MIRA
INFORM REPORT
|
Report Date : |
28.03.2007 |
IDENTIFICATION
DETAILS
|
Name : |
YAGMAG LABS PRIVATE LIMITED |
|
|
|
|
|
|
|
Registered Office : |
Plot No. 54, 1st Floor, Sunder Nagar, Near E S I Hospital,
Hyderabad – 500038, Andhra Pradesh, |
|
|
|
|
Country : |
INDIA |
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
19.10.1987 |
|
|
|
|
Registration No.: |
01-007872 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U85195AP1987PTC007872 |
|
|
|
|
IEC No.: |
|
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
HYDY00045D |
|
|
|
|
Legal Form : |
Subject is a Private Limited Liability Company. |
|
|
|
|
Line of Business : |
Manufacturers, Buy Sell offer Consultancy, Import & Export; act as
Commission Agents and Generally Deal with all Types of Chemical,
Pharmaceuticals, Drugs and Intermediates. |
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 |
|
Maximum Credit Limit : |
USD 59000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed company having satisfactory
track. Directors are reported as experienced and respectable businessmen. Trade
relations are reported as fair. Business is active. Payments are usually
correct and as per commitments. The company can be considered normal for
business dealings at usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
Plot No. 54, 1st Floor, Sunder Nagar, Near E S I Hospital,
Hyderabad – 500038, Andhra Pradesh, |
|
Tel. No.: |
91-40-23703380 |
|
Fax No.: |
91-40-23715269 |
|
E-Mail : |
|
|
|
|
|
Head Office : |
Plot No. 10, Gaddapotharam Village, Jinnaram Mandal, Medak District –
502319, Andhra Pradesh |
|
|
|
DIRECTORS
|
Name : |
Mr. M. Soma Raju |
|
Designation : |
Managing Director |
|
Address : |
Plot No. 14, Flat No. 301, Sunder Nagar, Hyderabad – 500 038, Andhra
Pradesh |
|
Date of Birth/Age : |
31.05.1953 |
|
Date of Appointment : |
19.10.1987 |
|
|
|
|
Name : |
Mr. Karnudu |
|
Designation : |
Director |
|
Address : |
Plot No. 17, Model Colony, Near ESI, Huderabad – 500 038, Andhra
Pradesh |
|
Date of Birth/Age : |
01.07.1967 |
|
Date of Appointment : |
15.05.1991 |
|
|
|
|
Name : |
Mr. M. Y. Maharshi |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. V. Narsimha Rao |
|
Designation : |
Executive Director |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
1. M. Soma Raju |
89000 |
19.97 |
|
2. M. Lakshmi |
33500 |
7.52 |
|
3. M. Karnudu |
60500 |
13.57 |
|
4. M. Rama Lakshmi |
9000 |
2.02 |
|
5. S. Sudha Prasad |
6000 |
1.35 |
|
6. P. Sri Hari |
46200 |
10.37 |
|
7. G. Seetha Mahalkshmi |
4800 |
1.08 |
|
8. M. Pragna |
10000 |
2.24 |
|
9. M. Parameswar |
7600 |
1.71 |
|
10. M. Nageswara Rao |
27600 |
6.19 |
|
11. M. Sarada |
38000 |
8.53 |
|
12. M. Manojana |
7000 |
1.57 |
|
13.M. Raja Gopala Rao |
37500 |
8.41 |
|
14. P. Prasada Rao |
35000 |
7.85 |
|
15. G. B. Ravi Kumar |
4000 |
0.90 |
|
16. G. B. Murali |
2000 |
0.45 |
|
17. S. Hari Prasad |
5000 |
1.12 |
|
18. G. Aruna |
3000 |
0.67 |
|
19. A. Raja Kumari |
4000 |
0.90 |
|
20. M. Gandhi |
3000 |
0.67 |
|
21. M. Chantra Kanth |
3000 |
0.67 |
|
22. M. Rama Krishna |
5000 |
1.12 |
|
23. M. Chandra Reddy |
5000 |
1.12 |
Equity Share Breakup ( Percentage of Total Equity )
|
Sr, No. |
Category |
Percentage |
|
1. |
Bodies Corporate |
100.00 |
* Total No. of Shareholders = 23
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Buy Sell offer Consultancy, Import & Export, act as
Commission Agents and Generally Deal with all Types of Chemical,
Pharmaceuticals, Drugs and Intermediates. |
|
|
|
|
Products : |
Methyl Iso thio Cyanate Nitro Methane Tributyl Phosphate |
|
|
|
* Item Code No ( ITC Code) – 2930. 9090
GENERAL
INFORMATION
|
|
|
|
No. of Employees : |
About 60 |
|
|
|
|
Bankers : |
1. State Bank of India,
Balanagar, Hyderabad – 500037, Andhra Pradesh 2. ICICI Bank Limited 3. ABN Ambro Bank 4. Centunion Bank of Punjab
Limited 5. Kotak Mahindra Bank Limited |
|
|
|
|
Facilities : |
Terms Loan From A.P.S.F.C. Cash Credit from SBI Balanagar Branch, Hyderabad Vehical Loans |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
1. Manohar Chowdhry & Associates Chartered Accountant 2. K.S.B. Subramanyam |
|
Address : |
Office no. 204 A, Concourse Comples, 7-7-58, Green Lands Road, Opp.
Lal Bungalow, Ameerpet, Hyderabad – 500016, Andhra Pradesh |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000000 |
Equity Share |
Rs.10/- Each |
Rs.10.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
445700 |
Equity Share |
Rs.10/- Each |
Rs. 4.457
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
9.497 |
7.713 |
7.738 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
5.367 |
4.688 |
3.891 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
14.864 |
12.401 |
11.629 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
15.700 |
13.543 |
9.217 |
|
|
2] Unsecured Loans |
1.845 |
0.882 |
1.800 |
|
|
TOTAL BORROWING |
17.545 |
14.425 |
11.017 |
|
|
DEFERRED TAX LIABILITIES |
0.669 |
1.200 |
1.214 |
|
|
|
|
|
|
|
|
TOTAL |
33.078 |
28.026 |
23.860 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
20.600 |
17.234 |
14.599 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.055 |
0.070 |
0.070 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
14.244
|
5.903 |
3.842 |
|
|
Sundry Debtors |
32.836
|
28.109 |
25.980 |
|
|
Cash & Bank Balances |
2.011
|
1.240 |
0.216 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
4.064
|
2.844 |
2.916 |
|
Total
Current Assets |
53.155
|
38.096 |
32.954 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
39.978
|
26.864 |
23.763 |
|
|
Provisions |
0.754
|
0.510 |
0.000 |
|
Total
Current Liabilities |
40.732
|
27.374 |
23.763 |
|
|
Net Current Assets |
12.423
|
10.722 |
9.191 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
33.078 |
28.026 |
23.860 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
|
|
Sales Turnover |
|
86.493 |
83.348 |
|
|
|
Other Income |
|
1.076 |
1.599 |
|
|
|
Total Income |
|
87.569 |
84.947 |
|
|
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
1.278 |
1.426 |
|
|
|
Provision for Taxation |
|
0.482 |
0.621 |
|
|
|
Profit/(Loss) After Tax |
|
0.796 |
0.805 |
|
|
|
|
|
|
|
|
|
|
Earnings in Foreign Currency : |
|
|
|
|
|
|
|
Export Earnings |
|
3.619 |
0.000 |
|
|
|
Commission Earnings |
|
0.000 |
0.000 |
|
|
|
Other Earnings |
|
0.000 |
0.000 |
|
|
Total Earnings |
|
3.619 |
0.000 |
|
|
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
|
Cost of Goods Sold |
|
0.000 |
0.000 |
|
|
|
Manufacturing Expenses |
|
9.521 |
11.239 |
|
|
|
Administrative Expenses |
|
2.463 |
1.611 |
|
|
|
Raw Material Consumed |
|
64.521 |
59.202 |
|
|
|
Purchases made for re-sale |
|
0.000 |
0.000 |
|
|
|
Consumption of stores and spares parts |
|
0.000 |
0.000 |
|
|
|
Increase/(Decrease) in Finished Goods |
|
0.000 |
0.000 |
|
|
|
Salaries, Wages, Bonus, etc. |
|
2.161 |
2.758 |
|
|
|
Managerial Remuneration |
|
0.000 |
0.000 |
|
|
|
Payment to Auditors |
|
0.000 |
0.000 |
|
|
|
Interest |
|
0.000 |
0.000 |
|
|
|
Sales Tax |
|
3.764 |
4.206 |
|
|
|
Financial Charges |
|
2.244 |
1.645 |
|
|
|
Depreciation & Amortization |
|
2.827 |
2.564 |
|
|
|
Other Expenditure |
|
0.000 |
0.000 |
|
|
Total Expenditure |
|
87.501 |
83.225 |
83.225 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
--
|
0.90 |
0.94 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
--
|
1.47 |
1071 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
--
|
2.30 |
2.99 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
--
|
0.10 |
0.12 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.92
|
3.78 |
3.37 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.30
|
1.39 |
1.38 |
LOCAL AGENCY
FURTHER INFORMATION
Fixed Asset :
- Land
- Building
- Plant &
Machinery
- Electrical
Equipment
- Lab Equipment
- Office
Equipment
- Furniture
& Fixtures
- Computer
- Vehicles
From No. 8
|
Date and
description of the instrument creating the charge |
Amount security
by the charge / amount owing on security of the charge |
Amount security
by the charge / amount owing on security of the charge acquisition of property should be given |
Gist of the
terms and conditions and extent and operation of the charge |
Gist of the
terms and conditions and extent and operation of the charge |
Date and brief
descriptions of instrument modifying the charge |
Particulars of
modifications specifying the terms and conditions or the extent or operation
of the |
|
1 |
2 |
3
|
4
|
5 |
6 |
7 |
|
10 Mem. Of deposit of title deeds dt.
04.04.05 2) Deed of Hypothecation dt. 04.04.2005 |
Addl. Terms loan
|
1)Land adm. Ac. 2.00 together with
buildings constructed / to be constructed thereon in Sy. No. 10,
Gaddapotharam (V),
Jinnaram (M), medak Dist. 2)Plant & Machinery as mentioned in Deed
of Hypothecation. |
Addl. T.L. of Rs.3.000 Millions
shall be repaid 5 years in 17 monthly instalments and the 1st
instalments @ Rs.0.200 Millions each and balance 16 instalments @ Rs. 0.175
each with int. 13.7% gross with penal interest of 2% in case of default with
a moratorium of 1 year.
|
Managing Director APSFC, Chirag – Ali-Lane , Hyderabad |
|
|
|
|
|
|
|
|
|
|
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.43.47 |
|
UK Pound |
1 |
Rs.85.36 |
|
Euro |
1 |
Rs.57.89 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
49 |
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%)
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 |
|