|
|
|
MIRA INFORM REPORT
|
Report No. : |
512643 |
|
Report Date : |
01.06.2018 |
IDENTIFICATION DETAILS
|
Name : |
JUPITER DYE CHEM PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Office No.
92A/93A, 9th Floor, Mittal Court, A Wing, 224 Jamnalal Bajaj Marg, Nariman
Point, Mumbai-400021, Maharashtra |
|
Tel. No.: |
91-22-61207000/ 30407000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
22.06.1977 |
|
|
|
|
Com. Reg. No.: |
11-019716 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 100.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24230MH1977PTC019716 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0389025232 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
TIN No.: |
27810000521 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ0893M |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AAACJ0893M1Z7 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading, Distribution, Import and Handling in Chemicals, Solvents and Bulk Drugs. [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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Jupiter Dye Chem Private Limited is engaged in trading, importing, distribution, and handling of Chemicals, Solvents and Bulk Drugs. The company was incorporated in the year 1977 and is based in Mumbai, Maharashtra. It is an established company having good track record.
Fundamentals of the company are strong and healthy. Trade relations are reported as fair. Business is active. Payment terms are seems to be regular and as per commitments. 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Rating = BBB+ |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
15.03.2018 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Rating = A2+ |
|
Rating Explanation |
Strong degree of safety and low credit risk. |
|
Date |
15.03.2018 |
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 01.06.2018
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 [91-22-61207000/ 30407000]
LOCATIONS
|
Registered Office : |
Office No.
92A/93A, 9th Floor, Mittal Court, A Wing, 224 Jamnalal Bajaj Marg, Nariman
Point, Mumbai-400021, Maharashtra, India
|
|
Tel. No.: |
91-22-61207000/ 30407000 |
|
Fax No.: |
91-22-30407020/ 61207034 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Offices: |
Located at: · Kandla · Dahej · Mangalore · Chennai ·
Cochin |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Nimesh Ramesh Chokhani |
|
Designation : |
Managing Director |
|
Address : |
401, 4th Floor, Angel Building, Krishna Sanghi Peth,
Gamdevi, Mumbai – 400007, Maharashtra, India |
|
Date of Birth/Age : |
17.10.1978 |
|
Qualification : |
Graduate / BBA (US) |
|
Date of Appointment : |
01.04.1993 |
|
PAN No.: |
ACPPC5042H |
|
DIN No.: |
01208008 |
|
|
|
|
Name : |
Mr. Ramesh Ramniranjan Chokhani |
|
Designation : |
Whole-time Director |
|
Address : |
401, 4th Floor, Angel Building, Krishna Sanghi Peth, Gamdevi,
Mumbai – 400007, Maharashtra, India |
|
Date of Birth/Age : |
17.07.1951 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
22.06.1985 |
|
PAN No.: |
AAAPC4758M |
|
DIN No.: |
01208036 |
|
|
|
|
Name : |
Mr. Ashok Ramni Ranjan Chokhani |
|
Designation : |
Whole-time Director |
|
Address : |
502, Angel, Krishna Sanghi Peth, Next to August Kranti Maidan,
Gamdevi, Mumbai – 400 007, Maharashtra, India |
|
Date of Birth/Age : |
10.11.1944 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
22.06.1977 |
|
PAN No.: |
AEWPC8295H |
|
DIN No.: |
01331167 |
|
|
|
|
Name : |
Mr. Sellappan Nagalingam |
|
Designation : |
Whole-time Director |
|
Address : |
Flat No. 5, Gulnar Apartment, Khopoli, Raigad, Panvel – 410203,
Maharashtra, India |
|
Date of Birth/Age : |
20.02.1962 |
|
Date of Appointment : |
01.08.2008 |
|
PAN No.: |
ABEPN3478L |
|
DIN No.: |
01640683 |
|
|
|
|
Name : |
Mr. Kamal Ramgopal Tulshan |
|
Designation : |
Additional Director |
|
Address : |
Seksaria House, Ground Floor, 28, Babulnath Road, Mumbai – 400007,
Maharashtra, India |
|
Date of Birth/Age : |
20.06.1966 |
|
Date of Appointment : |
04.06.2014 |
|
PAN No.: |
AAAPT5255E |
|
DIN No.: |
06881516 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Ashok Kumar Chokhani |
|
1303741 |
|
Ramesh Kumar Chokhani |
|
978120 |
|
Manisha Chokhani |
|
868725 |
|
Shakuntala Chokhani |
|
939510 |
|
Nimesh Chokhani |
|
2924064 |
|
Neha Nimesh Chokhani |
|
720720 |
|
Pooja Chokhani |
|
643500 |
|
Ashok Chokhani (HUF) |
|
386100 |
|
Ramesh Chokhani (HUF) |
|
386100 |
|
Neha N. Chokhani joint with Nimesh Chokhani |
|
643500 |
|
Ramesh Kumar Chokhani (Partners of Ramesh Kumar and Company) |
|
6435 |
|
A. K. Chokhani and S. R. Chokhani (Partners of Easyterm Enterprise) |
|
6435 |
|
Neena S. Patel |
|
128700 |
|
Shyamlal Patel (Family Trust) |
|
64350 |
|
|
|
|
|
Total
|
|
10000000 |
AS ON: 30.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
98.07 |
|
Public/Other than promoters – Individual/ Hindu Undivided
Family – Indian |
1.93 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading, Distribution, Import and Handling in Chemicals, Solvents and Bulk Drugs. [Registered Activity] |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
B.L Agarwal and Associates Chartered Accountants |
|
Address : |
504 Accord Classic Aarey Road, Above Anupam Stationary, Goregaon (East), Mumbai-400063, Maharashtra, India |
|
PAN No.: |
ARLPA0061H |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Enterprises which are owned, or have
significant influence of or are partners with Key management personnel and
their relatives: |
· Sanchay Holdings Private Limited [U65990MH1990PTC056824] · Lehar Properties Private Limited [U45202MH1994PTC079958] · Niknim Holdings Private Limited [U67120MH1992PTC070064] · Nishflex Packaging Private Limited [U28129MH1994PTC077571] · Ramesh Kumar and Co · Universal Logistic and Services Co. ·
Easyterm Enterprise |
|
|
|
|
Wholly Owned Subsidiary: |
Jupiter Petrochem DMCC, Dubai |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000000 |
Equity Shares |
INR 10/- each |
INR 150.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
INR 10/- each |
INR 100.000
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
100.000 |
100.000 |
100.000 |
|
(b) Reserves & Surplus |
931.824 |
677.396 |
529.246 |
|
(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) |
1031.824 |
777.396 |
629.246 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
141.308 |
126.559 |
129.641 |
|
(b) Deferred tax liabilities (Net) |
3.762 |
4.231 |
5.027 |
|
(c)
Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d)
long-term provisions |
7.035 |
4.120 |
3.918 |
|
Total
Non-current Liabilities (3) |
152.105 |
134.910 |
138.586 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
25.639 |
0.000 |
0.000 |
|
(b)
Trade payables |
4856.399 |
3212.774 |
2366.689 |
|
(c)
Other current liabilities |
148.166 |
63.989 |
33.427 |
|
(d)
Short-term provisions |
15.435 |
10.959 |
2.682 |
|
Total
Current Liabilities (4) |
5045.639 |
3287.722 |
2402.798 |
|
|
|
|
|
|
TOTAL |
6229.568 |
4200.028 |
3170.630 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
49.492 |
49.799 |
54.113 |
|
(ii)
Intangible Assets |
1.038 |
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 |
15.882 |
13.382 |
11.558 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
4.983 |
4.052 |
4.043 |
|
(e)
Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
71.395 |
67.233 |
69.714 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
938.454 |
576.053 |
168.360 |
|
(c)
Trade receivables |
4356.798 |
2809.317 |
2149.382 |
|
(d)
Cash and cash equivalents |
802.460 |
692.457 |
728.102 |
|
(e)
Short-term loans and advances |
60.461 |
54.968 |
55.072 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
6158.173 |
4132.795 |
3100.916 |
|
|
|
|
|
|
TOTAL |
6229.568 |
4200.028 |
3170.630 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
16432.169 |
12616.673 |
11767.242 |
|
|
|
Other Income |
81.01 |
88.118 |
63.202 |
|
|
|
TOTAL |
16513.179 |
12704.791 |
11830.444 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
14495.177 |
11599.017 |
10504.203 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(362.401) |
(407.692) |
75.743 |
|
|
|
Employees benefits expense |
126.984 |
80.892 |
49.704 |
|
|
|
Other expenses |
1758.035 |
1109.783 |
912.815 |
|
|
|
CSR expenditure |
4.053 |
2.7 |
1.5 |
|
|
|
TOTAL |
16021.848 |
12384.700 |
11543.965 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
491.331 |
320.091 |
286.479 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
89.021 |
83.391 |
80.36 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
402.310 |
236.700 |
206.119 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
8.046 |
8.345 |
9.996 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
394.264 |
228.355 |
196.123 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
139.836 |
80.205 |
67.714 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
254.428 |
148.150 |
128.409 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
|
F.O.B. Value of Exports |
21.104 |
68.791 |
46.393 |
|
|
|
TOTAL EARNINGS |
21.104 |
68.791 |
46.393 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
Components and spare parts |
12508.914 |
9995.293 |
8907.001 |
|
|
|
TOTAL IMPORTS |
12508.914 |
9995.293 |
8907.001 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (INR) |
25.44 |
14.82 |
12.84 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
1.203 |
3.410 |
3.252 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
237.410 |
65.844 |
361.090 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
80.685 |
(28.617) |
266.051 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
96.78 |
81.27 |
66.67 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
3.77 |
4.49 |
5.47 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
122.29 |
101.10 |
82.24 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.52 |
0.56 |
1.70 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
9.72 |
6.43 |
5.29 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.83 |
0.81 |
0.80 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.16 |
0.17 |
0.21 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
4.89 |
4.23 |
3.82 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.05 |
0.06 |
0.09 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
5.52 |
3.84 |
3.56 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
1.55 |
1.17 |
1.09 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
4.08 |
3.53 |
4.05 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
24.66 |
19.06 |
20.41 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.22 |
1.26 |
1.29 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current Liabilities) |
1.03 |
1.08 |
1.22 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.17 |
0.19 |
0.20 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.68 |
1.30 |
1.33 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.22 |
1.26 |
1.29 |
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 |
100.000 |
100.000 |
100.000 |
|
Reserves & Surplus |
529.246 |
677.396 |
931.824 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
629.246 |
777.396 |
1031.824 |
|
|
|
|
|
|
long-term borrowings |
129.641 |
126.559 |
141.308 |
|
Short term borrowings |
0.000 |
0.000 |
25.639 |
|
Current Maturities of Long
term debt |
3.252 |
3.410 |
1.203 |
|
Total
borrowings |
132.893 |
129.969 |
168.150 |
|
Debt/Equity
ratio |
0.211 |
0.167 |
0.163 |
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 |
11767.242 |
12616.673 |
16432.169 |
|
|
|
7.219 |
30.242 |
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 |
11767.242 |
12616.673 |
16432.169 |
|
Profit/ (Loss) |
128.409 |
148.150 |
254.428 |
|
|
1.09% |
1.17% |
1.55% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
100.000 |
100.000 |
|
(b) Reserves and Surplus |
|
932.090 |
678.739 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
1032.090 |
778.739 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
141.308 |
126.559 |
|
(b) Deferred tax liabilities (Net) |
|
3.762 |
4.231 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
7.035 |
4.120 |
|
Total Non-current
Liabilities (3) |
|
152.105 |
134.910 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
25.639 |
0.000 |
|
(b) Trade
payables |
|
4856.699 |
3458.913 |
|
(c) Other
current liabilities |
|
148.166 |
63.989 |
|
(d) Short-term
provisions |
|
15.435 |
10.959 |
|
Total Current
Liabilities (4) |
|
5045.939 |
3533.861 |
|
|
|
|
|
|
TOTAL |
|
6230.134 |
4447.510 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
49.492 |
49.799 |
|
(ii)
Intangible Assets |
|
1.038 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
12.604 |
10.104 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
4.983 |
4.052 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
68.117 |
63.955 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
938.454 |
576.053 |
|
(c) Trade
receivables |
|
4356.798 |
3062.713 |
|
(d) Cash and
bank balances |
|
806.187 |
694.309 |
|
(e)
Short-term loans and advances |
|
60.578 |
50.480 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
6162.017 |
4383.555 |
|
|
|
|
|
|
TOTAL |
|
6230.134 |
4447.510 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
16472.503 |
12885.561 |
|
|
Other Income |
|
80.740 |
88.008 |
|
|
TOTAL |
|
16553.243 |
12973.569 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
14533.061 |
11859.631 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(362.401) |
(407.692) |
|
|
Employee benefit expense |
|
127.772 |
81.664 |
|
|
CSR expenditure |
|
4.916 |
2.700 |
|
|
Other expenses |
|
1758.063 |
1110.743 |
|
|
TOTAL |
|
16061.411 |
12647.046 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
491.832 |
326.523 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
90.507 |
86.922 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
401.325 |
239.601 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
8.046 |
8.345 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
393.279 |
231.256 |
|
|
|
|
|
|
|
Less |
TAX |
|
139.836 |
80.205 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
253.443 |
151.051 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
25.34 |
15.11 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
No |
|
8 |
Designation of contact person |
No |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
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 |
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 |
Yes |
|
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 |
INDEX OF CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G04795456 |
100030134 |
UNION BANK OF INDIA |
02/06/2016 |
- |
- |
350000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
2 |
C25749300 |
10523905 |
UNION BANK OF INDIA |
18/09/2014 |
- |
- |
75000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
3 |
B85217792 |
10449560 |
UNION BANK OF INDIA |
12/09/2013 |
- |
- |
150000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
4 |
B02065605 |
10259248 |
UNION BANK OF INDIA |
04/12/2010 |
- |
- |
1386000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
5 |
A14897847 |
10050833 |
UNION BANK OF INDIA |
28/03/2007 |
- |
- |
33000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD,MUMBAIMH400020IN |
|
6 |
A09569443 |
10122410 |
UNION BANK OF INDIA |
18/10/2006 |
- |
- |
50000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD,MUMBAIMH400020IN |
|
7 |
Y10351511 |
90243874 |
UNIONBANK OF INDIA |
29/07/2005 |
- |
- |
23500000.0 |
RAJ MAHALMUMBAIMHIN |
|
8 |
G44215978 |
80034224 |
UNION BANK OF INDIA |
24/09/1999 |
29/04/2017 |
- |
4500000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
9 |
G79247011 |
80017382 |
UNION BANK OF INDIA |
29/07/1999 |
28/06/2017 |
- |
4504500000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
|
10 |
B62226972 |
10290488 |
UNION BANK OF INDIA |
04/05/2011 |
- |
19/11/2012 |
150000000.0 |
VEER NARIMAN ROAD BRANCH,84, RAJ MAHAL, VEER NARIMAN ROAD, CHURCHGATE,MUMBAIMH400020IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Loans and advances from related parties |
136.511 |
122.309 |
|
Other loans and advances |
3.550 |
3.550 |
|
|
|
|
|
Total |
140.061 |
125.859 |
CONTINGENT
LIABILITIES:
|
Particulars |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
Claims against company not acknowledged as debt |
25.639 |
0.000 |
|
Guarantees |
19.200 |
192.370 |
FIXED ASSETS:
· Buildings
· Furniture and fixtures
· Vehicles
· Office equipment
· Computer equipments
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 67.45 |
|
UK Pound |
1 |
INR 89.79 |
|
Euro |
1 |
INR 78.79 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHR |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
RUP |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.