MIRA INFORM REPORT

 

 

Report No. :

495418

Report Date :

07.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

KUMAR WORLD TRADE PRIVATE LIMITED

 

 

Registered Office :

A-6, New Narayan Nagar, Vasna Road, Vadodara – 390015, Gujarat

Tel. No.:

91-265-2250052

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

17.08.1995

 

 

Com. Reg. No.:

04-027136

 

 

Capital Investment / Paid-up Capital :

INR 0.817 Million

 

 

CIN No.:

[Company Identification No.]

U45201GJ1995PTC027136

 

 

IEC No.:

[Import-Export Code No.]

3499002647

 

 

TIN No.:

24190201583

 

 

PAN No.:

[Permanent Account No.]

AABCK2266J

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

24AABCK2266J1ZM

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading of chemical items (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 84000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1995. The company is a trader of chemicals.

 

For the financial year ended 2017, the company has reported a decline in its revenue as compared to the previous year but has managed to maintain net profit margin of 49.74%.

 

The company possesses satisfactory financial position marked by sufficient net worth base along with low debt balance sheet profile and acceptable liquidity position.

 

Business is active. Payment seems to be usually 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.

 

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 07.03.2018

 

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 :

A-6, New Narayan Nagar, Vasna Road, Vadodara-390015, Gujarat, India

Tel. No.:

91-265-2250052

Mobile No.:

91-9824645949 (Office)

Fax No.:

Not Available

E-Mail :

kwtrade100@yahoo.com

accounts@kwt-india.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Viwaswatkumar Radheyshyam Shashtri

Designation :

Director

Address :

Sukhashray, Opposite Tanmay Apartment, Atmajyoti Ashram Road, Ellora Park, Vadodara-390023, Gujarat, India

Date of Birth/Age :

08.02.1974

Date of Appointment :

17.08.1995

DIN No.:

00691785

 

 

Name :

Mr. Navendukumar Radhyshyam Shashtri

Designation :

Director

Address :

Sukhashray Bunglow, Opposite Tanmay Apartment, Atmajyoti Ashram Road, Ellora Park, Vadodara-390023, Gujarat, India

Date of Birth/Age :

11.08.1970

Date of Appointment :

17.08.1995

DIN No.:

00691859

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Viwaswatkumar Radheshyam Shashtri

54500

66.71

Navendukumar Radhyshyam Shashtri

27200

33.29

Total

81700

100.00

 

 


 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of chemical items (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99611899

Other General Purpose Machinery and Parts There of  n.e.c.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name :

The Karur Vysya Bank Limited

Branch :

Not Available

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

The Karur Vysya Bank Limited (P. Cr.)

3.082

8.149

The Karur Vysya Bank Limited (EBDS) Bill Discounting

4.460

4.613

Total

7.542

12.762

 

Auditors :

 

Name :

D.C. Parikh and Company

Chartered Accountants

Address :

D-307, Payal Complex, Near Fortune Tower, Station Road, Sayajigunj, Vadodara – 390005, Gujarat, India

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

AAGFD4730J

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

81700

Equity Shares

INR 10/- each

INR 0.817 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

0.817

0.817

0.817

(b) Reserves & Surplus

28.539

27.714

26.113

(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)

29.356

28.531

26.930

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.542

12.762

15.378

(b) Trade payables

5.740

9.462

9.554

(c) Other current liabilities

0.072

0.062

0.057

(d) Short-term provisions

0.269

0.502

1.108

Total Current Liabilities (4)

13.623

22.788

26.097

 

 

 

 

TOTAL

42.979

51.319

53.027

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.296

7.101

8.193

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.017

0.017

0.017

(c) Deferred tax assets (net)

0.366

0.373

0.345

(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

6.679

7.491

8.555

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.967

6.563

6.322

(c) Trade receivables

12.214

16.159

23.566

(d) Cash and cash equivalents

1.708

1.121

2.093

(e) Short-term loans and advances

16.411

19.985

12.491

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

36.300

43.828

44.472

 

 

 

 

TOTAL

42.979

51.319

53.027

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

57.499

78.330

146.553

 

Other Income

5.080

6.318

7.681

 

TOTAL

62.579

84.648

154.234

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

42.653

60.629

115.972

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Employees benefits expense

3.851

4.068

4.426

 

Other expenses

11.099

13.762

24.030

 

other operating expenses

2.031

1.714

2.913

 

TOTAL

59.634

80.173

147.341

 

 

 

 

 

 

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

2.945

4.475

6.893

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.859

1.074

2.037

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.086

3.401

4.856

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.865

1.092

1.496

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.221

2.309

3.360

 

 

 

 

 

Less

TAX

0.396

0.719

1.044

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.825

1.590

2.316

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

27.774

26.184

23.868

 

 

 

 

 

 

Balance Carried to the B/S

28.599

27.774

26.184

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

10.16

19.46

28.35

 

 

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

6.532

3.015

15.669

Net cash flows from (used in) operations

6.162

2.039

14.490

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

77.53

75.30

58.69

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.71

4.85

6.22

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

49.12

56.96

30.07

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.49

0.68

1.09

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.47

0.63

0.84

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.32

0.44

0.49

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.26

0.45

0.57

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.46

0.80

0.97

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.21

0.25

0.30

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.43

4.17

3.38

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.43

2.03

1.58

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.92

3.10

4.37

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

2.81

5.57

8.60

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.66

1.92

1.70

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.23

1.64

1.46

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.68

0.56

0.51

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

9.23

15.62

18.82

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.66

1.92

1.70

 

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

0.817

0.817

0.817

Reserves & Surplus

26.113

27.714

28.539

Net worth

26.930

28.531

29.356

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

15.378

12.762

7.542

Total borrowings

15.378

12.762

7.542

Debt/Equity ratio

0.571

0.447

0.257

 

 

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

146.553

78.330

57.499

 

 

(46.552)

(26.594)

 

 

 

 

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

146.553

78.330

57.499

Profit

2.316

1.590

0.825

 

1.58%

2.03%

1.43%

 

 

 

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

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

 

STATE OF AFFAIRS

 

During the year company has achieved turnover of INR 62.578 million (PY INR 84.648 million) and there was a profit of INR 0.825 million (PY INR 1.590 million) company has achieved cash profit of INR 1.690 million (PY INR 2.682 million) directors of the company are hopeful of achieving higher turnover during the next year.

 

 

INDEX OF CHARGES

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

B29918158

80002538

THE KARUR VYSYA BANK LIMITED

17/11/2005

23/11/2011

-

55500000.0

13, SIDCUP TOWER RACE COURSE VADODARA GJ 390007 INDIA

2

B66895400

10307605

The Royal Bank of Scotland N. V.

03/08/2011

-

29/01/2013

22500000.0

7TH FLOOR, SAKHAR BHAVAN NARIMAN POINT MUMBAI MAHARASHTRA 400021 INDIA

 

 

FIXED ASSETS:

 

·         Office Furniture

·         Buildings

·         Office Equipment

·         Computer


 

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 64.99

UK Pound

1

INR 80.21

Euro

1

INR 89.91

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

Report Prepared by :

JYTK

 


 

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.

 
 

·