MIRA INFORM REPORT

 

 

Report Date :

03.07.2007

 

IDENTIFICATION DETAILS

 

Name :

GELCAPS (PAKISTAN) LIMITED

 

 

Registered Office :

A / 9, Mohammad Ali Bogra Road, Bath Island, Karachi – 75530

 

 

Country :

Pakistan

 

 

Financials (as on) :

30.06.2006

 

 

Date of Incorporation :

08.01.1984

 

 

Com. Reg. No.:

7769 / 19840107

 

 

Legal Form :

Unquoted Public Limited Company.

 

 

Line of Business :

Manufacturers of Gelatin Capsules.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

                                   

Business Name

 

GELCAPS (PAKISTAN) LIMITED

 

 

Full Address       

 

Registered Address

Factory Address

A/9, Mohammad Ali Bogra Road, Bath Island, Karachi-75530, Pakistan

Plot No. B-43, H.I.T.E., District Lasbela, Baluchistan, Pakistan

                       

Tel

92 (21) 5872941-4 Lines

92 (21) 5872898

 

Tel

92 (202) 32434, 32903, 33068

Fax

92 (21) 5872892

 

Fax

92 (202) 32513, 33145

Website

www.hashoogroup.com.pk

 

 

 

           

 

 

 

Short Description Of Business

 

Nature of Business

Manufacturers of Gelatin Capsules.

Year Established

1984

Registration #

7769/19840107  

 

 

Branches

 

In Lahore & Islamabad               

 

 

Auditors

 

KPMG Taseer Hadi & Co.

(Chartered Accountants)

 

 

LEgal Status

 

Gelcaps (Pakistan) Limited was incorporated in Pakistan on 08 January 1984 as an unquoted public limited company. The company commenced production on 1st July 1994.

 

 

Authorised Capital         

Rs. 500,000,000/- divided into 50,000,000 shares of Rs. 10/- each

Issued & Paid up Capital

Rs. 137,000,000 divided into 13,700,000 shares of Rs. 10/- each

 

 

Details of Directors

 

Names

Designation

Mr. Shamsuddin Ibrahim

 

Mr. Sadruddin Hashwani

 

Mr. Murtaza S. Hashwani

 

Mr. Vazir Ali F. Mohammad

 

Mr. Shiraz Noordini

 

Mr. Syed Aslam Ali

 

Mr. Akhtar Bawany

 

Mr. Ejaz Akhtar Ansari

Chief Executive

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

Director

 

 

Categories of Shareholders                

 

Shareholders

Number of Share Held

Percentage (%)

Individuals

 

Joint Stock Companies

 

Financial Institutions

4,160,500

 

7,539,500

 

2,000,000

30.37

 

55.03

 

14.60

 

 

Associates                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     

 

(1)           Pearl Continental Hotel, Karachi.

(2)           Pearl Continental Hotel, Lahore.

(3)           Pearl Continental Hotel, Rawalpindi.

(4)           Pearl Continental Hotel, Peshawar.

(5)           Pearl Continental Hotel, Bhurban.

(6)           Karachi Marriot Hotel, Karachi.

(7)           Islamabad Marriot Hotel, Islamabad.

(8)           Orient Petroleum, Pakistan.

(9)           Zaver Petroleum Corporation Limited, Pakistan.

(10)   Zaver Chemical, Pakistan.

(11)   Zaver Mining Company, Pakistan.

(12)   Pearls Tours & Travels (Pvt) Limited, Pakistan.

(13)   Trans-Air Travels (Pvt) Limited, Pakistan.

(14)   Hasan Ali & Company (Pvt) Limited, Pakistan.

(15)   Genesis Trading (Pvt) Limited, Pakistan.

(16)   Net-21 (Pvt) Limited, Pakistan.

(17)   Hashoo International (Pvt) Limited.

(18)   Hashoo Private Limited, Pakistan.

(19)   Associated Builders (Pvt) Limited, Pakistan.

(20)   Murtaza Construction Company (Pvt) Limited, Pakistan.

(21)  Cera-e-Noor, Pakistan.

(22)  Hashwani Sales & Service (Pvt) Limited, Pakistan.

(23)  Hashoo Holdings (Private) Limited.

 

 

Product/Services

 

Principal activity of the company is to manufacture and sell empty hard gelatin capsules.

 

 

Number of Employees

 

125

 

 

Plant Capacity & Production

 

                                                                                    2006                      2005           

                                                                                    Capsules in thousand)

 

Capacity - rated                                                             1,400,000          1,400,000           

Normal Capacity                                                            1,300,000          1,067,000

Production - net                                                             1,117,844             931,374         

Utilization                                                                                 86%                   87%

 

The company operates triple shift on 24 hours basis.

 

 

Annual Sales Volume (Last 2 Years)

 

Years

In Pak Rupees

2005

2006

119,528,755

135,786,945

 

 

Customers

 

Various Local.

 

 

 

 

 

 

 

 

 

 

 

Business Review

 

This year was marked with increasing product price, rising raw material cost, positive response for exports, capacity enhancement activities and efforts to control under invoicing. The Company participated in the Arab Health Conference, UAE resultantly many companies are approaching continuously for export inquiries. The Company has signed an agreement with a Malaysian Company for export of approximately 850 million capsules per annum (five containers per month). The first order has been received in June 2006. Due to efficient marketing campaign, success was marked to re-gain lost orders. In order to meet the growing demand, the company has decided to go into expansion by installing two more new state of art Technophar machines of Canadian and for financing the project; the Company has applied for making IPO for Rs. 200.0 million.

 

           

Production

 

The Company produced 1,117 million capsules against 941 for year 2005, registering an increase of 18.7%. During the year the breakdown of old machines continued which effected the production but this deficiency was covered by a new line purchased from from Technophar, Canada which started production from May 2005.

 

 

Future Outlook

 

The     Political situation in the region, though improving, largely remains uncertain. It is expected to that the economic activity in the country will continue to improve in the ensuing years. It welcome recent step of custom authorities of fixing the valuation rates for imported capsules. This will largely help in curbing the under invoicing activity, improving the government tax collection and strengthening the local manufacturers. Present capsule market is increasing rapidly and noted at approximately 4.0 billion per annum. After installation of two new machines, annual installed capacity will further increase from 1.4 billion capsules to 2.2 billion capsules. Increased capacity will help the Company to overcome capacity constraint, better overhead absorption and increase its market share. The un-predicted fuel charges, corresponding increase in freight and other charges, rupee dollar parity for export market will remain crucial in achieving the desired results of the Company. It expect that the capacity utilization will be improved thereby enabling us to achieve better results.

 

 

Bankers

 

Habib Bank Limited.

Habib Metropolitan Bank Limited.

Bank Alfalah Limited.

Soneri Bank Limited.

PICIC Commercial Bank Limited.

ABN Amro Bank.

 

 

Foreign Exchange Rates

 

Currency

 

Unit

Pakistani Rupee

US Dollar

1

            Rs. 60.90

UK Pound

1

            Rs. 122.20

Euro

1

            Rs. 82.60

 

Comments

 

Hashoo Group of Companies enjoys excellent credibility in the Pakistani Business Circle. Group is engaged in diversified activities, which include Pharmaceutical, Power Generation, Hotels, Chemical, Mining, Construction & Information Technology etc. All the directors are reported as resourceful and experienced businessmen. Subject Company can be considered good for normal business dealings at usual trade terms and conditions.

 

 

           

 

 

 

 

 

 

 

 

 

 

 

  

 


 

GELCAPS (PAKISTAN) LIMITED

 

 

PROFIT & LOSS ACCOUNT

 

 

 

 

FOR THE YEAR ENDED 30 JUNE, 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

2006

 

2005

 

 

 

 

 

 

 

 

Sales - net

 

 

 

17

   135,786,945

 

   119,528,755

 

 

 

 

 

 

 

 

COST OF SALES

 

 

18

   106,922,614

 

     97,625,365

GROSS PROFIT

 

 

 

     28,864,331

 

     21,903,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative expenses

 

19

       9,908,050

 

       7,504,291

Selling and distribution expenses

 

21

       6,201,799

 

       3,309,917

Financial charges

 

 

22

       1,093,129

 

       1,866,939

 

 

 

 

 

     17,202,978

 

     12,681,147

OPERATING PROFIT

 

 

 

     11,661,353

 

       9,222,243

 

 

 

 

 

 

 

 

OTHER INCOME

 

 

23

       1,420,655

 

       2,884,736

 

 

 

 

 

     13,082,008

 

     12,106,979

 

 

 

 

 

 

 

 

OTHER CHARGES

 

 

24

          845,495

 

          771,073

PROFIT BEFORE TAXATION

 

 

     12,236,513

 

     11,335,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TAXATION

 

 

25

 

 

 

 - Current  

 

 

 

 

       1,254,218

 

 -

 - Deferred

 

 

 

 

       3,616,585

 

       3,156,739

 

 

 

 

 

       4,870,803

 

       3,156,739

 

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

 

       7,365,710

 

       8,179,167

 

 

 

 

 

 

 

 

EARNING PER SHARE OF Rs. 10 EACH

Rupees

0.54

 

0.60

 

 

 

 

 

 

 

 

The annexed notes form an integral part of these financial statements.

 

 

 

 

 


 

 

GELCAPS (PAKISTAN) LIMITED

 

 

 

 

 

 

 

BALANCE SHEET AS AT 30 JUNE 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

2006

2005

 

 

 

Note

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE CAPITAL

 

 

 

 

TANGIBLE FIXED ASSETS

 

 

 

 

Authorised

 

 

 

 

 

 

 

 

 

 

 

 

50,000,000 ordinary shares

 

 

 

 

 

 

 

 

 

 

of Rs. 10 each

 

 

 500,000,000

  500,000,000

Operating fixed assets

 

9

 171,347,056

 

 189,430,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL WORK IN PROGRESS

10

   35,693,247

 

 -

Issued, subscribed and paid-up

 

 

 

 

 

 

 

 

 

 

13,700,000 ordinary shares of

 

 

 

ADVANCES AGAINST ASSETS

 

 -

 

     1,358,000

Rs. 10 each fully paid in cash

 

 137,000,000

  137,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG TERM DEPOSITS - Leases

 

     4,345,800

 

        480,375

 

 

 

 

 

 

 

 

 

 

 

 

 

UNAPPROPRIATED PROFIT

 

   36,643,942

    29,215,090

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 173,643,942

  166,215,090

 

 

 

 

 

 

 

 

 

 

 

 

 

Stores and spares

 

11

     2,828,805

 

     1,867,281

 

 

 

 

 

 

 

 

 

 

 

 

 

SURPLUS ON REVALUATION

 

 

Stock-in-trade

 

12

     7,855,666

 

     5,213,610

OF FIXED ASSETS

 

3

   14,744,101

    14,807,243

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debts

 

 

13

   29,783,784

 

   20,782,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AGAINST ASSETS

 

 

Advances, deposits, prepayments

 

 

 

 

SUBECT TO FINANCE LEASE

4

     1,225,023

      2,294,784

and other receivables

 

14

     3,249,001

 

     6,789,576

 

 

 

 

 

 

 

 

 

 

 

 

 

DEFERRED TAX LIABILITY

5

   23,742,971

    20,126,386

Advance tax

 

15

     1,527,940

 

     1,216,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and bank balances

 

16

     2,285,132

 

     7,505,980

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

   47,530,328

 

   43,376,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturity of long term loans

 -

    17,748,915

 

 

 

 

 

 

 

Current maturity of liabilities against

 

 

 

 

 

 

 

 

 

assets subject to lease finance

4

     1,360,635

      1,861,371

 

 

 

 

 

 

 

Due to associated companies

6

   29,800,543

           51,542

 

 

 

 

 

 

 

Creditors, accrued expenses

 

 

 

 

 

 

 

 

 

 

and other liabilities

 

7

   14,399,216

    11,539,899

 

 

 

 

 

 

 

 

 

 

 

   45,560,394

    31,201,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTINGENCIES &

 

8

 

 

 

 

 

 

 

 

 

 COMMITMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rupees

 258,916,431

  234,645,230

 

 

 

Rupees

 258,916,431

 

 234,645,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

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 and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

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