|
|
|
MIRA INFORM REPORT
|
Report No. : |
507536 |
|
Report Date : |
15.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
TITAN LABORATORIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A/01-GF and A/101 ,Plot No.120, Anand Bhavan, Spectrum
Building, R B Mehta Marg, Tilak Road, Ghatkopar (East), Mumbai – 400077,
Maharashtra |
|
Mob. No.: |
91-22-67857000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
14.06.2004 |
|
|
|
|
Com. Reg. No.: |
11-146928 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 19.681 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24100MH2004PTC146928 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0304032174 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM22848A |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCT0509Q |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
|
|
|
|
|
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 |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 1381000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2004. It is engaged in producing
sustained and modified release pellets, DC granules and taste masked
granules. For the financial year 2017, the company has achieved slight growth in
its revenue as compared to the previous year along with an average profit
margin of 5.62%. The sound financial risk profile of the company is marked by adequate
net worth base along with negligible debt balance sheet profile. Rating derives strength from the experienced management in the
pharmaceutical industry and geographically diverse presence coupled with
order driven business. The rating is constrained by presence in highly competitive
pharmaceutical industry with absence of long term contracts with customers,
susceptibility of margins due to raw material prices volatility and exchange
rate fluctuation risk owing to export oriented nature of business. Payment 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
31-03-2018.
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 14.05.2018.
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
Management Non-Cooperative (Tel. No.: 91-22-67857000)
LOCATIONS
|
Registered Office : |
A/01-GF and A/101 ,Plot No.120, Anand Bhavan, Spectrum Building,
R B Mehta Marg, Tilak Road, Ghatkopar (East), Mumbai – 400077, Maharashtra,
India |
|
Tel. No.: |
91-22-67857000 |
|
Fax No.: |
91-22-67857000 / 70 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Factory 1: |
Plot No. E-27/1 and E-27/2, Mahad Industrial Area, MIDC, Mahad, Village Jite, District Raigad-402309, Maharashtra, India |
|
|
|
|
Factory 2: |
Unit 306/307/308, Hill View Industrial Estate, Amrutnagar, Ghatkopar (West), Mumbai- 400086, Maharashtra, India |
DIRECTORS
As on 31.03.2018
|
Name : |
Mr. Bhailal Babulal Shah |
||||||||||||||||
|
Designation : |
Whole-Time Director |
||||||||||||||||
|
Address : |
F-6, Vasudhara Building, 3rd Floor, Opposite Vikrant Building, Tilak Road, Ghatkopar (East), Mumbai-400077, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
02.09.1945 |
||||||||||||||||
|
Date of Appointment : |
18.09.2012 |
||||||||||||||||
|
DIN No.: |
00133479 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Virendra Babulal Shah |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
F-6, Vasundhara, Tilak Road, Ghatkopar (East), Mumbai-400077, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
26.02.1953 |
||||||||||||||||
|
Date of Appointment : |
29.09.2005 |
||||||||||||||||
|
DIN No.: |
00133525 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Piyush Bhailal Shah |
||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||
|
Address : |
F-6, Vasudhara Building, Opposite Vikrant Building, Tilak Road, Ghatkopar (East), Mumbai-400077, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
05.12.1977 |
||||||||||||||||
|
Date of Appointment : |
05.12.2012 |
||||||||||||||||
|
DIN No.: |
00606740 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Deepak Bhailal Shah |
||||||||||||||||
|
Designation : |
Whole-time director |
||||||||||||||||
|
Address : |
F-6, Vasudhara Building, Opposite Vikrant Building, Tilak Road, Ghatkopar (East), Mumbai-400077, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
24.03.1980 |
||||||||||||||||
|
Date of Appointment : |
18.09.2012 |
||||||||||||||||
|
DIN No.: |
02051891 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mrs. Hiromi Deepak Shah |
||||||||||||||||
|
Designation : |
Whole-Time Director |
||||||||||||||||
|
Address : |
F-6, Vasudhara Building, Opposite Vikrant Building, Tilak Road, Ghatkopar (East), Mumbai-400077, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
01.02.1980 |
||||||||||||||||
|
Date of Appointment : |
18.09.2012 |
||||||||||||||||
|
DIN No.: |
02134510 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Deepak B. Shah jointly with Hiromi D. Shah |
|
783550 |
|
Hiromi D. Shah jointly with Deepak B. Shah |
|
100500 |
|
Piyush Bhailal Shah jointly with Jigna P. Shah |
|
816550 |
|
Jigna P. Shah jointly with Piyush B. Shah |
|
67500 |
|
Bhailal Babulal Shah jointly with Ranian B. Shah |
|
66700 |
|
Ranjan V. Shah jointly with Bhailal B. Shah |
|
133300 |
|
|
|
|
|
Total |
|
1968100 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided Family
– Indian) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
|
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Rajesh J. Shah and Associates Chartered Accountants |
|
Address : |
B-110-111, Gopal Palace, Opposite Ocean Palace, Near Nehrunagar,
Satellite Road, Satellite, Ahmedabad – 380015, Gujarat, India |
|
Tel. No: |
91-79-26760537/ 26760637/ 26767637 |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
Titan Bioscience Private Limited U24239GJ2008PTC052906 |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
INR 10/- each |
INR 20.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1968100 |
Equity Shares |
INR 10/- each |
INR 19.681
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in 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 |
19.681 |
19.681 |
19.681 |
|
(b) Reserves &
Surplus |
463.833 |
424.393 |
357.064 |
|
(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) |
483.514 |
444.074 |
376.745 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
83.806 |
66.591 |
64.949 |
|
(b) Deferred tax
liabilities (Net) |
40.913 |
25.074 |
29.303 |
|
(c) Other long term
liabilities |
2.890 |
0.484 |
0.521 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
127.609 |
92.149 |
94.773 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
39.975 |
27.490 |
23.295 |
|
(b) Trade payables |
220.111 |
191.058 |
189.481 |
|
(c) Other current
liabilities |
78.263 |
97.465 |
75.987 |
|
(d) Short-term provisions |
2.553 |
0.361 |
1.939 |
|
Total Current Liabilities
(4) |
340.902 |
316.374 |
290.702 |
|
|
|
|
|
|
TOTAL |
952.025 |
852.597 |
762.220 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
504.192 |
282.432 |
256.081 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
0.263 |
156.530 |
91.789 |
|
(iv) Intangible assets
under development |
1.790 |
1.790 |
1.643 |
|
(b) Non-current
Investments |
1.595 |
1.594 |
1.944 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
100.864 |
94.045 |
80.658 |
|
(e) Other Non-current
assets |
3.189 |
3.142 |
1.847 |
|
Total Non-Current Assets |
611.893 |
539.533 |
433.962 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
71.853 |
60.091 |
53.297 |
|
(c) Trade receivables |
84.852 |
85.112 |
65.791 |
|
(d) Cash and cash
equivalents |
118.449 |
93.143 |
148.461 |
|
(e) Short-term loans and
advances |
0.000 |
0.000 |
0.000 |
|
(f) Other current assets |
64.978 |
74.718 |
60.709 |
|
Total Current Assets |
340.132 |
313.064 |
328.258 |
|
|
|
|
|
|
TOTAL |
952.025 |
852.597 |
762.220 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
713.484 |
707.257 |
588.255 |
|
|
Other Income |
11.123 |
27.929 |
24.919 |
|
|
TOTAL |
724.607 |
735.186 |
613.174 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
186.753 |
254.036 |
244.990 |
|
|
Purchases of
Stock-in-Trade |
56.954 |
55.828 |
47.151 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(6.444) |
2.199 |
(8.939) |
|
|
Employees benefits
expense |
73.164 |
50.663 |
114.182 |
|
|
Payment to Auditor |
0.304 |
0.361 |
0.000 |
|
|
Managerial Remuneration |
86.800 |
86.800 |
0.000 |
|
|
Insurance Expenses |
4.046 |
7.667 |
0.000 |
|
|
Power and Fuel |
17.880 |
14.184 |
0.000 |
|
|
Other expenses |
203.475 |
163.137 |
119.293 |
|
|
Research and Development
Expenses |
0.000 |
0.000 |
32.416 |
|
|
TOTAL |
622.932 |
634.875 |
549.093 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
101.675 |
100.311 |
64.081 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
11.484 |
14.410 |
10.550 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
90.191 |
85.901 |
53.531 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
34.250 |
22.802 |
20.622 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
55.941 |
63.099 |
32.909 |
|
|
|
|
|
|
|
Less |
TAX |
15.839 |
(4.230) |
(3.212) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
40.102 |
67.329 |
36.121 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
20.05 |
34.21 |
18.35 |
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 |
NA |
34.211 |
75.514 |
|
Net cash flow from operating activity |
NA |
61.610 |
99.486 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
43.41 |
43.92 |
40.82 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
8.41 |
8.31 |
8.94 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
329.66 |
225.05 |
236.74 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
1.42 |
1.67 |
1.20 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.20 |
0.23 |
0.18 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.45 |
0.45 |
0.47 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.26 |
0.21 |
0.23 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.71 |
0.71 |
0.77 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.05 |
0.99 |
0.93 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
8.85 |
6.96 |
6.07 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
5.62 |
9.52 |
6.14 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
4.21 |
7.90 |
4.74 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
8.29 |
15.16 |
9.59 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.00 |
0.99 |
1.13 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.79 |
0.80 |
0.95 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.51 |
0.52 |
0.49 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
6.29 |
4.78 |
4.48 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.00 |
0.99 |
1.13 |
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 |
19.681 |
19.681 |
19.681 |
|
Reserves & Surplus |
357.064 |
424.393 |
463.833 |
|
Net worth |
376.745 |
444.074 |
483.514 |
|
|
|
|
|
|
long-term borrowings |
64.949 |
66.591 |
83.806 |
|
Short term borrowings |
23.295 |
27.490 |
39.975 |
|
Total borrowings |
88.244 |
94.081 |
123.781 |
|
Debt/Equity ratio |
0.234 |
0.212 |
0.256 |
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 |
588.255 |
707.257 |
713.484 |
|
|
|
20.230 |
0.880 |
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 |
588.255 |
707.257 |
713.484 |
|
Profit |
36.121 |
67.329 |
40.102 |
|
|
6.14% |
9.52% |
5.62% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
22.171 |
22.171 |
|
(b) Reserves &
Surplus |
|
441.842 |
407.273 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
0.000 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
464.013 |
429.444 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
83.945 |
67.099 |
|
(b) Deferred tax
liabilities (Net) |
|
40.913 |
25.074 |
|
(c) Other long term
liabilities |
|
2.890 |
0.484 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
127.748 |
92.657 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
66.655 |
49.030 |
|
(b) Trade payables |
|
227.006 |
196.654 |
|
(c) Other current
liabilities |
|
78.632 |
97.773 |
|
(d) Short-term provisions |
|
3.796 |
1.547 |
|
Total Current Liabilities
(4) |
|
376.089 |
345.004 |
|
|
|
|
|
|
TOTAL |
|
967.850 |
867.105 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
505.484 |
283.494 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
0.263 |
156.530 |
|
(iv) Intangible assets
under development |
|
1.790 |
1.790 |
|
(b) Non-current
Investments |
|
1.595 |
1.595 |
|
(c) Deferred tax assets
(net) |
|
6.439 |
4.396 |
|
(d) Long-term Loan and Advances |
|
97.929 |
91.108 |
|
(e) Other Non-current
assets |
|
3.189 |
3.143 |
|
Total Non-Current Assets |
|
616.689 |
542.056 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
75.386 |
63.448 |
|
(c) Trade receivables |
|
91.687 |
93.021 |
|
(d) Cash and cash
equivalents |
|
119.110 |
93.781 |
|
(e) Short-term loans and
advances |
|
64.978 |
74.799 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
351.161 |
325.049 |
|
|
|
|
|
|
TOTAL |
|
967.850 |
867.105 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
740.360 |
733.849 |
|
|
Other Income |
|
11.236 |
27.930 |
|
|
TOTAL |
|
751.596 |
761.779 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
195.298 |
262.960 |
|
|
Purchases of
Stock-in-Trade |
|
56.954 |
55.828 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(6.444) |
2.199 |
|
|
Employees benefits
expense |
|
173.354 |
151.977 |
|
|
Other expenses |
|
185.381 |
156.461 |
|
|
Research and Development
Expenses |
|
51.484 |
38.443 |
|
|
TOTAL |
|
656.027 |
667.868 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
95.569 |
93.911 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
12.149 |
15.114 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
83.420 |
78.797 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
34.393 |
22.919 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
49.027 |
55.878 |
|
|
|
|
|
|
|
Less |
TAX |
|
13.796 |
(7.165) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
35.231 |
63.043 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
15.89 |
28.43 |
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 |
INDEX
OF CHARGES:
|
Charges Registered |
|
|||||||
|
SNo |
SRN |
Charge Id |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
|
1 |
C31107170 |
10527695 |
01/10/2014 |
- |
- |
32545319.0 |
SHAHUPURI, KOLHAPUR, KOLHAPUR MH 416001 IN |
|
|
2 |
G79063780 |
10517240 |
22/08/2014 |
07/12/2017 |
- |
214000000.0 |
SHAHUPURI, KOLHAPUR, KOLHAPUR Ma 416001 IN |
|
|
3 |
G11561289 |
10429702 |
22/05/2013 |
12/08/2016 |
- |
214000000.0 |
SHAHUPURI,KOLHAPUR, KOLHAPUR Ma 416001 IN |
|
|
4 |
B85563518 |
10183206 |
25/09/2009 |
- |
17/09/2013 |
9500000.0 |
Khand Bazar Branch,409 Kazi Syed Stree Khand Bazar Mumbai MH 400003 IN |
|
|
5 |
B85564243 |
10151813 |
13/03/2009 |
- |
17/09/2013 |
2500000.0 |
Khand Bazar Branch,109, Kazi Syed Street, Khand Bazar, Mumbai MH 400003 IN |
|
|
6 |
B85565042 |
90351989 |
05/08/2005 |
12/11/2011 |
17/09/2013 |
67377000.0 |
Khand Bazar Branch,109,Kazi Sayed Street, Khand Bazar, Mumbai MH 400003 IN |
|
|
7 |
B85566297 |
80038653 |
19/04/2005 |
21/11/2008 |
17/09/2013 |
4000000.0 |
Khand Bazar Branch,109, Kazi Syed Street, Khand Bazar,MumbaiMH400003IN |
|
|
8 |
B85567063 |
80038652 |
19/04/2005 |
12/11/2011 |
17/09/2013 |
30000000.0 |
Khand Bazar Branch,109, Kazi Sayed Street, Khand Bazar,MumbaiMH400003IN |
|
|
9 |
A72428352 |
90348807 |
27/01/2005 |
- |
27/10/2009 |
900000.0 |
MULUND WEST BRANCHMUMBAIMHIN |
|
FIXED ASSETS
- Land
- Building
- Office
Premises
- Electrical
Fittings
- Plant and Equipment
- Laboratory
Equipment
- Air
conditioner
- Computer
- Refrigerator
- Furniture and
Fixture
- Motor Car
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 67.22 |
|
|
1 |
INR 90.88 |
|
Euro |
1 |
INR 80.09 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
JYO |
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.