MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

495993

Report Date :

09.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

REGENCY TEXTRADE PRIVATE LIMITED

 

 

Registered Office :

Plot No.378, Udyog Vihar, Phase-2, Gurugram – 122015, Haryana

Tel. No.:

91-124-4703100

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

22.01.2010

 

 

Com. Reg. No.:

05-052938

 

 

Capital Investment / Paid-up Capital :

INR 2.333  Million

 

 

CIN No.:

[Company Identification No.]

U51909HR2010PTC052938

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAECR6094A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is engaged in wholesale trading business and providing business support services which includes trading of Garments, Home Furnishing and Hard Goods Articles and providing business support services to the vendors/customers. (Registered Activity)

 

 

No. of Employees :

Not Divulged

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “Asian Regency Limited, Hong Kong” and was incorporated in the year 2010. It is having satisfactory track records.

 

For the financial year 2017, the company has increased in its revenue from operation as compared to previous year and maintained average profit margin of 1.28%.

 

General financial position of the company seems to be sound and acceptable along with low debt structure.

 

Further, rating derives strength from its holding company support and improvement in the revenue profile during the year.

 

Trade relations are reported as fair. Business is active. Payments are seems to be usually correct.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 09.03.2018

 

Subject’s name is listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 09.03.2018

 

 

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 DENIED 

 

Management non-cooperative (Tel No.: 91-124-4703100)

 

 

LOCATIONS

 

Registered Office :

Plot No.378, Udyog Vihar, Phase-2, Gurugram – 122015, Haryana, India

Tel. No.:

91-124-4703100

Fax No.:

Not Available

E-Mail :

finance@regency-india.com

 

 

Branch Office 1:

Chennai Office No.58 Electrical and Electronics, Industrial Estate, Perungudi, Chennai- 600 096, Tamilnadu, India

 

 

Branch Office 2:

Tirupur Office: Sakthi Towers, Building 55 & 56, Bharathi Street, Valipalayam, Tirupur- 601 603, Tamilnadu, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Nagendrarao Putta

Designation :

Director

Address :

42/57, Plot S1, Centwin Saptheswara Apartment, Jameen Pallavaram, Chennai-600043, Tamilnadu, India

Date of Appointment :

04.08.2014

DIN No:

06902764

 

 

Name :

Mr. Venkatesh Nagan

Designation :

Director

Address :

E-081, Richmond Park, DLF City, Phase-IV, Gurugram-122002, Haryana, India

Date of Appointment :

04.08.2014

DIN No:

06902809

 

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Nagendra Rao Putta

10

0.004

Asian Regency Limited, Hong Kong

233251

99.99

Total

233261

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on : 30.09.2017

 

Category

Percentage

Promoters (Body corporate)

100.00

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in wholesale trading business and providing business support services which includes trading of Garments, Home Furnishing and Hard Goods Articles and providing business support services to the vendors/customers. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

61091000

TSHIRTS ETC OF COTTON

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Banker Name :

Indian Bank

Branch :

GA 4,5,7,8, Ground Floor, Raheja Square, IMT Manesar, Gurugram – 122050, Haryana, India

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 :

--

 

 

 

Auditors :

 

Name :

R.S. Gupta and Company

Chartered Accountants

Address :

5A/19, Ansari Road, Darya Ganj, New Delhi – 110002, India

Tel. No.:

91-11-23242478/ 23252815/ 43541966

Fax No.:

91-11-23283480

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

AAAFR7026F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company:

Asian Regency Limited, Hong Kong

 

 

Other Related Parties:

  • Asmara International Limited
  • Asmara Apparels India Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

233261

Equity Shares

INR 10/- each

INR 2.333 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

2.333

2.333

2.333

(b) Reserves & Surplus

23.764

20.523

16.819

(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)

26.097

22.856

19.152

 

 

 

 

(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

2.859

0.373

0.242

Total Non-current Liabilities (3)

2.859

0.373

0.242

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

9.949

(b) Trade payables

32.308

54.639

46.900

(c) Other current liabilities

4.257

4.299

44.489

(d) Short-term provisions

1.937

1.184

1.454

Total Current Liabilities (4)

38.502

60.122

102.792

 

 

 

 

TOTAL

67.458

83.351

122.186

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.095

1.381

1.780

(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

0.000

0.000

0.050

(c) Deferred tax assets (net)

0.789

0.093

0.037

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.453

0.099

Total Non-Current Assets

1.884

1.927

1.966

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

36.110

64.033

63.706

(d) Cash and cash equivalents

25.492

13.347

48.662

(e) Short-term loans and advances

3.589

3.282

7.683

(f) Other current assets

0.383

0.762

0.169

Total Current Assets

65.574

81.424

120.220

 

 

 

 

TOTAL

67.458

83.351

122.186

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

252.735

189.556

198.578

 

Other Income

2.777

2.295

0.619

 

TOTAL

255.512

191.851

199.197

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

218.881

172.556

184.548

 

Employees benefits expense

23.842

5.639

4.514

 

Other expenses

8.852

8.035

7.017

 

TOTAL

251.575

186.230

196.079

 

 

 

 

 

 

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

3.937

5.621

3.118

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.030

0.685

1.174

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.907

4.936

1.944

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.286

0.428

0.369

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.621

4.508

1.575

 

 

 

 

 

Less

TAX

0.380

0.803

0.306

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.241

3.705

1.269

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

13.89

15.88

5.44

 

 

 

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

13.014

(25.058)

46.646

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

12.691

(26.189)

46.351

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

52.15

123.30

117.10

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.00

2.96

3.12

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

53.88

115.58

92.76

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

3.60

4.07

1.75

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.57

0.72

0.84

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.52

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.48

2.63

5.37

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.04

0.06

0.09

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

131.23

8.21

2.66

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.28

1.95

0.64

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

4.80

4.45

1.04

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

12.42

16.21

6.63

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.70

1.35

1.17

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.70

1.35

1.17

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.39

0.27

0.16

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

4.26

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.70

1.35

1.17

 

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

2.333

2.333

2.333

Reserves & Surplus

16.819

20.523

23.764

Net worth

19.152

22.856

26.097

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

9.949

0.000

0.000

Total borrowings

9.949

0.000

0.000

Debt/Equity ratio

0.519

0.000

0.000

 

 

 

 

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

198.578

189.556

252.735

 

 

(4.543)

33.330

 

 

 

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

198.578

189.556

252.735

Profit

1.269

3.705

3.241

 

0.64%

1.95%

1.28%

 

 

 

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

No

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

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 two/ 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 COMPANY’S AFFAIR

 

The Company is engaged in wholesale trading business and providing business support services which includes trading of Garments, Home Furnishing and Hard Goods Articles and providing business support services to the vendors/customers. There has been no change in the business of the company during the financial year ended 31st March, 2017.

 

The highlights of the company’s performance are as under:

 

  • Revenue from operations is INR 252.735 million
  • Net Profit for the year is INR 3.241 million
  • Earnings per share INR 13.89

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G60178746

100131354

19/07/2017

-

-

50000000.0

Corporate Banking BranchNo.192 Anna SalaiChennaiTN600002IN

2

C82366915

10561759

07/03/2015

11/02/2016

-

50000000.0

CORPORATE BANKING BRANCH, GROUND FLOORKARUMUTHU NILAYAM, NO.192, ANNA SALAICHENNAITN600002IN

3

C58500869

10269026

28/01/2011

09/12/2013

09/07/2015

40000000.0

GA 4,5,7,8, GROUND FLOORRAHEJA SQUARE,IMT MANESARGURGAONHR122050IN

 

 

FIXED ASSETS

  • Furniture and Fixture
  • Computer
  • Plant and Machinery

 

 


 

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 64.92

UK Pound

1

INR 90.23

Euro

1

INR 80.54

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKY

 

 

Analysis Done by :

PSD

 

 

Report Prepared by :

MTN

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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)

 

 

 

 

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.