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.39 |
0.37 |
0.37 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.25 |
0.31 |
0.28 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.53 |
0.48 |
0.50 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.68 |
0.64 |
0.65 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.90 |
4.24 |
3.27 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
2.90 |
4.94 |
2.43 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.96 |
5.11 |
2.56 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
4.79 |
8.04 |
4.21 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.36 |
1.50 |
1.46 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.97 |
0.86 |
0.87 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.62 |
0.64 |
0.61 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.15 |
1.37 |
1.15 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.36 |
1.50 |
1.46 |
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 |
49.071 |
49.071 |
49.071 |
|
Reserves & Surplus |
151.228 |
168.677 |
179.577 |
|
Net worth |
200.299 |
217.748 |
228.648 |
|
|
|
|
|
|
long-term borrowings |
13.412 |
14.315 |
12.408 |
|
Short term borrowings |
33.998 |
45.924 |
34.484 |
|
Current Maturities of
Long term debt |
9.087 |
6.905 |
9.313 |
|
Total borrowings |
56.497 |
67.144 |
56.205 |
|
Debt/Equity ratio |
0.282 |
0.308 |
0.246 |
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 |
346.653 |
353.949 |
377.009 |
|
|
|
2.105 |
6.515 |
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 |
346.653 |
353.949 |
377.009 |
|
Profit/(Loss) |
8.439 |
17.497 |
10.947 |
|
|
2.43% |
4.94% |
2.90% |
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 |
No |
|
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 |
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 |
Note: Registered office
of the company has been shifted from “4/239, Feroke Via, Karad P O, Calicut –
673632, Kerala, India” to the present address w.e.f.01.08.2013
GENERAL
INFORMATION
Subject is a public limited company domiciled in India, incorporated
under the provisions of the Companies Act, 1956. The company is mainly engaged
in the manufacturing and trading of speciality panel/flush door and value added
plywood products.
UNSECURED LOANS:
|
Particulars |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
SHORT TERM BORROWINGS |
|
|
|
From Directors |
2.675 |
1.000 |
|
Total |
2.675 |
1.000 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G10565224 |
100047497 |
AXIS BANK LIMITED |
30/07/2016 |
- |
- |
10000000.0 |
"MARINA MALL",YMCA CROSS ROAD,CALICUTKL673001IN |
|
2 |
G70501911 |
100038035 |
AXIS BANK LIMITED |
27/06/2016 |
18/11/2017 |
- |
169400000.0 |
MARINA MALLYMCA CROSS ROADKOZHIKODEKL673001IN |
|
3 |
G70502620 |
10609062 |
AXIS BANK LIMITED |
30/11/2015 |
18/11/2017 |
- |
135000000.0 |
MARINA MALLYMCA CROSS ROADKOZHIKODEKL673001IN |
|
4 |
G10588499 |
100047533 |
AXIS BANK LIMITED |
17/11/2015 |
- |
- |
18400000.0 |
"MARINA MALL",YMCA CROSS ROAD,CALICUTKL673001IN |
|
5 |
G09391913 |
90021089 |
DHANLAXMI BANK LIMITED |
01/09/2005 |
26/08/2014 |
19/07/2016 |
126275000.0 |
RAM MOHAN ROADKOZHIKODEKL673004IN |
|
6 |
C80919988 |
10230374 |
MASONITE DOORS PRIVATE LIMITED |
25/06/2010 |
- |
11/02/2016 |
11560000.0 |
23RD FLOOR, EXPRESS TOWERSNARIMAN POINTMUMBAIMH400021IN |
|
7 |
C58091018 |
90016085 |
SUNDARAM FINANCE LTD |
15/11/1993 |
- |
02/07/2015 |
251910.0 |
NO. 21; PATULLOS ROADMADRASTN600002IN |
|
8 |
C42946111 |
90017374 |
DHANLAXMI BANK LIMITED |
30/03/1999 |
- |
29/01/2015 |
4500000.0 |
KOZHIKODE BRANCHRAM MOHAN ROADKOZHIKODEKL673004IN |
|
9 |
C42970327 |
90019493 |
DHANLAXMI BANK LIMITED |
21/11/2003 |
28/07/2008 |
29/01/2015 |
78753000.0 |
RAM MOHAN ROAD, CHINTHAVALAPPU,KOZHIKODE-4CALICUTKL673004IN |
|
10 |
C42976969 |
90021087 |
DHANLAXMI BANK LIMITED |
01/09/2005 |
28/07/2008 |
29/01/2015 |
78753000.0 |
RAM MOHAN ROAD, CHINTHAVALAPPUKOZHIKODE - 4CALICUTKL673004IN |
FIXED ASSETS:
Tangible Assets
- Land
- Building
- Plant and Machinery
- Computer and Accessories
- Furniture and Fixture
- Motor Vehicle
Intangible Assets
- Brands
- Trade Mark
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 65.04 |
|
|
1 |
INR 90.41 |
|
Euro |
1 |
INR 79.93 |
INFORMATION DETAILS
|
Analysis Done by
: |
PRA |
|
|
|
|
Report Prepared
by : |
NKTS |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.