|
|
|
MIRA INFORM REPORT
|
Report No. : |
507171 |
|
Report Date : |
04.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
BEST CORPORATION PRIVATE LIMITED (w.e.f. 07.04.2011) |
|
|
|
|
Formerly Known
As : |
BEST CORPORATION LIMITED (w.e.f. 06.11.2007) R R D TEX LIMITED (w.e.f. 01.11.2007) R R D TEX PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
89/2, Padmavathi Puram, Avanashi Road, Tirupur-641603, Tamilnadu |
|
Tel. No.: |
91-421-3980000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
04.03.2004 |
|
|
|
|
Com. Reg. No.: |
18-011016 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 113.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17111TZ2004PTC011016 |
|
|
|
|
IEC No.: [Import-Export
Code No.] |
3204005691 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TIN No.: |
33572306341 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCR6828G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engages in Manufacture Sales and Export of Yarn, Cloth, Garments and Generation of Wind and Solar Energy. (Registered Activity) |
|
|
|
|
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 : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 13000000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2004. The company is engaged in
manufacturing of knitted garments. As per the financial of 2017, he company has achieved an average
growth of 3.56% in its revenue as compared to the previous year’s revenue and
has earned a fair net profit margin of 14.51%. The rating takes into consideration the strong financial position
marked by robust net worth base along with negligible debt balance sheet
profile and satisfactory liquidity position. Rating also takes into consideration the company’s decent Earnings Per
Share (EPS) of INR 1020 as against its Face Value (FV) of INR 100. Business is active. Payment seems to be regular. 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 |
CARE |
|
Rating |
Long term loans: A |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
06.04.2018 |
|
Rating Agency Name |
CARE |
|
Rating |
Short term loans: A1 |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
06.04.2018 |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 04.05.2018
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 : |
Mr. Gautam |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-421-3980000 |
|
Date : |
02.05.2018 |
LOCATIONS
|
Registered Office : |
89/2, Padmavathi Puram, Avanashi Road, Tirupur-641603, Tamilnadu, India |
|
Tel. No.: |
91-421-3980000 |
|
Fax No.: |
91-421-3980398 |
|
E-Mail : |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Rajkumar Ramasamy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
366-6, Aathupalayam Road, Anupparapalayam, Tirupur, Coimbatore-641652, Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.10.1970 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.03.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACZPR8091H |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01506017 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Dhanapal Ramasamy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.4, Best Avenue, Rayapuram Main Road, Tirupur-641601, Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.11.1975 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Under Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.03.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACAPD5365R |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01506153 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sennimalai Gounder Ramasamy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
4, Best Avenue, Rayapuram Main Road, Tirupur-641601, Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.03.1946 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
Matric |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
04.03.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABWPR6902K |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01555694 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Palanivel Rajesh |
|
Designation : |
Company Secretary |
|
Address : |
C-3, SKS Appartments, Nehru Street, 15 Velampalayam,
Chennai - 641652, Tamilnadu, India |
|
Date of Appointment : |
15.11.2017 |
|
PAN No.: |
AJWPR2237B |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
S Ramasamy S/O Sennimalai Gounder Ramasamy |
264400 |
23.30 |
|
Rajkumar Ramasamy S/O S Ramasamy |
616360 |
54.30 |
|
Dhanapal Ramasamy S/O S Ramasamy |
254240 |
22.40 |
|
Total |
1135000 |
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
: |
Subject is engages in Manufacture Sales and Export of Yarn, Cloth, Garments and Generation of Wind and Solar Energy. (Registered Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
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 : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
A L T N and Company Chartered Accountants |
|
Address : |
28(1)/20A, "Sabari Towers", KRR Layout Main Street, Mangalam Road, Tirupur-641604, Tamilnadu, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAHFA5196J |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Company in which KMP / Relatives of KMP Can
exercise significant influence: |
|
|
|
|
|
Subsidiaries : |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1400000 |
Equity Shares |
INR 100/- each |
INR 140.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1135000 |
Equity Shares |
INR 100/- each |
INR 113.500 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
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 |
113.500 |
45.400 |
45.400 |
|
(b) Reserves and Surplus |
4574.041 |
3484.604 |
2401.933 |
|
(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) |
4687.541 |
3530.004 |
2447.333 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
2.947 |
17.797 |
|
(b) Deferred tax liabilities (Net) |
371.868 |
330.971 |
54.066 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
52.330 |
34.350 |
29.454 |
|
Total Non-current
Liabilities (3) |
424.198 |
368.268 |
101.317 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
194.010 |
238.273 |
6.708 |
|
(b) Trade
payables |
849.915 |
713.984 |
693.896 |
|
(c) Other
current liabilities |
96.067 |
97.387 |
91.371 |
|
(d) Short-term
provisions |
205.395 |
241.339 |
251.618 |
|
Total Current
Liabilities (4) |
1345.387 |
1290.983 |
1043.593 |
|
|
|
|
|
|
TOTAL |
6457.126 |
5189.255 |
3592.243 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2428.597 |
1620.464 |
761.380 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Tangible assets
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 |
149.425 |
124.154 |
14.745 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
1347.279 |
1282.377 |
594.089 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
3925.301 |
3026.995 |
1370.214 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
676.648 |
395.042 |
624.892 |
|
(b)
Inventories |
514.586 |
337.251 |
342.734 |
|
(c) Trade
receivables |
695.328 |
855.200 |
642.143 |
|
(d) Cash and
bank balances |
221.908 |
186.638 |
255.380 |
|
(e)
Short-term loans and advances |
332.929 |
382.645 |
355.285 |
|
(f) Other
current assets |
90.426 |
5.484 |
1.595 |
|
Total
Current Assets |
2531.825 |
2162.260 |
2222.029 |
|
|
|
|
|
|
TOTAL |
6457.126 |
5189.255 |
3592.243 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
7977.990 |
7703.674 |
6781.613 |
|
|
Other Income |
192.764 |
360.778 |
297.605 |
|
|
TOTAL |
8170.754 |
8064.452 |
7079.218 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
2404.686 |
2570.821 |
2466.826 |
|
|
Purchases of
Stock-in-Trade |
145.042 |
8.344 |
98.230 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(15.937) |
(12.855) |
125.491 |
|
|
Employee benefit expense |
1334.710 |
1134.666 |
1015.149 |
|
|
Expenditure on production, transportation
and Other expenditure pertaining to
exploration and production activities |
1015.364 |
1039.905 |
900.585 |
|
|
CSR expenditure |
19.600 |
10.500 |
6.000 |
|
|
Other expenses |
1535.426 |
1552.119 |
1553.742 |
|
|
TOTAL |
6438.891 |
6303.500 |
6166.023 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
1731.863 |
1760.952 |
913.195 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
11.986 |
20.209 |
11.399 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1719.877 |
1740.743 |
901.796 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
149.758 |
103.420 |
79.549 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
1570.119 |
1637.323 |
822.247 |
|
|
|
|
|
|
|
Less |
TAX |
412.582 |
554.652 |
155.882 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
1157.537 |
1082.671 |
666.365 |
|
|
|
|
|
|
|
|
PREVIOUS YEARS’ BALANCE BROUGHT
FORWARD |
3260.600 |
2177.900 |
1668.500 |
|
|
|
|
|
|
|
|
Amount transferred to Equity
share capital – Bonus Shares |
68.100 |
0.000 |
0.000 |
|
|
Balance
Carried to the B/S |
4350.000 |
3260.600 |
2334.900 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
4973.161 |
5292.648 |
4503.362 |
|
|
TOTAL EARNINGS |
4973.161 |
5292.648 |
4503.362 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
589.694 |
79.782 |
96.757 |
|
|
Components and spare
parts |
237.899 |
336.771 |
187.973 |
|
|
Capital Goods |
18.394 |
9.634 |
26.839 |
|
|
TOTAL IMPORTS |
845.987 |
426.187 |
311.569 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
1019.86 |
2384.74 |
1467.76 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
2.947 |
14.965 |
14.116 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
1725.281 |
1381.713 |
861.496 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
1353.597 |
1103.967 |
658.777 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
31.81 |
40.52 |
34.56 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
11.47 |
9.01 |
10.56 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
121.67 |
101.04 |
98.74 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
3.37 |
5.22 |
2.66 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.71 |
1.09 |
1.20 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.21 |
0.25 |
0.30 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.04 |
0.07 |
0.02 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.29 |
0.37 |
0.43 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.52 |
0.46 |
0.31 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
144.49 |
87.14 |
80.11 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
14.51 |
14.05 |
9.83 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
17.93 |
20.86 |
18.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
24.69 |
30.67 |
27.23 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.88 |
1.67 |
2.13 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.50 |
1.41 |
1.80 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.73 |
0.68 |
0.68 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.74 |
5.64 |
0.85 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.88 |
1.67 |
2.13 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
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 |
45.400 |
45.400 |
113.500 |
|
Reserves & Surplus |
2401.933 |
3484.604 |
4574.041 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
2447.333 |
3530.004 |
4687.541 |
|
|
|
|
|
|
Long-term borrowings |
17.797 |
2.947 |
0.000 |
|
Short term borrowings |
6.708 |
238.273 |
194.010 |
|
Current maturities of
long-term debts |
14.116 |
14.965 |
2.947 |
|
Total
borrowings |
38.621 |
256.185 |
196.957 |
|
Debt/Equity
ratio |
0.016 |
0.073 |
0.042 |
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 |
6781.613 |
7703.674 |
7977.990 |
|
|
|
13.596 |
3.561 |
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 |
6781.613 |
7703.674 |
7977.990 |
|
Profit/ (Loss) |
666.365 |
1082.671 |
1157.537 |
|
|
9.83
% |
14.05
% |
14.51
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
113.500 |
45.400 |
|
(b) Reserves and Surplus |
|
4424.007 |
3346.955 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
9.865 |
10.323 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
4537.507 |
3392.355 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
57.223 |
25.947 |
|
(b) Deferred tax liabilities (Net) |
|
332.291 |
297.020 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
52.716 |
34.350 |
|
Total Non-current
Liabilities (3) |
|
442.230 |
357.317 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
194.010 |
238.273 |
|
(b) Trade
payables |
|
857.973 |
729.448 |
|
(c) Other
current liabilities |
|
98.344 |
98.496 |
|
(d) Short-term
provisions |
|
219.551 |
287.694 |
|
Total Current
Liabilities (4) |
|
1369.878 |
1353.911 |
|
|
|
|
|
|
TOTAL |
|
6359.480 |
5113.906 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
2792.041 |
2006.355 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
|
1.855 |
1.855 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
114.548 |
90.314 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
676.330 |
774.266 |
|
(e) Other
Non-current assets |
|
5.716 |
7.049 |
|
Total Non-Current
Assets |
|
3590.490 |
2879.839 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
676.648 |
395.042 |
|
(b)
Inventories |
|
685.276 |
374.166 |
|
(c) Trade receivables |
|
728.953 |
851.472 |
|
(d) Cash and
bank balances |
|
240.759 |
203.260 |
|
(e)
Short-term loans and advances |
|
337.423 |
391.141 |
|
(f) Other
current assets |
|
99.931 |
18.986 |
|
Total
Current Assets |
|
2768.990 |
2234.067 |
|
|
|
|
|
|
TOTAL |
|
6359.480 |
5113.906 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
8243.313 |
7841.533 |
|
|
Other Income |
|
195.913 |
361.899 |
|
|
TOTAL |
|
8439.226 |
8203.432 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
2509.628 |
2581.061 |
|
|
Purchases of
Stock-in-Trade |
|
145.042 |
8.344 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(53.976) |
(26.366) |
|
|
Employee benefit expense |
|
1461.514 |
1245.934 |
|
|
Expenditure on production, transportation
and Other expenditure pertaining to
exploration and production activities |
|
1020.748 |
1045.618 |
|
|
CSR expenditure |
|
19.600 |
10.500 |
|
|
Other expenses |
|
1594.138 |
1573.824 |
|
|
TOTAL |
|
6696.694 |
6438.915 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
|
1742.532 |
1764.517 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
12.327 |
22.890 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
1730.205 |
1741.627 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
179.346 |
112.572 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
1550.859 |
1629.055 |
|
|
|
|
|
|
|
Less |
TAX |
|
409.612 |
554.728 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
1141.247 |
1074.327 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
1005.50 |
2366.36 |
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 |
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 |
UNSECURED LOANS:
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
LONG TERM
BORROWING |
|
|
|
Deferred sales tax loan |
0.000 |
2.947 |
|
Total |
0.000 |
2.947 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G69934263 |
100139619 |
ST HELEN'S
NOMINEES INDIA PRIVATE LIMITED |
14/11/2017 |
- |
- |
327500000.0 |
1ST FLOOR,
CRESCENZO BUILDING, C-38/39,"G" BLOCK, BANDRA KURLA COMPLEX,BANDRA (EAST)MUMBAIMA400051IN |
|
2 |
G61075982 |
10615705 |
CITI BANK N.A. |
30/12/2015 |
16/06/2017 |
- |
550000000.0 |
TRISTAR TOWERS,
AVINASHI ROAD,PLOT NO. 657COIMBATORETN641037IN |
|
3 |
C63091748 |
10588969 |
STANDARD CHARTERED
BANK |
19/08/2015 |
- |
- |
300000000.0 |
NO.19, RAJAJI
SALAI,CHENNAITN600001IN |
|
4 |
G49527617 |
10077432 |
STATE BANK OF
INDIA |
12/11/2007 |
28/04/2017 |
- |
610000000.0 |
SPECIALISED
COMMERCIAL BRANCH,NO.24, STANES ROAD, 4TH STREET,TIRUPURTN641602IN |
|
5 |
G73134611 |
90001649 |
CORPORATION BANK |
28/06/2004 |
03/01/2014 |
30/12/2017 |
1071000000.0 |
TIRUPUR
BRANCHMANGALAM ROADTIRUPURTN641602IN |
|
6 |
G74183583 |
10043881 |
ORIENTAL BANK OF
COMMERCE |
24/01/2007 |
03/01/2014 |
22/12/2017 |
53200000.0 |
TIRUPUR BRANCHTIRUPURTN641602IN |
|
7 |
G39240643 |
10058463 |
INDIAN BANK |
21/06/2007 |
03/01/2014 |
20/03/2017 |
300000000.0 |
TIRUPUR
BRANCHCOURT ROADTIRUPURTN641601IN |
|
8 |
C60196938 |
90006538 |
STATE BANK OF
INDIA |
12/07/1990 |
08/01/1993 |
22/07/2015 |
16400000.0 |
TIRUPUR
BRANCHTIRUPURTNIN |
|
9 |
C60190907 |
90006981 |
STATE BANK OF
INDIA |
17/02/2000 |
- |
22/07/2015 |
60000000.0 |
COMMERCIAL
BRANCHTIRUPURTNIN |
|
10 |
C60193604 |
90007243 |
STATE BANK OF
INDIA |
10/01/2005 |
20/02/2006 |
22/07/2015 |
120000000.0 |
COMMERCIAL
BRANCHTIRUPURTNIN |
CONTINGENT
LIABILITIES
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
|
|
|
|
Guarantees @ (a) Bank Guarantees given to The Ministry of Textiles, New Delhi |
3.750 |
0.000 |
|
Bank Guarantees given to New Tirupur Area Development |
1.374 |
0.780 |
|
Bank Guarantees given to RRD Corpoation Private Limited |
17.250 |
17.250 |
|
Other money for which the Company is contingently liable (Letter of Credit given to various suppliers) |
357.174 |
17.078 |
|
|
|
|
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,
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 66.61 |
|
|
1 |
INR 90.60 |
|
Euro |
1 |
INR 79.86 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKY |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
KVT |
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.