|
|
|
MIRA INFORM REPORT
|
Report No. : |
516066 |
|
Report Date : |
22.06.2018 |
IDENTIFICATION DETAILS
|
Name : |
SITARAM AYURVEDA PHARMACY LIMITED |
|
|
|
|
Registered
Office : |
XXV/397, Round South, Trichur – 680001, Kerala |
|
Tel. No.: |
91-487-2448570 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
19.05.1921 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24233KL1921PLC001001 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
INR 0.559 Million |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAFCS2387G |
|
|
|
|
TIN / CST No.: |
32080264042 |
|
|
|
|
GSTN : [Goods & Service Tax Registration
No.] |
32AAFCS2387G2ZD (Kerala) 29AAFCS2387G1Z1 (Karnataka) |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
The company
is engaged in the business of manufacturer and sales of ayurveda medicine,
allopathy medicines and ayurvedic treatment. [Registered activity and also
confirmed by management] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
B |
|
Credit Rating |
Explanation |
Rating Comments |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
Maximum Credit Limit : |
USD 51000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1921. The company manufactures ayurvedic
medicines, and markets them under its own brand, Sitaram. For the financial year 2017, the company has achieved revenue growth
of 11.47% as compared to the previous year but has reported a low profit
margin of 0.33%. The moderate financial profile of the company is marked by comfortable
networth base along with high debt balance sheet profile. Rating weakness is partially offset by the subject’s long established
track record of business operations along with extensive experience of its
promoters. Payment seems to be slow. In view of aforesaid, the company can be considered for business
dealings with some caution. |
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 (31.12.2017) |
Current Rating (01.04.2018) |
|
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 |
CRISIL |
|
Rating |
Long term Loans= BB- |
|
Rating Explanation |
Moderate risk of default. |
|
Date |
30.10.2017 |
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 22.06.2018
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 DENIED BY
|
Name : |
Ms. Sree Subhas |
|
Designation : |
Exports Department |
|
Contact No.: |
91-8138882233 |
|
Date : |
20.06.2018 |
Management Non-Cooperative (91-487-2448570)
LOCATIONS
|
Registered Office : |
XXV/397, Round South, Trichur – 680001, Kerala, India |
|
Tel. No.: |
91-487-2448570 |
|
Mobile No.: |
91-8138882233 (Ms. Sree Subhas) |
|
Fax No.: |
91-487-2448814 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
III/475 A, Gandhi Nagar Road,
P.O Nedupuzha, Trichur – 680007, Kerala, India |
|
|
|
|
Branch Offices: |
Located at: · Trivandrum · Thiruvalla ·
Calicut ·
Kannur · Kasaragod ·
Bangalore ·
Mumbai |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Dr. Ramanathan Devarajaiyer |
||||||||||||
|
Designation : |
Managing Director |
||||||||||||
|
Address : |
Janani Nivas, Chelat Lane Poothol P O,
Thrissur – 680004, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
24.04.1950 |
||||||||||||
|
Date of Appointment : |
30.09.1978 |
||||||||||||
|
DIN No.: |
01499553 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Dr. Vignesh Devraj Ramanathan |
||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||
|
Address : |
Janani Nivas, Chelat Lane Sankarayyar Road,
P.O. Poothole, Thrissur – 680004, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
12.01.1985 |
||||||||||||
|
Date of Appointment : |
01.10.2013 |
||||||||||||
|
DIN No.: |
00577551 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Devarajaiyer Meenaksisundaram |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
No 34, New No 36, Karpagambal Nagar,
Mylapore, Chennai – 600004, Tamilnadu, India |
||||||||||||
|
Date of Birth/Age : |
11.04.1933 |
||||||||||||
|
Date of Appointment : |
30.09.1978 |
||||||||||||
|
DIN No.: |
00577430 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mrs. Vally Ramaiyer |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Janani Nivas, Chelat Lane Poothol P O,
Thrissur – 680004, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
26.09.1961 |
||||||||||||
|
Date of Appointment : |
27.06.2004 |
||||||||||||
|
DIN No.: |
01499568 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Kalarikkal Velappan Shanmukhadas |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Kalarikkal House, Akathiyoor, Kunnamkulam,
Thrissur – 680625, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
18.02.1944 |
||||||||||||
|
Date of Appointment : |
30.09.2010 |
||||||||||||
|
DIN No.: |
03279223 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Janani Ramanathan |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Janani Nivas, Chelat Lane, Trichur –
680004, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
01.01.1990 |
||||||||||||
|
Date of Appointment : |
31.12.2011 |
||||||||||||
|
DIN No.: |
05102468 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Dr. Neelakandhan Vaikakara |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
IX/301, Vaikakara Mana Panjal P O,
Cheruthuruthy Via, Thrissur – 679531, Kerala, India |
||||||||||||
|
Date of Birth/Age : |
12.10.1939 |
||||||||||||
|
Date of Appointment : |
29.09.2012 |
||||||||||||
|
DIN No.: |
06397058 |
||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Sree Subhas |
|
Designation : |
Exports Department |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
SHAREHOLDERS DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2017
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
70.67 |
|
Public/Other than promoters
[Individual/Hindu Undivided Family (Indian)] |
29.33 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The
company is engaged in the business of manufacturer and sales of ayurveda
medicine, allopathy medicines and ayurvedic treatment. [Registered activity
and also confirmed by management] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
“Sitaram” |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Vasu and Sivaram Chartered Accountants |
|
Address : |
Thrissur – 680001, Kerala, India |
|
PAN No.: |
AGAPS7985G |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
90000 |
Equity Shares |
INR 10/- each |
INR 0.900 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
55885 |
Equity Shares |
INR 10/- each |
INR 0.559 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 |
0.559 |
0.559 |
0.559 |
|
(b) Reserves & Surplus |
17.131 |
16.576 |
16.338 |
|
(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) |
17.690 |
17.135 |
16.897 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
61.529 |
23.773 |
19.950 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.112 |
0.734 |
|
(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) |
61.529 |
23.885 |
20.684 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
73.280 |
67.557 |
57.896 |
|
(b) Trade
payables |
29.677 |
24.169 |
21.999 |
|
(c) Other
current liabilities |
29.900 |
8.425 |
6.618 |
|
(d) Short-term
provisions |
3.294 |
2.974 |
2.271 |
|
Total Current
Liabilities (4) |
136.151 |
103.125 |
88.784 |
|
|
|
|
|
|
TOTAL |
215.370 |
144.145 |
126.365 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
104.211 |
53.296 |
48.198 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
6.484 |
0.844 |
1.937 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.868 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
111.563 |
54.140 |
50.135 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
1.767 |
1.257 |
1.257 |
|
(b)
Inventories |
55.818 |
47.471 |
30.057 |
|
(c) Trade
receivables |
36.758 |
31.074 |
34.552 |
|
(d) Cash
and cash equivalents |
0.874 |
0.775 |
3.366 |
|
(e) Short-term
loans and advances |
6.667 |
6.458 |
5.566 |
|
(f) Other
current assets |
1.923 |
2.970 |
1.432 |
|
Total
Current Assets |
103.807 |
90.005 |
76.230 |
|
|
|
|
|
|
TOTAL |
215.370 |
144.145 |
126.365 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
307.399 |
275.762 |
228.164 |
|
|
|
|
Other Income |
1.059 |
1.050 |
12.258 |
|
|
|
|
TOTAL |
308.458 |
276.812 |
240.422 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
Cost of Materials Consumed |
146.805 |
142.650 |
136.698 |
|
|
|
|
Changes in Inventories of finished goods |
(6.625) |
(9.938) |
0.712 |
|
|
|
|
Employee Benefits Expenses |
71.592 |
60.059 |
42.977 |
|
|
|
|
Other Expenses |
67.811 |
61.554 |
46.960 |
|
|
|
|
TOTAL |
279.583 |
254.325 |
227.347 |
|
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
28.875 |
22.487 |
13.075 |
||
|
|
|
|
|
|
||
|
Less |
FINANCIAL EXPENSES |
13.448 |
9.804 |
5.779 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
15.427 |
12.683 |
7.296 |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION |
14.297 |
11.880 |
6.575 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX |
1.130 |
0.803 |
0.721 |
||
|
|
|
|
|
|
||
|
Less |
TAX |
0.107 |
0.549 |
0.020 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
AFTER TAX |
1.023 |
0.254 |
0.701 |
||
|
|
|
|
|
|
||
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
||
|
|
|
FOB Value of Export |
3.058 |
2.380 |
0.462 |
|
|
|
TOTAL EARNINGS |
3.058 |
2.380 |
0.462 |
||
|
|
|
|
|
|
||
|
|
IMPORTS |
|
|
|
||
|
|
|
Capital Goods |
2.798 |
0.000 |
0.000 |
|
|
|
TOTAL IMPORTS |
2.798 |
0.000 |
0.000 |
||
|
|
|
|
|
|
||
|
|
Earnings /
(Loss) Per Share (INR) |
18.30 |
4.54 |
12.55 |
||
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
14.608 |
0.000 |
0.000 |
|
Cash generated from operations |
43.501 |
10.420 |
6.814 |
|
Net cash generated from operations |
41.874 |
9.879 |
6.134 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
43.65 |
41.13 |
55.27 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
8.36 |
8.87 |
6.60 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
73.79 |
61.84 |
58.74 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.52 |
0.47 |
0.44 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.26 |
0.42 |
0.26 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.99 |
0.88 |
0.86 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
8.45 |
5.33 |
4.61 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
7.70 |
6.02 |
5.25 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
6.26 |
3.16 |
2.97 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.15 |
2.29 |
2.26 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
0.33 |
0.09 |
0.31 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.47 |
0.18 |
0.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
5.78 |
1.48 |
4.15 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.76 |
0.87 |
0.86 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.35 |
0.41 |
0.52 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.08 |
0.12 |
0.13 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
267.29 |
163.38 |
139.26 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.76 |
0.87 |
0.86 |
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 |
0.559 |
0.559 |
0.559 |
|
Reserves & Surplus |
16.338 |
16.576 |
17.131 |
|
Net
worth |
16.897 |
17.135 |
17.690 |
|
|
|
|
|
|
Long Term borrowings |
19.950 |
23.773 |
61.529 |
|
Short Term borrowings |
57.896 |
67.557 |
73.280 |
|
Current maturities of long term debt |
0.000 |
0.000 |
14.608 |
|
Total
borrowings |
77.846 |
91.330 |
149.417 |
|
Debt/Equity
ratio |
4.607 |
5.330 |
8.446 |
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
|
228.164 |
275.762 |
307.399 |
|
|
|
20.861 |
11.473 |
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
|
228.164 |
275.762 |
307.399 |
|
Profit/(Loss) |
0.701 |
0.254 |
1.023 |
|
|
0.31% |
0.09% |
0.33% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
31.03.2017 |
|
I.
EQUITY AND LIABILITIES |
|
|
(1)Shareholders' Funds |
|
|
(a) Share Capital |
0.559 |
|
(b) Reserves &
Surplus |
17.118 |
|
(c) Money received
against share warrants |
0.000 |
|
(d) Minority interest |
0.453 |
|
|
|
|
(2) Share Application
money pending allotment |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
18.130 |
|
|
|
|
(3) Non-Current
Liabilities |
|
|
(a) long-term borrowings |
61.529 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
|
(d) long-term provisions |
0.000 |
|
Total Non-current
Liabilities (3) |
61.529 |
|
|
|
|
(4) Current Liabilities |
|
|
(a) Short term borrowings |
73.280 |
|
(b) Trade payables |
29.677 |
|
(c) Other current
liabilities |
29.910 |
|
(d) Short-term provisions |
3.271 |
|
Total Current Liabilities
(4) |
136.138 |
|
|
|
|
TOTAL |
215.797 |
|
|
|
|
II.
ASSETS |
|
|
(1) Non-current assets |
|
|
(a) Fixed Assets |
|
|
(i) Tangible assets |
104.211 |
|
(ii) Intangible Assets |
0.000 |
|
(iii) Capital
work-in-progress |
6.484 |
|
(iv) Intangible assets
under development |
0.000 |
|
(b) Non-current
Investments |
0.000 |
|
(c) Deferred tax assets
(net) |
0.868 |
|
(d) Long-term Loan and Advances |
0.000 |
|
(e) Other Non-current
assets |
0.000 |
|
Total Non-Current Assets |
111.563 |
|
|
|
|
(2) Current assets |
|
|
(a) Current investments |
1.257 |
|
(b) Inventories |
55.818 |
|
(c) Trade receivables |
36.758 |
|
(d) Cash and cash
equivalents |
1.811 |
|
(e) Short-term loans and
advances |
6.667 |
|
(f) Other current assets |
1.923 |
|
Total Current Assets |
104.234 |
|
|
|
|
TOTAL |
215.797 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2017 |
|
|
SALES |
|
|
|
Income |
307.399 |
|
|
Other Income |
1.059 |
|
|
TOTAL |
308.458 |
|
|
|
|
|
Less |
EXPENSES |
|
|
|
Cost of Materials
Consumed |
146.805 |
|
|
Changes in inventories of
finished goods |
(6.625) |
|
|
Employees benefits
expense |
71.592 |
|
|
Other expenses |
67.886 |
|
|
TOTAL |
279.658 |
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
28.800 |
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
13.448 |
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
15.352 |
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
14.297 |
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX
|
1.055 |
|
|
|
|
|
Less |
TAX |
0.084 |
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
0.971 |
|
|
|
|
|
Less/ Add |
MINORITY INTEREST |
0.037 |
|
|
|
|
|
|
PROFIT/ (LOSS) FOR THE
PERIOD |
1.008 |
|
|
|
|
|
|
Earnings / (Loss) Per Share
(INR) |
18.03 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
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 |
UNSECURED LOANS:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
SHORT TERM BORROWINGS |
|
|
|
Loan from
directors |
16.575 |
15.500 |
|
|
|
|
|
Total |
16.575 |
15.500 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G12369013 |
100050925 |
THE SOUTH INDIAN BANK LIMITED |
25/07/2016 |
- |
- |
27000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
2 |
G12400545 |
100050929 |
THE SOUTH INDIAN BANK LIMITED |
25/07/2016 |
- |
- |
43700000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
3 |
G08181422 |
100040681 |
THE SOUTH INDIAN BANK LIMITED |
22/06/2016 |
- |
- |
5000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
4 |
C41670845 |
10545603 |
THE SOUTH INDIAN BANK LIMITED |
01/01/2015 |
- |
- |
10000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
5 |
C77472173 |
10509585 |
THE SOUTH INDIAN BANK LIMITED |
02/07/2014 |
16/12/2015 |
- |
14915000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
6 |
C80580764 |
90017971 |
THE SOUTH INDIAN BANK LIMITED |
09/10/2000 |
05/02/2016 |
- |
48000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
7 |
Y10092187 |
90017656 |
THE SOUTH INDIAN BANK LTD |
10/01/2000 |
- |
- |
1125000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
8 |
Y10092159 |
90017628 |
THE SOUTH INDIAN BANK LTD |
18/12/1999 |
- |
- |
1000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
9 |
Y10091951 |
90017420 |
THE SOUTH INDIAN BANK LTD |
17/06/1999 |
- |
- |
1000000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
|
10 |
Z00026080 |
80008246 |
SOUTH INDIAN BANK LIMITED |
17/06/1999 |
01/01/2007 |
- |
500000.0 |
BAZAR BARANCH M O ROAD THRISSUR KL680001IN |
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Electrical Equipments and
Fittings
·
Generator
·
Office Equipment
·
Computer
·
Printer
·
UPS
·
Air Conditioner
·
Refrigerator
·
Fire and Safety
·
Lab Equipment
·
Water Cooler
·
Bio-Gas
·
Water Purifier
·
Software
·
Telephone Equipments
·
Network Devices
·
Fire Extinguisher
·
Vehicles
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 68.20 |
|
|
1 |
INR 89.58 |
|
Euro |
1 |
INR 78.79 |
INFORMATION DETAILS
|
Information
Gathered by : |
SPR |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
NKT |
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.