|
|
|
MIRA INFORM REPORT
|
Report No. : |
496094 |
|
Report Date : |
07.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
MULTI ORGANICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
503 Keshava, Bandra Kurla Complex, Bandra (East), Mumbai-400051,
Maharashtra |
|
Tel. No.: |
91-22-42354000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
09.06.1976 |
|
|
|
|
Com. Reg. No.: |
11-019067 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 9.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27100MH1976PTC019067 |
|
|
|
|
IEC No.: |
0388166487 |
|
|
|
|
GST No.: |
27AAACM4507D1ZW |
|
|
|
|
TIN No.: |
27640362764 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACM4507D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer
of Chemicals like Beta Naphthol, Alpha Naphthol, etc. [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 : |
Subject is an established company incorporated in the year 1976 and it is having good track records. For the financial year 2017, the company has marginal decreased in its revenue from operations as compared to previous year and maintained decent profitability margin of 10.78%. Rating takes into consideration sound financial profile of the company marked by healthy networth base and low debt balance sheet. Further, rating also reflects from its established market position with large clientele, diversified end user industry and track record of over 40 years, extensive experience of the promoter in the chemical industry and decent improvement in the profitability profile during the year. Trade relations are reported as fair. Business is active. Payment terms are seems 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term Rating=BBB+ |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
28.02.2018 |
|
|
|
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating=A2 |
|
Rating Explanation |
Strong degree of safety and low credit risk |
|
Date |
28.02.2018 |
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
31-03-2016.
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.
INFORMATION DECLINED
MANAGEMENT NON-COOPERATIVE
[Contact No: 91-22-42354013]
[Given number 91-22-42354070 is
wrong number]
LOCATIONS
|
Registered Office : |
503 Keshava, Bandra Kurla Complex, Bandra (East), Mumbai-400051,
Maharashtra, India |
|
Tel. No.: |
91-22-42354000/ 42354040/ 42354013 |
|
Fax No.: |
91-22-42354099 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Abhijeet Baburao Birewar |
|
Designation : |
Managing director |
|
Address : |
113-B- Kalpataru Residency, Kamani Marg, Near Sion Circle, Sion (East) Mumbai-400022, Maharashtra, India |
|
Date of Birth/Age : |
03.12.1969 |
|
Qualification : |
B.E. in Chemical Engineering, MBA |
|
Date of Appointment : |
01.04.1997 |
|
PAN No.: |
AAIPB5291J |
|
DIN No.: |
00029984 |
|
|
|
|
Name : |
Mr. Deepak Baburao Birewar |
|
Designation : |
Managing Director |
|
Address : |
93-B, Kalpataru Residency, Kamani Marg, Near, Sion Circle, Sion (East), Mumbai-400022, Maharashtra, India |
|
Date of Birth/Age : |
29.10.1962 |
|
Qualification : |
Ph.D in Chemical Engineering |
|
Date of Appointment : |
30.09.2013 |
|
PAN No.: |
AHAPB8193L |
|
DIN No.: |
00023388 |
|
|
|
|
Name : |
Mr. Ajit Manohar Naik |
|
Designation : |
Director |
|
Address : |
B-63, Kalpataru Residency, Kamani Marg, Near, Sion Circle, Sion (East), Mumbai-400022, Maharashtra, India |
|
Date of Birth/Age : |
09.06.1960 |
|
Qualification : |
B.Tech. in Mechanical Engineering, Post Graduate Diploma in Management |
|
Date of Appointment : |
02.06.2014 |
|
PAN No.: |
AABPN8783C |
|
DIN No.: |
00023423 |
|
|
|
|
Name : |
Mr. Alka Baburao Birewar |
|
Designation : |
Managing Director |
|
Address : |
103 Tower B, Kalpataru Residen, Sion Koliwada Road, Sion (East) Mumbai 400022, Maharashtra, India |
|
Date of Birth/Age : |
01.04.1941 |
|
Qualification : |
B.A. |
|
Date of Appointment : |
09.06.1976 |
|
PAN No.: |
AAJPB8081B |
|
DIN No.: |
00030090 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 25.09.2017
|
Names of Shareholders |
|
No. of Shares |
|
Baburao Vishawanathrao Birewar |
|
533060 |
|
Alka Baburao Birewar |
|
115120 |
|
Baburao Vishawanathrao Birewar (HUF) |
|
37120 |
|
Abhijeet Baburao Birewar |
|
29475 |
|
Deepak Baburao Birewar |
|
27055 |
|
Rasika Abhijeet Birewar |
|
375 |
|
Neeta Ajit Naik |
|
6375 |
|
Ajit Manohar Naik |
|
3500 |
|
Abhideep Chemicals Private Limited |
|
61160 |
|
Shyam Gangadhar Pampattiwar |
|
16000 |
|
Ashatai Gangadhar Pampattiwar |
|
26880 |
|
Vasudha Sharadrao Utturwar |
|
3600 |
|
Mangala Vasantroa Mukewar |
|
8480 |
|
Nalini Dattatray Gangshettiwar |
|
5400 |
|
Trimbakrao Devidas Kunnawar |
|
22400 |
|
Vasudha Dattatray Kancharlwar |
|
2000 |
|
Dattatraya Janardhan Kancharlwar |
|
2000 |
|
|
|
|
|
Total |
|
900000 |
AS ON: 25.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
72.02 |
|
Public/Other than promoters – Individual/ Hindu Undivided
Family – Indian |
21.18 |
|
Public/Other than promoters - Body Corporate |
6.80 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer
of Chemicals like Beta Naphthol, Alpha Naphthol, etc. [Registered Activity] |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
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 : |
· Bank of Maharahtra Kalanagar, Bandra East, Mumbai - 400051, Maharashtra, India |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Kanu Doshi Associates LLP Chartered Accountants |
|
Address : |
F 203, The Summit, Samarth Nagar, Hanuman Road, Western Express Highway, Vile Parle (East), Mumbai-400057, Maharashtra, India |
|
PAN No.: |
AAAFK1583C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associate Company : |
Abhideep Chemicals Private Limited, India [U24110MH1986PTC041439] |
|
|
|
|
Enterprises which are owned, or have significant influence of or are
partners with Key management personnel and their relatives : |
· Sustainable Sciences Private Limited, India [U24297MH1999PTC118127] · Inventys Research Company Private Limited, India [U74210MH2005PTC157304] |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2480000 |
Equity Shares |
INR 10/- each |
INR 24.800 Million |
|
2000 |
Preference Shares |
INR 100/- each |
INR 0.200 Million |
|
|
Total |
|
INR 25.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
900000 |
Equity Shares |
INR 10/- each |
INR 9.000 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 |
9.000 |
9.000 |
9.000 |
|
(b) Reserves and Surplus |
837.943 |
698.726 |
604.997 |
|
(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) |
846.943 |
707.726 |
613.997 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1.333 |
4.273 |
10.066 |
|
(b) Deferred tax liabilities (Net) |
28.585 |
30.433 |
16.533 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
10.177 |
8.942 |
16.883 |
|
Total Non-current
Liabilities (3) |
40.095 |
43.648 |
43.482 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
10.162 |
9.431 |
11.395 |
|
(b) Trade
payables |
203.060 |
175.964 |
179.837 |
|
(c) Other
current liabilities |
9.345 |
17.040 |
27.582 |
|
(d) Short-term
provisions |
39.258 |
44.630 |
32.110 |
|
Total Current
Liabilities (4) |
261.825 |
247.065 |
250.924 |
|
|
|
|
|
|
TOTAL |
1148.863 |
998.439 |
908.403 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
200.417 |
210.373 |
163.428 |
|
(ii)
Intangible Assets |
0.092 |
0.149 |
0.167 |
|
(iii) Tangible assets
capital work-in-progress |
0.000 |
3.302 |
8.554 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
368.980 |
260.703 |
268.172 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
19.847 |
20.727 |
17.790 |
|
(e) Other
Non-current assets |
0.034 |
1.564 |
0.034 |
|
Total Non-Current
Assets |
589.370 |
496.818 |
458.145 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
25.454 |
35.602 |
31.000 |
|
(b)
Inventories |
208.648 |
112.342 |
139.482 |
|
(c) Trade
receivables |
159.344 |
173.218 |
194.383 |
|
(d) Cash and
bank balances |
97.977 |
131.171 |
15.410 |
|
(e) Short-term
loans and advances |
52.587 |
39.725 |
58.607 |
|
(f) Other
current assets |
15.483 |
9.563 |
11.376 |
|
Total
Current Assets |
559.493 |
501.621 |
450.258 |
|
|
|
|
|
|
TOTAL |
1148.863 |
998.439 |
908.403 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
1291.048 |
1304.260 |
1350.912 |
|
|
Other Income |
31.980 |
28.859 |
35.992 |
|
|
TOTAL |
1323.028 |
1333.119 |
1386.904 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
709.849 |
697.393 |
839.354 |
|
|
Purchases of
Stock-in-Trade |
0.141 |
15.937 |
2.243 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(24.077) |
16.068 |
11.842 |
|
|
Employee benefit expense |
78.725 |
86.778 |
108.663 |
|
|
CSR expenditure |
3.093 |
2.434 |
1.701 |
|
|
Other expenses |
318.074 |
335.086 |
290.318 |
|
|
TOTAL |
1085.805 |
1153.696 |
1254.121 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
237.223 |
179.423 |
132.783 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
1.313 |
2.227 |
2.016 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
235.910 |
177.196 |
130.767 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
27.915 |
20.548 |
19.563 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
207.995 |
156.648 |
111.204 |
|
|
|
|
|
|
|
Less |
TAX |
68.777 |
61.120 |
26.840 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
139.218 |
95.528 |
84.364 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
154.69 |
106.14 |
93.74 |
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 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
127.025 |
202.729 |
60.716 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
54.368 |
164.462 |
28.484 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
45.05 |
48.48 |
52.52 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
8.10 |
7.53 |
6.95 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
104.39 |
90.04 |
78.00 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
1.14 |
1.60 |
0.95 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.18 |
0.84 |
0.77 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.23 |
0.25 |
0.29 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.01 |
0.02 |
0.03 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.31 |
0.35 |
0.41 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.24 |
0.30 |
0.28 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
180.67 |
80.57 |
65.86 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
10.78 |
7.32 |
6.24 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
12.12 |
9.57 |
9.29 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
16.44 |
13.50 |
13.74 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
2.14 |
2.03 |
1.79 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.34 |
1.58 |
1.24 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.74 |
0.71 |
0.68 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.28 |
1.52 |
2.38 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
2.14 |
2.03 |
1.79 |
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 |
9.000 |
9.000 |
9.000 |
|
Reserves & Surplus |
604.997 |
698.726 |
837.943 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
613.997 |
707.726 |
846.943 |
|
|
|
|
|
|
Long-term borrowings |
10.066 |
4.273 |
1.333 |
|
Short term borrowings |
11.395 |
9.431 |
10.162 |
|
Total
borrowings |
21.461 |
13.704 |
11.495 |
|
Debt/Equity
ratio |
0.035 |
0.019 |
0.014 |
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 |
1350.912 |
1304.260 |
1291.048 |
|
|
|
(3.453) |
(1.013) |
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 |
1350.912 |
1304.260 |
1291.048 |
|
Profit/ (Loss) |
84.364 |
95.528 |
139.218 |
|
|
6.24
% |
7.32
% |
10.78
% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
9.000 |
9.000 |
|
(b) Reserves and Surplus |
|
873.212 |
731.499 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
882.212 |
740.499 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1.333 |
4.272 |
|
(b) Deferred tax liabilities (Net) |
|
28.585 |
30.433 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
10.177 |
8.942 |
|
Total Non-current
Liabilities (3) |
|
40.095 |
43.647 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
10.162 |
9.431 |
|
(b) Trade
payables |
|
203.060 |
175.964 |
|
(c) Other
current liabilities |
|
9.345 |
17.041 |
|
(d) Short-term
provisions |
|
39.258 |
44.630 |
|
Total Current
Liabilities (4) |
|
261.825 |
247.066 |
|
|
|
|
|
|
TOTAL |
|
1184.132 |
1031.212 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
200.417 |
210.373 |
|
(ii)
Intangible Assets |
|
0.092 |
0.149 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
3.302 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
404.249 |
293.477 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
19.847 |
20.727 |
|
(e) Other
Non-current assets |
|
0.034 |
1.564 |
|
Total Non-Current
Assets |
|
624.639 |
529.592 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
25.454 |
35.602 |
|
(b)
Inventories |
|
208.648 |
112.342 |
|
(c) Trade
receivables |
|
159.344 |
173.218 |
|
(d) Cash and
bank balances |
|
97.977 |
131.171 |
|
(e)
Short-term loans and advances |
|
52.587 |
39.725 |
|
(f) Other
current assets |
|
15.483 |
9.562 |
|
Total
Current Assets |
|
559.493 |
501.620 |
|
|
|
|
|
|
TOTAL |
|
1184.132 |
1031.212 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1291.048 |
1304.260 |
|
|
Other Income |
|
31.980 |
28.859 |
|
|
TOTAL |
|
1323.028 |
1333.119 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
709.849 |
697.393 |
|
|
Purchases of
Stock-in-Trade |
|
0.141 |
15.937 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(24.077) |
16.068 |
|
|
Employee benefit expense |
|
78.725 |
86.778 |
|
|
CSR expenditure |
|
3.093 |
2.434 |
|
|
Other expenses |
|
318.074 |
335.086 |
|
|
TOTAL |
|
1085.805 |
1153.696 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
|
237.223 |
179.423 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
1.313 |
2.227 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
235.910 |
177.196 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
27.915 |
20.548 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
207.995 |
156.648 |
|
|
|
|
|
|
|
Less |
TAX |
|
68.777 |
61.120 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) FOR PERIOD
FROM CONTINUING OPERATIONS |
|
139.218 |
95.528 |
|
|
|
|
|
|
|
|
SHARE
OF PROFIT (LOSS) OF ASSOCIATES |
|
2.496 |
3.072 |
|
|
PROFIT
(LOSS) FOR PERIOD |
|
141.713 |
98.601 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
|
|
|
Basic |
|
157.46 |
109.56 |
|
|
Diluted |
|
156.46 |
109.56 |
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
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
Y10252572 |
90152802 |
BANK OF MAHARASHTRA |
10/01/1992 |
- |
- |
2500000.0 |
CHANDRAPURCHANDRAPURMHIN |
|
2 |
Y10253911 |
90154141 |
BANK OF MAHARASHTRA |
10/01/1992 |
13/01/1998 |
- |
2500000.0 |
BANDRAMUMBAIMH400051IN |
|
3 |
B61750428 |
90152725 |
BANK OF MAHARAHTRA |
12/06/1989 |
27/09/2012 |
- |
100000000.0 |
KALANAGARBANDRA EASTMUMBAIMH400051IN |
|
4 |
Y10252494 |
90152724 |
BANK OF MAHARASHTRA |
10/06/1989 |
16/08/1989 |
- |
3500000.0 |
KALANAGAR BRANCHBANDRABOMBAYMH400051IN |
|
5 |
Y10253875 |
90154105 |
BANK OF MAHARASHTRA |
15/05/1978 |
01/10/1986 |
- |
300000.0 |
CHANDRAPUR BRANCHCHANDRAPURMHIN |
|
6 |
Y10252426 |
90152656 |
BANK OF MAHARASTHA |
15/05/1978 |
17/11/2005 |
- |
300000.0 |
KALA NAGAR BANDRA EASTMUMBAIMH400051IN |
|
7 |
Y10254526 |
90154756 |
THE STATE INDUSTRIAL INVESTMENT CORPORATION OF M. LTD. |
21/03/1977 |
05/03/1986 |
- |
2730000.0 |
NARIMAN POINTBOMBAYMH400021IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Deferred sales tax loan |
1.333 |
4.273 |
|
|
|
|
|
Total |
1.333 |
4.273 |
REVIEW OF BUSINESS
OPERATIONS AND FUTURE PROSPECTS
The Business operations done during the year:
a. Production and Profitability
b. Sales
c. Marketing and Market environment
d. Future Prospects including constraints affecting due to Government policies
CONTINGENT
LIABILITIES:
|
Particulars |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
Guarantees |
4.150 |
0.500 |
|
Other money for which company is contingently liable |
0.139 |
2.829 |
|
|
|
|
|
Total |
4.289 |
3.329 |
FIXED ASSETS:
Tangible Assets
·
Land
·
Buildings
·
Plant and Equipment
·
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 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 89.91 |
|
Euro |
1 |
INR 80.21 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
PRS |
|
|
|
|
Report Prepared
by : |
IND |
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.