![]()
|
Report Date : |
15.04.2008 |
IDENTIFICATION
DETAILS
|
Name : |
SPECIALITY POLYMERS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
No. 1, Navarang Apartments, 1ST Floor, Behind S.I.A. High
School, Kopar Road, Dombivli (West), Thane - 421202, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
14.10.1988 |
|
|
|
|
Com. Reg. No.: |
11-49233 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U24295MH1988PTC049233 |
|
|
|
|
IEC No.: |
0393074803 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
PNES12825B |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AACCS3432R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer
and Exporter of Synthetic Resin Emulsions, Construction Chemicals and Adhesives and
Trading Domestic Market |
RATING &
COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 150000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company having fine track.
Directors are reported as experienced, respectable and having satisfactory
means of their own. Trade relations are fair. Business is active. Payments
are reported as usually correct and as per commitments. The company can be considered normal for business dealings at usual trade
terms and conditions. |
INFORMATION PARTED
BY
|
Name : |
Ms. Meena S. Sharma |
|
Designation : |
Manager |
|
Contact No.: |
91-9820601048 |
|
Date : |
10.04.2008 |
LOCATIONS
|
Registered Office : |
No. 1, Navarang Apartments, 1ST Floor, Behind S.I.A. High
School, Kopar Road, Dombivli (West), Thane - 421202, Maharashtra |
|
Tel. No.: |
91-251-2487548 / 481364 |
|
Fax No.: |
91-251-2482837 / 2690336 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
500 sq. ft. [Owned] |
|
|
|
|
Administrative Office : |
G – 3, Building No. 01, Surya Co-operative Housing Society Limited,
Sector – 3, Vashi, Navi Mumbai - 400703
|
|
|
|
|
Corporate Office : |
B/12, Navrang Apartments, Behind Biah School, Kopar Road, Dombivali
[West], Mumbai, Maharashtra, India |
|
Tel. No.: |
91-251-2481364 / 5690296 / 2487548 |
|
|
91-251-2482837 / 2482837 |
|
|
|
|
Factory 1 : |
Plot No. 03, MIDC, Badlapur, Thane, Maharashtra, India |
|
Tel. No.: |
91-251-2690336 |
|
Fax No.: |
91-251-2690336 |
|
Area : |
5000 sq. ft. [Leased] |
|
|
|
|
Branches : |
89, 2nd Floor, Empire Building, 134/36, Dr. D. N. Road,
Mumbai - 400001 |
|
Tel. No.: |
91-22-22063533 / 34 |
|
Fax No.: |
91-22-22063533 / 34 |
|
E-Mail : |
|
|
Area : |
450 sq. ft. [Rented] |
DIRECTORS
|
Name : |
Mr. Sthanusesha Sundram Sharma |
|
Designation : |
Director |
|
Address : |
R – 18, Ground Floor, Sudarshan Nagar, MIDC, Dombivli [East], Thane –
421201, Maharashtra, India |
|
Date of Birth/Age : |
14.12.1950 [56 Years] |
|
Qualification : |
B. Sc. [Hons.] Bombay 1970 |
|
Experience : |
35 Years |
|
Date of Appointment : |
14.10.1988 |
|
Functional Responsibility in The Group : |
Handling production and purchase department at the company |
|
Experience : |
|
|
|
|
|
Name : |
Mr. Padmanabha D. Sharma |
|
Designation : |
Director |
|
Address : |
R – 18, Second Floor, Sudarshan Nagar, MIDC, Dombivli [East], Thane –
421201, Maharashtra, India |
|
Date of Birth/Age : |
14.01.1960 [46 Years] |
|
Qualification : |
B. Sc. |
|
Experience : |
25 Years |
|
Date of Appointment : |
14.10.1988 |
|
Functional Responsibility in The Group : |
Handling Sales, marketing, administration, finance and accounts
department at the company |
|
Experience : |
|
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
AS ON 31.03.2007
|
Names of Shareholders |
|
No. of Shares |
|
Mr. Sthanusesha S. Sharma |
|
9281 |
|
Mr. Padmanabha D. Sharma |
|
15698 |
|
Total |
|
24979 |
AS ON 30.09.2007
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Directors or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Synthetic Resin
Emulsions, Construction Chemicals and Adhesives and Trading Domestic
Market |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Exports : |
|
||||||||
|
Products : |
Chemical |
||||||||
|
Countries : |
UAE, USA |
||||||||
|
|
|
||||||||
|
Imports : |
|
||||||||
|
Products : |
Chemical |
||||||||
|
Countries : |
Taiwan, Korea and Singapore |
||||||||
|
|
|
||||||||
|
Terms : |
|
||||||||
|
Selling : |
Credit [90-120 days] |
||||||||
|
|
|
||||||||
|
Purchasing : |
L/C, Credit [30 days] |
PRODUCTION STATUS
|
Particulars |
Unit |
|
Installed
Capacity |
Actual
Production |
|
Chemical |
MT |
|
1800 |
1500 |
|
Synthetic Resin, Emulsions, Adhesives
|
MT |
|
1200 |
-- |
|
Particulars |
Unit |
Actual Production |
|||
|
|
|
2007 |
2008 |
2009 [Projected] |
2010 [Projected] |
|
Styrene Based Emulsion |
MT |
40.95 |
56.70 |
58.28 |
59.85 |
|
Pure Acrylic Emulsion |
MT |
245.70 |
340.20 |
349.65 |
359.10 |
|
PVA Emulsions |
MT |
409.50 |
567.00 |
582.75 |
598.50 |
|
Sticker Adhesives |
MT |
32.76 |
45.36 |
46.62 |
47.88 |
|
BOPP Tape Adhesives |
MT |
16.38 |
22.68 |
23.31 |
23.94 |
|
Polysol |
MT |
32.76 |
45.36 |
46.62 |
47.88 |
|
Textile Binders |
MT |
16.38 |
22.68 |
23.31 |
23.94 |
|
Rubber Solution |
MT |
8.19 |
11.34 |
11.66 |
11.97 |
|
Lamination Adhesive |
MT |
16.38 |
22.68 |
23.31 |
23.94 |
|
Total |
MT |
819.00 |
1134.00 |
1165.50 |
1197.00 |
|
|
|
|
|
|
|
|
Capacity
Utilisation |
|
|
|
|
|
|
Capacity Utilisation |
|
65.00 % |
90.00 % |
92.50 % |
95.00 % |
GENERAL
INFORMATION
|
Suppliers : |
Vinyl Acetate Monomer -
Celanese Pet Limited – Singapore -
Dairren Chemicals – Taiwan -
Vinyl Chemicals [India] Limited – Mahad -
Jubilant Organosys Limited – Gajrula [UP] Ethyl Hexyl Acrylaate -
Pacific Chemicals – Mumbai -
IPCL – Baroda -
Venki Chem – Mumbai A-5/201, Yogi Sham, Yogi Nagar, Eksar
Road, Borivali [West], Mumbai – 400009 Tel No.:
91-22-65093814 / 15 Contact Person :
Mr. Paresh / Ms. Prafulla -
Celanece PTE – Singapore Poly Vinly Alcohol -
Pacific Chemicals – Mumbai -
Celanece PTE – Singapore 111 Saomerset Road, 02/03, Singapore Powre
Building, Singapore - 238164 -
Chang Chun Petro Chemical Company Limited – Taiwan No. 301-Songkiang Road, 7th
Floor, Taipei 10477, Taiwan ROC Plasticizers -
PCL Oil and Solvents Limited –
Daman -
Nayakem Organics Private Limited – Tarapur 242, A to Z Industrial Premises
Co-operative Society Limited Ganpatrao Kadam Marg, Lower Parel [West],
Mumbai – 400013 Tel No.: 91-22-24936008 / 24225392 Contact Person : Mr. Gurudatt / Mr.
Krishanan Emulsifiers -
Chika Private Limited – Mumbai -
Spectra Specialities A-12, Lunawat
Complex, Kothrud, Pune – 411038 Tel No. :
9520-25447419 / 25422337 Contact Person :
Dr. Dabke / Mr. Joshi Butyl Acrylate -
Releif Chem – Mumbai Styrene -
C. J. Shah and Company – Mumbai -
Mitsuya Boike – Japan Catalyst -
Calibre Chemicals Private Limited, Mumbai Mody Enterprises
32, Dariyasthan Street, 17, Ambe Ashish Building, Vadgadi, Mumbai –
400003 Tel No.: 91-22-23430501 / 502 Contact Person : Mr. Mody / Mr. Vaibhav D. R. Karkariya
and Company 12, Calicat Street, Beaumen Building, Ballard Estate, Mumbai – 400038 Tel No.: 91-22-22614389 / 22610743 Contact Person : Mr. Shirin / Mr. Dilipbhai Paxchem Limited W-156, T. T. C. Industrial Area, Pawane, Thane – Belapur Road, Navi
Mumbai – 400613 Tel No. : 65802400 Contact Person : Mr. Anil Sharma Classic Solvants
Private Limited Office No. 601, 6th Floor, Western Express Highway, Near
Sai Services, Mumbai – 400059 Tel No.: 91-22-26844646 Contact Person : Dhiren Bhuta |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Wholesalers and End Users Export Customers
Local Customers
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
26 [In Office : 4; In Factory : 16 and In Branch : 6] |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
Punjab National Bank, PNB House, Sir P. M. Road, Mumbai – 400001,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Rs. In Millions
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
N. C. Shah and Company Chartered Accountants |
|
Address : |
603, Cotton Exchange Building, 6th Floor, 175, Kalbadevi
Road, Mumbai – 400002, Maharashtra, India |
|
|
|
|
Associates/Subsidiaries : |
DEX-VIN POLYMERS PRIVATE LIMITED Address : 1st Floor, Ramraksha Kutir ,
Behind S.I.A. High School, Kopar Road, Dombivli (West), Thane - 421202,
Maharashtra Tel No.:
91-251-2481364 Fax No.:
91-251-2482837 Email : spdp@vsnl.com Activity : Manufacturer of Synthetic Resin Emulsions
and Adhesives and Trading Domestic Market
Bankers : Bank of
India Authorised
Capital Rs. 5.000 Millions Paid Up Capital
:
Rs. 4.601 Millions Turnover and
Export Incentives as on 31.03.2007 : Rs. 163.701 Millions |
CAPITAL STRUCTURE
AS ON 30.09.2007
Authorised Capital :
|
No. of Shares |
Type |
||
|
25000 |
Equity Shares |
Rs. 100/- each |
Rs. 2.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
||
|
24979 |
Equity Shares |
Rs. 100/- each |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
2.498 |
2.497 |
2.498 |
|
|
2] Share Application Money |
14.000 |
13.524 |
0.000 |
|
|
3] Reserves & Surplus |
21.473 |
19.945 |
19.174 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
37.971 |
35.966 |
21.672 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
20.402 |
19.157 |
16.617 |
|
|
2] Unsecured Loans |
0.080 |
0.080 |
0.080 |
|
|
TOTAL BORROWING |
20.482 |
19.237 |
16.697 |
|
|
DEFERRED TAX LIABILITIES |
0.089 |
0.128 |
0.222 |
|
|
|
|
|
|
|
|
TOTAL |
58.542 |
55.331 |
38.591 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.747 |
0.886 |
1.794 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
27.729
|
34.444 |
12.648 |
|
|
Sundry Debtors |
97.334
|
37.399 |
28.133 |
|
|
Cash & Bank Balances |
2.722
|
2.835 |
2.676 |
|
|
Other Current Assets |
4.189
|
2.398 |
9.684 |
|
|
Loans & Advances |
5.892
|
4.684 |
4.364 |
|
Total
Current Assets |
137.866
|
81.760 |
57.505 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
76.981
|
27.315 |
19.453 |
|
|
Provisions |
3.090
|
0.000 |
1.255 |
|
Total
Current Liabilities |
80.071
|
27.315 |
20.708 |
|
|
Net Current Assets |
57.795
|
54.445 |
36.797 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
58.542 |
55.331 |
38.591 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
211.241 |
153.229 |
114.632 |
|
|
Other Income |
0.074 |
0.045 |
0.107 |
|
|
Total Income |
211.315 |
153.274 |
114.739 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
2.497 |
1.438 |
1.061 |
|
|
Provision for Taxation |
0.894 |
0.593 |
0.331 |
|
|
Profit/(Loss) After Tax |
1.603 |
0.845 |
0.730 |
|
|
|
|
|
|
|
|
Earnings in Foreign Currency : |
52.006 |
34.414 |
30.419 |
|
|
|
|
|
|
|
|
Imports : |
|
|
|
|
|
|
Raw Materials |
3.684 |
Nil |
Nil |
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Sales |
197.618 |
143.143 |
92.575 |
|
|
Employees Remuneration |
0.826 |
0.940 |
1.114 |
|
|
Other Expenses |
4.877 |
4.306 |
16.889 |
|
|
Bank Interest and Charges |
5.318 |
3.270 |
2.796 |
|
|
Depreciation |
0.180 |
0.178 |
0.303 |
|
Total Expenditure |
208.819 |
151.837 |
113.677 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total
Income |
(%) |
0.76
|
0.55 |
0.64 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.18
|
0.94 |
0.93 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.80
|
1.74 |
1.79 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07
|
0.04 |
0.05 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.65
|
1.29 |
1.73 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.72
|
2.99 |
2.78 |
PROVISIONAL
BALANCE SHEET AS AT 31ST OCTOBER 2007
|
SOURCES OF FUNDS |
|
|
31.10.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
16.498 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
24.876 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
41.374 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
18.100 |
|
|
2] Unsecured Loans |
|
|
13.788 |
|
|
TOTAL BORROWING |
|
|
31.888 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.090 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
73.352 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
0.747 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
26.979 |
|
|
Sundry Debtors |
|
|
83.066 |
|
|
Cash & Bank Balances |
|
|
3.222 |
|
|
Other Current Assets |
|
|
5.492 |
|
|
Loans & Advances |
|
|
5.935 |
|
Total
Current Assets |
|
|
124.694 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
|
50.511 |
|
|
Provisions |
|
|
1.578 |
|
Total
Current Liabilities |
|
|
52.089 |
|
|
Net Current Assets |
|
|
72.605 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
73.352 |
|
PROVISIONAL PROFIT
& LOSS ACCOUNT AS AT 31ST OCTOBER 2007
|
PARTICULARS |
|
|
31.10.2007 |
|
|
|
|
|
|
|
|
Sales Turnover |
|
|
162.999 |
|
|
Other Income |
|
|
0.080 |
|
|
Total Income |
|
|
163.079 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
|
4.452 |
|
|
Provision for Taxation |
|
|
0.974 |
|
|
Profit/(Loss) After Tax |
|
|
3.478 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Sales |
|
|
150.571 |
|
|
Employees Remuneration |
|
|
0.639 |
|
|
Other Expenses |
|
|
3.666 |
|
|
Bank Interest and Charges |
|
|
3.571 |
|
|
Depreciation |
|
|
0.180 |
|
Total Expenditure |
|
|
158.627 |
|
LOCAL AGENCY
FURTHER INFORMATION
BUSINESS
Manufacturers of Polymers & Copolymers for Paints, Textiles, Paper, Leather and Packaging Industries.
Subject
also manufactures Solvent based Adhesives for Machine
Applications.
Manufacture, export and trade of various types of Synthetic
resin emulsions and adhesives, including textile auxiliaries, process
chemicals, construction chemicals etc.
Financial
Highlights
During the year the Company posted the profits before Depreciation,
Interest and Income Tax. The net profit before depreciation and interest during
the year 2006-07 are at 7.994 Millions. In view or the good consistant
profitability, growth, development and excellent support from the banker Punjab
National Bank, the company is on the path of consistent growth.
Performance and
Operation
During the year under review, the company have achieved a turnover of
Rs. 211.241 Millions as compared to turnover of Rs. 153.274 Millions for the
year indicating increased by 37.86 % and PBT increased by 73.59 % as compared
to turnover of Rs. 153.274 Millions for the previous year indicating increased
by 37.86 % and PBT increased by 73.59 % as compared to previous year 35.45 %
Future Outlook
There is good demand for the product of the company. the company has
developed a construction chemicals, Textiles chemicals and special chemicals
for Match Industry which is having good demand in Domestic as well as International
Market.
OPPORTUNITIES
With the Marketing Arrangements the company has now made with giant
corporate, the strength in terms importing / buying materials in bulk and
storing them has increased capacity and this will help the company to cater the
needs of big consumers and manufacturers.
The company can now utilize its increased strength with the help of
developed market in the other regions of the country.
In view of Marketing Agreement the company has made with good concerns,
the indirect cost on the materials will go down and as a result the company can
utilize the improved margin opportunity for development of business.
GENERAL INFORMATION
|
SSI Registration No. |
11/24/80861 Dated 04/11/1988 |
|
VAT RC No. |
421202S00515 |
|
CST RC No. |
421202C00268 |
|
Central Excise RC No. |
AACCS3432RXM001 |
|
Pollution Control Board RC No. |
MPCB/WPAE/KN-131-04/CC-25 dated 18/01/2005 |
|
Power Connection |
27 HP Connected Loan obtained from MSEB |
GENERAL OBSERVATION
|
Reference |
Mody Enterprises |
|
Name of the Person |
Mr. Santosh [MGR] |
|
Contact Number |
23430501 |
|
Since How Long Known |
10/12 Years |
|
Experience |
Very Good |
|
Maximum Limit Dealt |
Rs. 1.000 Million / Rs. 1.500 Millions Monthly |
|
|
|
|
Reference |
Venki Chem |
|
Name of the Person |
Mr. Paresh / Ms. Nisha |
|
Contact Number |
9223433053 |
|
Since How Long Known |
10 Years |
|
Experience |
Good |
|
Maximum Limit Dealt |
Rs. 15.000 Millions / Rs. 20.000 Millions 60-90 days |
|
|
|
|
Reference |
Nayakem Organics Private Limited |
|
Name of the Person |
Mrs. Kamat |
|
Contact Number |
24936008 / 24225392 |
|
Since How Long Known |
10/12 Years |
|
Experience |
Satisfactory |
|
Maximum Limit Dealt |
Upto Rs. 0.700 Million – 60 days |
|
|
|
|
Reference |
D R Karkariya and Company |
|
Name of the Person |
Mr. Dilipbhai |
|
Contact Number |
22614389 |
|
|
|
|
Reference |
Paxchem Limited |
|
Name of the Person |
Mr. Anil Sharma |
|
Contact Number |
65802400 |
|
Since How Long Known |
10/12 Years |
|
Experience |
Good |
|
Maximum Limit Dealt |
Less than Rs. 0.100 Million |
|
|
|
|
Reference |
Classic Solvants
Private Limited |
|
Name of the Person |
Dhiren Bhuta |
|
Contact Number |
91-22-26844646 |
|
Since How Long Known |
5 Years |
|
Experience |
Good |
SHARE POSITION
The company has already increased its authorised share capital from Rs. 2.500 Millions to Rs. 20.000 Millions. Share application money of Rs. 14.000 Millions is converted to shares and shares are allotted on premium basis of Rs. 50.000 millions to Mr. P. S. Sharma and Mr. S. S. Sharma. Now share holding pattern is as follows :
|
Name of shareholder |
No. of Shares |
|
Mr. Sthanusesha Sundram Sharma |
15881 |
|
Mr. Padmanabha D. Sharma |
32298 |
|
Total |
48179 |
Bankers Charges
Report as per Registry
|
Name of the company |
SPECIALITY
POLYMERS PRIVATE LIMITED |
|||||||||||||||||||||||||||
|
SPECIALITY
POLYMERS PRIVATE LIMITED and Punjab National Bank, PNB House, Sir P. M. Road,
Mumbai – 400001, Maharashtra, India |
||||||||||||||||||||||||||||
|
1) Date and description of instrument creating the change |
2nd
August, 2002 Hypothecation
Agreement |
|||||||||||||||||||||||||||
|
2) Amount secured by the charge/amount owing on the securities of charge |
Rs. 22.500
Millions |
|||||||||||||||||||||||||||
|
3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given |
Stock Book Debts
and Machineries |
|||||||||||||||||||||||||||
|
4) Gist of the terms and conditions and extent and operation of the charge. |
|
|||||||||||||||||||||||||||
|
5) Name and Address and description of the person entitled to the charge. |
Punjab National Bank, PNB House, Sir P. M. Road, Mumbai – 400001,
Maharashtra, India |
|||||||||||||||||||||||||||
|
6) Date and brief description of instrument modifying the charge |
29th
December, 2004 Hypothecation of
Goods and Book Dents to secure Cash Credit Facility Letter No. [Both constitute
single modification] Original charges
dated 02.08.2002 for Rs. 22.500 Millions Modification dated 19.10.2002 charge
increased from Rs. 22.500 Millions to Rs. 23.600 Millions Limit Granted on
19.10.2002 is regularized and enhanced vide letter dated 31.03.2003 31.03.2003 charge
increased from Rs. 23.600 Millions to Rs. 32.000 Millions 31.07.2003 charge
increased from Rs. 32.000 Millions to Rs. 32.800 Millions 10.11.2003 charge
reduced from Rs. 32.800 Millions to Rs. 32.750 Millions 05.07.2004 charge
increased from Rs. 32.750 Millions to Rs. 33.500 Millions |
|||||||||||||||||||||||||||
|
7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification. |
By the present
modification charge reduced from RS. 33.500 Millions to Rs. 32.500 Millions
covering following facility Rs in Millions
|
|
Corporate
identity number of the company |
U24295MH1988PTC049233 |
|
Name of the
company |
SPECIALITY POLYMERS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
No. 1, Navarang Apartments, 1ST Floor, Behind S.I.A. High
School, Kopar Road, Dombivli (West), Thane - 421202, Maharashtra |
|
This form is for |
Modification
Charge |
|
Type of charge |
Equitable
mortgage or mortgage of property by deposition the title deeds |
|
Particular of
charge holder |
Punjab National Bank, PNB House, Sir P. M. Road, Mumbai – 400001,
Maharashtra, India |
|
Amount secured by
the charge |
Rs. 22.500
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Interest : as per
Bank’s Norms |
|
Description of
the property charged indicating whether it is a charged on |
Immovable
properties |
|
Particulars of
the property charged |
Plot No. 3,
Badlapur Industrial Estate , Village Kharavi, Adm. 501.42 sq. mtrs. Together
with factory land building, structures, plant and machinery standing
thereon. |
|
Charge
identification number of the charge to be modified |
80005177 |
|
Brief description
of the instrument modifying the charge under section 135 |
Draft letter of
continuity |
|
Date of
instrument modifying the charge |
05.06.2006 |
|
Particulars of
the present modification |
Charge increased
from Rs. 32.000 Millions to Rs. 41.500 Millions |
PRODUCTS
|
PRODUCT |
|
APPLICATIONS
& PROPERTIES |
|
DIPICOL SH |
Modified Vinyl Acetate Polymer |
-General purpose carpenter's wood Adhesive for Furniture, Paper,
Pencil Joints, Sports Goods, T.V. Cabinets, Radio, Wood Veneering, Metal Can
Labelling, Wall Paper, Sand-Texture etc. |
|
DIPICOL 0310 |
Vinyl Acetate Homopolymer |
-Basic product for modification into adhesive for wood, paper,
matchbox, pencil and packaging industry. |
|
DIPICOL 0321 |
Plasticised Vinyl Acetate homopolymer. |
-Adhesive for paper and rayon industry. |
|
DIPICOL 0320 |
Modified Vinyl Acetate homopolymer. |
-Adhesive for packaging industry where card-board cartons, paper
boxes, packets are manufactured for packaging various types of items. |
|
DIPICOL 0352 |
Modified Vinyl acetate homopolymer. |
Adhesive for packaging materials for grease & oils, cardboard,
fabrics, leather food-products, suitable for machine-application (fast
drying) |
|
DIPICOL 0350 |
Modified Vinyl acetate homopolymer. |
Low viscosity adhesive similar for Dipicol 0352. Good electrolyte
stability. Suitable as a binder for paper coating composition. |
|
DIPICRYL 0334 |
Vinyl Acrylic Copolymer Emulsion |
Adhesive for PVC to cork, Aluminium foil to paper/cork, polycoated
paper cork sheet, suitable for machine application. |
|
DIPICRYL 03PM |
Vinyl Acrylic Copolymer Emulsion |
Adhesive for PVC to wood, for cigarette tips, metal foils to wood,
leather and paper |
|
DIPICRYL 03 LM |
Vinyl Acrylic Copolymer Emulsion |
Adhesive for paper lamination (PVC, gelatin, BOPP films to paper), for
Polyurethane foam to wood, paper and cloth. Suitable for machine application. |
|
DIPICRYL 0385 |
Vinyl Acrylic Copolymer Emulsion |
Specially developed adhesive for match-box industry. Soap wrappers. |
|
DIPICOL 0444 |
Vinyl Acrylic Ter Polymer Emulsion. |
Excellent adhesive for stickers (Paper, PVC, foil stickers) suitable
for machine application. Labelling adhesive for Plastic surface and glass. |
|
DIPICRYL 0345 |
Acrylic Acrylic Ter Polymer |
For adhesive tapes, excellent water/alkali resistance suitable for
machine application. |
|
DIPICOL FG |
Modified Polystyrene Emulsion. |
Binder for fibre-glass industry. |
|
DIPICRYL 0377 |
Vinyl acrylic solution Ter Polymer. |
Pressure sensitive adhesive for premium quality PVC / Paper / BOPP
stickers and tapes. PVC to wood adhesive. |
|
DIPICOL RM |
Modified Vinyl Copolymer |
Remoistenable adhesive for stamps labells, envelops and paper tapes. |
|
DIPICOL DX |
Dextrine-solution |
Adhesive for corrugated boxes, glass bottle labelling |
|
DIPICRYL CT |
Self cross linking Acrylic Ter Polymer Emulsion |
Adhesive for non-woven fabrics, Binder in Pigment and Khadi Printing.
As an Adhesive in electrostatic flock printing for textiles. |
|
DIPICOL-0301 |
Vinyl Acetate Homopolymer |
-Used for semi-permanent finishing of Textile fabrics such as voiles,
muls, poplins, nylon and other synthetic fabrics. Excellent adhesion to
natural and synthetic fibers. Can be used for finishing knitted fabrics.
Compatible with starch, dextrin and thermosetting resins. |
|
DIPITEX-0312 |
Flexible-homopolymer |
-For Semi-Permanent finishing of Textile fabrics, Imparts stiffness,
flexibility and fullness to fabrics. |
|
DIPITEX ECN |
Self reactive Acrylic Copolymer. |
-Used for economic Pigment Printing. |
|
DIPITEX-SLN |
Self reactive Acrylic Copolymer. |
Used for high quality Pigment Printing. |
|
DIPICRYL-CT |
Self Crosslinking Acrylic Copolymer Emulsion. |
-Binder for nonwoven fabrics. |
|
DIPITEX-KB |
Terpolymer Emulsion |
-Binder for Khadi & Pigment. Adhesive for fabrics and foam
lamination. Suitable in Electrostatic flock-printing of textiles. |
|
DIPITEX-FB |
Polymer dispersion |
-Foam binder suitable for Screen Printing on textiles or paper.
Suitable in Electrostatic flock-printing of textiles. |
|
DIPITEX-TKR |
Terpolymer dispersion in solvent |
Excellent Kerosene resistant table adhesive for screen printing, can
be applied on Rubber blanket and polyster film. |
|
DIPITEX-T30 |
Terpolymer dispersions in solvent |
DIPITEX T30, T40, T50, becomes tacky at 30o, 40o
and 50o C respectively. They are used as Permanent table adhesive
for screen printing for all types of fabrics such as Polyster, nylon,
Polyster-Cotton. Can be fixed at 30o, 40o and 50o
C and after printing can be peeled off easily at lower temperature. |
|
DIPICRYL-TH |
Alkali soluble Acrylic Copolymer emulsion |
Extensively used for thickening latex for flock applications. Can
replace kerosene partially or fully in pigment print paste formula. |
|
DIPITEX-ACH |
Polymer Solution |
Imparts firm, full and smooth handle to fabrics. Can be used in wash
and wear finishing to get softness and drape. Gives slip resistance, pilling
resistance to all kinds of fabrics. Can be used as flocculating agent. Can be
used with thermosetting resins to modify handle of fabrics. |
|
DIPICRYL-0382 |
All Acrylic Copolymer Emulsion. |
-Recommended for excellent interior / exterior paints. Excellent flow
levelling properties. Good hiding power. Low dirt pick up. Good water &
alkali resistance. Good freeze thaw stability. |
|
DIPICRYL-EM0372 |
All Acrylic Copolymer Emulsion |
-Used in making interior / exterior paints. Excellent alkali
resistance and pigment binding capability. Excellent colour development with
tinters. |
|
DIPICRYL-03SA |
Styrene Acrylic Copolymer Emulsion. |
Used in making exterior / interior and road-marking paints. Excellent
water/Alkali resistance. Low particle size to enhance excellent pigment
binding capability. |
|
DIPICRYL-03D6 |
Vinyl Acetate- Copolymer Emulsion. |
For premium quality interior emulsion paints. Excellent flow levelling
and brushability. Good Alkali/Water resistance. Excellent mechanical and
electrolyte stability. |
|
DIPIVIN-0325 |
Vinyl Acrylic- Copolymer Emulsion |
-Speciality developed for cement/sandex paints. Good water and alkali
resistance. Good Electrolyte and mechanical stability. Good pigment binding
and brushability. |
|
DIPIVIN-0315 |
Vinyl Acrylic Copolymer Emulsion. |
-Used in making Good quality interior wall paints. Good water
resistance, Excellent flow levelling. Good Electrolyte and mechanical
stability. |
|
DIPIVIN-EG |
Vinyl Acrylic- Copolymer Emulsion. |
-Low cost fine particle size emulsion with good pigment-binding. Good
water/Alkali resistance. Suitable for pigment paste used for paper coating. |
|
DIPIVIN-03PP |
Polyvinyl Acetate Plasticised Emulsion |
-Suitable for making economical high viscosity, interior emulsion
paints. |
|
DIPICOL-DDL |
Polymer Solution. |
-Used as 'Dry distemper liquid' to promote adhesion and chalking
resistance. |
|
DIPICRYL-TH |
Alkali soluble Acrylic Copolymer- Emulsion |
-Used as a thickner in plastic emulsion paints. Compatible with Vinyl
Acetate and Acrylic homopolymers and copolymers. Gives good therological
properties. |
|
DIPICRYL-G-0311 |
Polycrylate type - thickening agent. |
-Used as a thickner in plastic emulsion paints. Compatible with Vinyl
Acetate and Acrylic homopolymers and copolymers. Gives good theological
properties. |
MR.
STHANUSESHA SUNDRAM SHARMA
DETAILS OF
INDIVIDUAL ASSETS AND LIABILITIES AS ON 31ST MARCH 2007
|
Particulars |
Amount in
Millions |
Market Value in
Millions |
|
Immovable Property |
0.080 |
1.500 |
|
Ownership Flat |
|
|
|
Movable Property |
|
|
|
Gold Ornaments [1050Grm] |
0.175 |
1.103 |
|
FDR |
0.064 |
0.064 |
|
Equity Shares and Investments in Speciality
Polymers Private Limited |
4.928 |
29.569 |
|
UTI |
0.005 |
0.005 |
|
Cash in Hand |
0.050 |
0.050 |
|
Bank Balance |
0.009 |
0.009 |
|
Total |
5.311 |
32.300 |
MR.
PADMANABHA D. SHARMA
DETAILS OF
INDIVIDUAL ASSETS AND LIABILITIES AS ON 31ST MARCH 2007
|
Particulars |
Amount in
Millions |
Market Value in
Millions |
|
Immovable Property |
|
|
|
Ownership Flat |
0.211 |
0.388 |
|
Movable Property |
|
|
|
Gold Ornaments [1050Grm] |
0.139 |
0.872 |
|
FDR |
0.059 |
0.059 |
|
Equity Shares and Investments in Speciality
Polymers Private Limited |
11.570 |
69.419 |
|
Cash in Hand |
0.072 |
0.072 |
|
Bank Balance |
0.025 |
0.025 |
|
Total |
12.076 |
70.835 |
|
|
|
|
|
Less : |
|
|
|
Liabilities |
|
|
|
Loans and Advances |
0.139 |
0.139 |
|
|
|
|
|
Total |
11.937 |
70.696 |
Existing Working Capital Facilities
|
Fund Based |
Rs. 20.000 Millions |
|
Non Fund Based |
Rs. 21.500 Millions |
|
Total |
Rs. 41.500 Millions |
Proposed WC Facilities
For the Year 2007-08
|
Fund Based |
Rs. 55.000 Millions |
|
Non Fund Based |
Rs. 21.500 Millions |
|
Total |
Rs. 76.500 Millions |
For the Year 2007-08
|
Fund Based |
Rs. 75.000 Millions |
|
Non Fund Based |
Rs. 26.500 Millions |
|
Total |
Rs. 101.500 Millions |
Takeover cum enhancement of credit facilities in the name of Speciality
Polymers Private Limited
Existing working capital limit of Rs. 41.500 Million Punjab National
Bank, P. M. Road, Fort, Mumbai – 400001
Rs In Millions
|
Name of the credit limits required |
Amount [Existing] |
Amount [Proposed
2007-08] |
Amount [Proposed
2008-09] |
|
Fund Based Working Capital |
20.000 |
55.000 |
75.000 |
|
Cash Credit against Hypothecation of Stock |
8.000 |
20.000 |
25.000 |
|
Packing Credit |
6.000 |
15.000 |
20.000 |
|
Post shipment-FBP/FBD/FBNLC etc |
6.000 |
20.000 |
30.000 |
|
Non Fund Based Working Capital |
21.500 |
21.500 |
26.500 |
|
Inland / Foreign L/C |
20.000 |
20.000 |
25.000 |
|
Bank Guarantee |
1.500 |
1.500 |
1.500 |
|
|
|
|
|
|
Total credit facilities requested |
41.500 |
76.500 |
101.500 |
SECURITY
Prime Security
The above facilities will be primarily secured by the following
securities
|
Nature of the Security |
Amount 2007-08 |
Amount 2008-09 |
|
Hypothecation of Stock |
48.325 |
63.302 |
|
Hypothecation of Trade Receivables |
75.702 |
98.820 |
|
Total for working capital |
124.027 |
162.122 |
Collateral Security
The above facilities are and will be additionally secured by the
following security.
Rs. In Millions
|
Particulars of the security |
Name of the
owner |
Valuation as per
valuation dated 06.01.2006 |
Present market
valuation [Approx] |
|
Hypothecation of all Plant and Machineries
[Present and future] |
Company |
1.938 |
1.938 |
|
Equitable Mortgage of factory land and
building situated at Plot No. 3, MIDC, Badlapur, Thane, Maharashtra |
Company |
2.882 |
4.000 |
|
Equitable Mortgage of Residential Flat No.
01, Navarang Apartments, Dombivli [West] Thane, Maharashtra |
Mr. S. S. Sharma
|
1.029 |
1.750 |
|
Equitable Mortgage of Office premises at
Flat No. B – 12, Navarang Apartments, Behind SIAH School, Kopar Road,
Dombivali [West], Thane, Maharashtra |
Mr. P. S. Sharma
and Mrs. Meena P Sharma |
1.036 |
1.750 |
|
Equitable Mortgage of land at Survey No. 13,
Gut No. 85, Situated at Mouje Konsai, Taluka Wada, District Thane |
Company |
-- |
12.000 |
|
Total |
|
6.885 |
21.438 |
DOMESTIC ORDERS ON
HAND
|
SR. NO. |
PARTY NAME |
ORDERS
RS. IN MILLIONS |
|
1 |
PADMAVATI ENTERPRISES |
12.500 |
|
2 |
NISHA CHEMICALS |
12.300 |
|
3 |
SKS LABCHEM |
11.500 |
|
4 |
J V & SONS |
11.500 |
|
5 |
S R INTERNATIONAL |
11.500 |
|
6 |
WESTERN INDIA |
12.200 |
|
7 |
JAI BHARAT COLRPORATION |
12.500 |
|
8 |
OTHERS |
26.000 |
EXPORT ORDERS ON
HAND
|
SR. NO. |
PARTY NAME |
ORDERS
IN US$ |
ORDERS
RS. IN MILLIONS |
|
1 |
FOSAM COMPANY
LIMITED |
40128.00 |
1.585 |
|
|
(A SAUDI FOSROC CO.) |
36678.00 |
1.448 |
|
|
ADD: P O BOX 11081 |
24992.00 |
0.987 |
|
|
JEDDAH 2145 SAUDI ARABIA |
40128.00 |
1.585 |
|
|
TEL.: (02) 637 5354-6380692/3 |
25250.00 |
0.997 |
|
|
FAX: (02) 637 5891 EXTN: 103 |
16192.00 |
0.639 |
|
|
|
15136.00 |
0.597 |
|
|
TOTAL: |
198504.00 |
7.840 |
|
2 |
FAYFA CHEMICALS
FACTORY (LLC) |
147369.60 |
5.821 |
|
|
ADD: P O BOX 8246, DUBAI |
52800.00 |
2.085 |
|
|
UAE TEL: (9714) 3472082 |
111720.00 |
4.412 |
|
|
FAX: (9714) 3472042 |
46400.00 |
1.832 |
|
|
TOTAL: |
358289.60 |
14.152 |
|
3 |
AL GURG FOSROC LLC |
50297.92 |
1.986 |
|
|
ADD: P O BOX NO. 657 |
24376.00 |
0.962 |
|
|
AL RAMOOL INDUSTRIAL ESTATE |
14310.50 |
0.565 |
|
|
RASHIDIYA, DUBAI |
19414.40 |
0.766 |
|
|
U A E |
12659.50 |
0.500 |
|
|
|
48752.00 |
1.925 |
|
|
|
34240.00 |
1.352 |
|
|
|
50297.92 |
1.986 |
|
|
|
48752.00 |
1.925 |
|
|
|
12650.50 |
0.500 |
|
|
|
27016.00 |
1.067 |
|
|
|
24036.48 |
0.949 |
|
|
TOTAL: |
366803.22 |
14.488 |
|
4 |
SPARYTEK COATING MFG. CO L L C |
40480.00 |
1.598 |
|
|
ADD: P O BOX NO. 27356, DUBAI |
40480.00 |
1.598 |
|
|
UAE TEL.: 06-7436020 FAX: 04-2275750 |
40480.00 |
1.598 |
|
|
TOTAL: |
121440.00 |
4.796 |
|
|
GRAND
TOTAL |
1045036.82 |
41.278 |
BACKGROUND OF THE COMPANY AND PROMOTERS
Brief History of the Company
Subject is a Private Limited Company
incorporated with Registrar of Companies, Maharashtra under Registration No.
11-49233 on 14th October, 1988. it is a Small Scale Industrial unit
engaged in the manufacture of various synthetic resin emulsions, adhesives,
pressure sensitive adhesives, lamination adhesives, paint emulsions, textile
binders, construction chemicals, paper coating benders and various solvent
based adhesives etc. The company caters to Domestic as well as International
Markets.
The company is an SSI Unit and the products
manufactured by the Company have wide applications / use by various industries
as well as Individual consumers. The products are used in Textile, paint,
Paper, Match making, Packing industry, Furniture manufacturing, interior
decorators, pressure sensitive, sticker manufacturers, Lamination, Carton
manufacturers and construction industry etc. The demand for these products is
very high and is increasing day by day.
Shri Sthanusesha Sharma, aged 57 years and
Shri, Padmanabha Sharma aged 47 years are the directors of the company. Both
the directors are Science graduates with vast experience in the line of
business. Shri Sthanusesha Sharma has more than 30 years of experience in the
production and development of Adhesives and Polymer Emulsions while Shri
Padmanabha Sharma has an experience of more than 25 years in the line of
activity. The Directors belong to a respectable family.
The factory of the company is located in MIDC
Industrial Area, Badlapur, Thane District, Maharashtra.
The total area of the Plot is about 500 sq.
meters and constructed area is about 2800 sq. fts, MIDC Badlapur is a well
developed Industrial Estate with all infrastructural facilities and close
proximity to the city of Mumbai. The Registered office of the company is
situated at No. 1, Navrang Apartment, Dombivli [West], Thane District,
Maharashtra. The directors are also residing at Dombivli [West]. The company
has acquired land at Wada, a back ward area of Thane for future expansion.
There are various, economical advantages / incentive for putting up the unit /
activity at that place. With future expansion of the company at place will help
it to reduce dependence getting job work done.
STRENGTHS
Catering to the needs of many
small and big manufacturers for 90-120 days credit facility.
The company was earlier banking with United
Western Bank Limited, Dombivli [East] branch. The limits were taken over by
Punjab National Bank in June 2002. the company has been dealing Punjab National
Bank since then.
The major Competitors to the Company are :
The company has been able to effectively
compete with these companies by virtues of certain advantages enjoyed by the
company like SSI status, personal supervision and control, duty exemptions etc,
which give on edge to the company over competitors.
The company is regular supplier of products to
reputed companies like WIMCO Limited, Fosroc Chemicals India Limited, Monarch
Self – Adhesive Tape Manufacturing Company Private Limited etc. besides
supplying to various dealers, distributors ad other reputed buyers in Mumbai,
Kalyan, Ulhasnagar and interior parts of Maharashtra. It is now expanding to
other states in India. Besides, the company has good potential in overseas
market also.
Promoters of the Company
Board of Directors
Both the Directors being technocrats are
having experience of more than 20 years in the line of manufacture, production
and marketing of Adhesives and resin emulsions. Hence, both the personally
supervision the entire functioning of the Unit. The growing performance of the
unit during the last 5 yeas in all parameters is a direct reflection of the
devotion, experience, efficiency and capability of the directors in running the
Unit.
ASSOCIATE CONCERN AND ITS PERFORMANCE
Speciality Polymers Private Limited has an
associate concern i.e. DEX-VIN Polymers Private Limited. This a private limited
company registered under Reg. No. 11-57006 of 1990on 20the June 1990 at
Registrar of Companies – Maharashtra. The company has following two Directors
at present.
Mrs. Meena Padmanabha Sharma
Mrs. Laxmi S. Sharma
The company is engaged in production and
marketing of Polymer Emulsions for Paint, construction and packaging
industries. The adhesive is also used in paper an textile industries too.
The key financial indicators of the company for last 3 years are as
under :
|
For the year ended |
31.03.2005 |
31.03.2006 |
31.03.2007 |
|
Net Sales |
91.936 |
150.006 |
163.701 |
|
Net Profit |
1.037 |
1.108 |
1.872 |
|
Net Worth |
19.520 |
20.628 |
24.150 |
This company is helping to Specialities
Polymers Private Limited to provide job work facility to attain targeted sales
/ turnover.
The company is enjoying credit facilities to
the tune of Rs. 53.000 Millions [Rs. 5.000 Millions Term Loan Rs. 22.000
Millions Fund Based working capital limits and Rs. 26.000 Millions Non Fund
Based working capital credit facility] from Bank of India, D. N. Road Branch,
Mumbai.
TECHNICAL ASPECTS OF THE PROJECT
The company has maintained continuous growth
and progress by following consistent methodologies, by monitoring the quality
of raw materials and the finished products. The strong position in the area of
production and marketing is being achieved by developing new approaches to its
business activities. These mainly involve manufacturing new products, while
introducing resource saving technologies.
The product-wise technical aspects are elaborated hereunder :
Synthetic resin emulsions
Synthetic resin emulsions are manufactured by
the process of polymerization of Vinyl Acetate in presence of protective
colloid e.g. Poly Vinly Alcohol, Hydroxy Ethyl Cellulose, Modified Starch,
Buffer Sodium Bi Carbonate, emulsifiers such as S.L.S. ethylene oxide
condensate and free radical catalyst such as Potassium per sulphate at the
elevated temperature of 70 to 700 C. Type of polymerization
proves is delayed addition type. This is further modified by adding
plastcizers. Fillers and ant fungal chemicals. Reactions are all exothermic.
During the reaction cooling is most essential. Once addition of monomer is over
the relevant mass is maintained at high temperature of 80 to 820 C.
for about 1.5 hrs. then mass is cooled preservatives are added and the
materials is discharged as per the required packing.
Synthetic resin Solutions
The process is similar to the above except
instead of water the different types of solvents are used Toluene, Xylene or
Ethyl Acetate. Reaction is carried out in the presence of Catalyst Bensoyl
Peroxide at high temperature.
Synthetic resin Adhesives
Synthetic resin emulsion is modified by
plasticizers, extenders, emulsifiers, natural resin solutions and preservatives
as per the requirement of the specific use. This is made to mix the homogeneous
mix by continuous mixing of the mass to attain the specific property.
Process Chemicals
Different chemical solvents are mixed together
manually to get the uniform mix.
Textile Auxiliaries
Some of the Synthetic Resin Emulsions are
further modified by adding additives. These products are used in textile
processing units for sizing of yarns and finishing of clothes.
LOCATION AND SITE
The Plant of the company is located in MIDC
Industrial Area, Badlapur, Thane District, Maharashtra. The total area of the
plot is about 500 sq. meters and constructed area is about 2800 sq. feets. MIDC
Badlapur is a well developed Industrial Estate with all infrastructural
facilities and close proximity to the city of Mumbai. The location is very
ideal since it is coming under BMRDA Zone, which is considered under ‘A’
category as per industrial policy of the state.
The company has corporate office at Dombivli,
which is ideally located at carryout export and import activity operations.
Office is well equipped with fax, internet connections, Xerox machine, Scanner
etc.
Infrastructure Facility
Electricity : The power equivalent to
30 HP is available which is supplied by Maharashtra State Electricity Board.
Water : MIDC tap water is available in required
qualities for Badlapur factory. In proposed factory, water is ample available
easily through bore.
Transport and Communication : Good transport
and communication facilities by rail and road, Mumbai Air and Sea transport
services are available very well for need of export. Excellent communication
facilities are also easily available.
These include telephone, telex, fax and angadia services. For local distribution
company is also having own vehicle and proposed to purchase more vehicles.
Market and Marketing Arrangement
Market in Paint Industry :
The paints
and coatings sector will register
healthiest gains. Demand for emulsions in paints and coatings
is rising well in excess of paint
industry shipments as emulsions,
particularly acrylics, find greater use various industrial and special purpose coatings, such as motor vehicle
finishes, general industrial coatings
and traffic paints. This growth will bolster an already notable
position in architectural and decorative paints, where water-based emulsions are favored due to their
environmental and ease-of-use advantages compared to traditional oilbased paints. The primary beneficiary of
these trends will be acrylic
emulsions.
Coating applications. Paper and board markets also will be stimulated by enhanced graphic
capabilities used in cartons and paperboard packaging for retail markets.
Demand for emulsion polymers used in adhesives will offer favorable though below
average gains, benefitting from solid demand arising from the important paper
and paperboard packaging materials sector
as well as from the tapes and labels end-use segments. Volume demand will continue to be led by low cost
PVA adhesives used in high speed packaging processes, particularly paperboard
cartons.
North America and Western Europe accounted for 65 percent of
global demand for emulsion polymers in 2003. In addition to dominating
worldwide output of key emulsion-containing products such as latex paints, coated paper and general
purpose adhesives, suppliers in these regions have made the greatest efforts to
improve the environmental compatibility of their offerings, including a much
greater share of paints and coatings production accounted for by
water-based emulsions. Nonetheless, the fastest gains in emulsion polymer
demand through 2008 will arise
in developing regions, particularly Asia. Rapidly developing countries such as
China and India have only recently begun the move from solvent to water-based paints.
World emulsion polymer demand is forecast to increase 4.5
percent per year through 2008 to 11.4 million metric tons, representing an
improvement over the already strong performance of the 1998-2003 period as a
result of stronger economic growth prospects worldwide. Market value is projected to rise 6.1 percent per annum to $24
billion, benefiting from shifts in product mix toward higher priced emulsions,
primarily acrylics.
The emulsion polymer market
is expanding in part due to a good environmental profile since, as water-based
materials, their use results in lower emissions of volatile organic compounds
during cure. Emulsions also offer low cost, easier handling and clean-up, good
adhesion, flexibility and abrasion resistance.
Increasingly stringent
environmental regulations are pressuring suppliers of emulsion polymers to produce more environment friendly and low volatile organic compound (VOC)
emitting products. However, customers continue to demand high quality and
better performance products at competitive prices. The challenge suppliers face is developing products
that meet strict performance requirements while keeping pace with changing
environmental regulations. In addition,
as the business becomes more global in nature, suppliers need to conform to different regional
regulations. Suppliers are
increasingly focusing on designing application-oriented products to provide
specific characteristics such as excellent gloss finish, water resistance, and
ink receptivity for paper coating; durability, gloss, and water and scrub
resistance for paints and inks; and tensile strength, flexibility, and flame
resistance for textiles and carpets.
Export potential is large due to repetitive usage wide
applications and usages, the demand is growing. With existing export marketing
infrastructure it is possible to gain substantial export market both in
developed and developing countries.
The requirement of the products manufactured by the company
is very high. With wide applications and uses, the demand is growing.
-
The products such as Acrylic Emulsions, Copolymer emulsions
are major raw material for Paint Industry. Nowadays Paint industry is growing
at the rate of 8 % P.A. thus there is always growing demand for the products.
-
Products of the company such Tape Adhesive, Lamination
Adhesive, Polymer Adhesive are major consumption for Packing Industry. And
packaging industry is flourishing with a great speed.
-
Various types of Wood adhesives are used in Furniture and
upholstery industry, with expert marketing by the company, it can be precisely
possible to maintain and increase excellent market for the products.
-
Textile Binders and Finishing agents are products of the
company. With Government’s Textile Industry are in boom. World wide Textile
Industries are growing with rate of 20 % p.a.
Rapid industrialization and need of transporting the
materials have resulted in requirements of packaging materials, laminated
cartons and stickers are popular which establishes brand and attracts the
customers. For packing purposes adhesives are must. Thus there is excellent
demand for adhesives in different industries as a whole.
The recent market survey
undertaken by the director revealed that the demand for the products very high
and whatever quantities of products will be manufactured can be absorbed easily
in the market. Further being a small scale industry, the company has better
edge on account of lower overheads, excise beliefs and controlled management.
Mumbai, Navi Mumbai, Thane and Kalyan are fast growing industrial and trading
centers of the century. Most of the leading establishments have their offices
in these places. This is precisely benefits the company in selling its
products.
The major competitor of the company are :
On account of available excise
benefit, duty free import against advance licenses, low cost of operation of
SSI unit, the company gets sufficient edge over the competitors.
Company Competitive edge over Competitor
The company has also got some
advantages in particular. With the expertise of the company it has better
leverage for responding and adjusting with the market behavior. Both Sharma
brothers being in the industry since last 23 years have gained excellent
experience in understanding of the market behavior and adjustments in products
range. Both have already developed good contacts with users and traders in the
product.
Marketing arrangements
The company has gained goods
export orders form various places. After continuous efforts of last many years
the Company has started exports to Saudi Arbia, Dubai, Jordan, Singapore, Sri
Lanka and Hong Kong and there are enquiries from Egypt, Lebanon and Pakistan.
OPERATING STATEMENT
|
For the year ending on 31st March |
2008 [Estimated] |
2009 [Projected] |
|
GROSS SALES |
|
|
|
Domestic Sales |
221.419 |
274.153 |
|
Export Sales |
81.390 |
121.126 |
|
Other Income |
0.000 |
0.000 |
|
Total |
302.809 |
395.276 |
|
Less : Excise Duty |
10.015 |
13.638 |
|
Less : Sales Tax |
0.000 |
0.000 |
|
Net Sales |
291.794 |
381.641 |
|
% Increase or Decrease |
38 % |
31 % |
|
COST OF SALES |
|
|
|
Raw Materials |
|
|
|
Consumption RM Imported |
85.009 |
114.538 |
|
Purchase – Indigenous |
184.362 |
236.463 |
|
Packing Materials |
0.000 |
0.000 |
|
Stores and Spares Consumption |
0.000 |
0.000 |
|
Power and Fuel |
0.284 |
0.291 |
|
Direct Labour |
0.941 |
1.035 |
|
Repairs and maintenance |
0.047 |
0.050 |
|
Other Manufacturing Expenses |
4.275 |
5.985 |
|
Depreciation |
0.257 |
0.257 |
|
Cost or Production |
275.175 |
358.619 |
|
Add : Opp. Stock of W.I.P. |
6.950 |
7.571 |
|
Sub – Total |
282.124 |
366.489 |
|
Less : Cl. Stock of W.I.P. |
7.570 |
9.882 |
|
Sub Total |
274.554 |
356.307 |
|
Add : Op. stock of Finished Goods |
0.533 |
0.000 |
|
Sub – Total |
275.087 |
356.307 |
|
Deduct : Cl. Stock of Finished Goods |
0.000 |
0.000 |
|
TOTAL COST OF SALES |
275.087 |
346.307 |
|
Selling general and Administrative Expenses |
5.216 |
6.844 |
|
Sub Total |
280.303 |
363.151 |
|
Operating Profit Before Interest
|
11.491 |
18.489 |
|
Interest [Net] / Bank Charges |
6.469 |
9.300 |
|
Operating Profit After Interest |
5.022 |
9.189 |
|
Add : other Non operating Expenses |
|
|
|
Miscellaneous Income |
0.100 |
0.125 |
|
Sun – Total [Income] |
0.100 |
0.125 |
|
Deduct other non-operating Expenses |
|
|
|
Preliminary Expenses |
0.000 |
0.000 |
|
Previous Year’s Adjustment |
0.000 |
0.000 |
|
Sub-total
[Expenses] |
0.000 |
0.000 |
|
Net of other non-operating Income /
Expenses |
0.100 |
0.125 |
|
Profit Before Tax |
5.122 |
9.314 |
|
Provision for Taxes |
1.532 |
2.794 |
|
Net Profit |
3.585 |
6.520 |
|
Equity Dividend Paid |
0.000 |
0.000 |
|
Dividend Rate |
0.00 |
0.000 |
|
Tax on Dividend |
0.00 |
0.000 |
|
Retained profit |
3.585 |
6.520 |
|
Retained Profit / Net Profit % |
100 % |
100 % |
BALANCE SHEET
|
For the year ending on 31st March |
2008 [Estimated] |
2009 [Projected] |
|
Current Liabilities |
|
|
|
Short-term Borrowing Form Banks |
|
|
|
From applicant Bank |
55.000 |
75.000 |
|
From other banks |
0.000 |
0.000 |
|
Sub Total |
|
|
|
Short Term Borrowing From Others |
0.000 |
0.000 |
|
Sundry Creditors [Trade] |
15.364 |
19.705 |
|
Sundry creditor [Under letter of credit] |
20.000 |
25.000 |
|
Advanced Payments from Customers Deposits
From Dealers |
0.000 |
0.000 |
|
Provision for Taxation |
1.537 |
2.794 |
|
Dividend Payable |
0.000 |
0.000 |
|
Other Stationery Liabilities |
0.200 |
0.225 |
|
Deposits / Instalments of Term Loan / DPGs /
Debentures etc. |
0.000 |
0.000 |
|
Other Current Liabilities and provision |
1.500 |
1.750 |
|
Sub Total |
38.600 |
49.475 |
|
Total Current Liabilities |
93.600 |
124.475 |
|
Term Liabilities |
|
|
|
Debentures |
-- |
-- |
|
Preference Shares |
-- |
-- |
|
Term loans |
0.000 |
0.000 |
|
Deferred payment Credited |
0.000 |
0.000 |
|
Deposits From promoters / Others |
0.080 |
3.000 |
|
Total Term Liabilities |
0.080 |
3.000 |
|
Total Outside Liabilities |
93.680 |
127.475 |
|
Net Worth |
|
|
|
Ordinary Share Capital |
16.498 |
16.498 |
|
General Reserve |
12.000 |
12.000 |
|
Share premium |
0.000 |
0.000 |
|
Share Application Money |
0.000 |
0.000 |
|
Surplus [+] or Deficit [-] in profit and Loss
Account |
13.058 |
19.578 |
|
Net Worth |
41.556 |
48.076 |
|
Total Liabilities |
135.236 |
175.551 |
|
Current Assets |
|
|
|
Cash and Bank Balance |
0.089 |
0.558 |
|
Fixed Deposit Margin |
2.000 |
2.000 |
|
Investments |
0.000 |
0.000 |
|
Receivables other than deferred and exports
including bills purchased / disc. By bank
|
55.355 |
68.538 |
|
Export receivables including bills purchased
/ disc. By bank |
20.347 |
30.282 |
|
Installation of Deferred Receivables |
--- |
-- |
|
Inventory |
|
|
|
Raw Materials |
|
|
|
Imported |
17.710 |
23.862 |
|
Indigenous |
23.045 |
29.558 |
|
Finished Goods |
0.000 |
0.000 |
|
Stock in Process |
7.570 |
9.882 |
|
Tores and Spares |
0.000 |
0.000 |
|
Adv. To Supplier of Raw Materials and Stores
/ Spares |
0.750 |
1.000 |
|
Advance Payment of Taxes |
1.537 |
2.794 |
|
Other Current Assets |
2.000 |
2.500 |
|
Total Current Assets |
130.403 |
170.974 |
|
Fixed Assets |
|
|
|
Gross Block |
7.481 |
7.481 |
|
Depreciation |
2.777 |
3.033 |
|
Net Block |
4.705 |
4.448 |
|
Total Other Current Assets |
0.000 |
0.000 |
|
Intangible Assets |
0.128 |
0.128 |
|
Total Assets |
135.236 |
175.551 |
|
Tangible Net Worth |
41.428 |
47.948 |
|
Net working capital |
36.803 |
46.500 |
|
Current Ratio |
1.39 |
1.37 |
|
Total outside Liabilities / Tangible Net
Worth |
0.226 |
0.266 |
PAST PERFORMANCE AND FUTURE PROJECTIONS
|
For Year Ended 31 March |
31.03.2008 [Estimated] |
31.03.2009 [Projected] |
|
Paid up Capital |
16.498 |
16.498 |
|
Share Application Money |
0.000 |
0.000 |
|
Tangible Net Worth |
41.428 |
47.948 |
|
Investment in cos. of which associated
companies |
|
|
|
Adjusted TNW |
41.428 |
47.948 |
|
Net Block of Fixed Assets |
4.705 |
4.448 |
|
Net Business Income |
291.794 |
381.641 |
|
Other Income |
0.100 |
0.125 |
|
Depreciation |
0.257 |
0.257 |
|
Gross profit [PBT] |
5.122 |
9.314 |
|
Net profit / Loss |
3.585 |
6.520 |
|
Cash Accruals |
3.685 |
6.645 |
|
Ratios |
|
|
|
Current ratio |
1.39 |
1.37 |
|
Total Outside Liability / TNW |
2.26 |
2.66 |
|
Profitability % PAT / Net Sales |
1.23 |
1.71 |
Comments on major financial indicators
Share Capital
The company has received share application
money of Rs. 13.525 Millions during th year 2005-06 and the captioned amount
has increased to Rs. 14.000 Millions as on 31.03.2007. However the equity
shares are pending for allotment. With this share application money the paid up
share capital has increased as on 31.03.2006 and 31.03.2007 as indicated above.
To match the own contribution with the rise in
turnover / business and improve Net Working Capital the promoters have brought
the capital in the year 2006-07 to the tune of Rs. 14.000 Millions. This has
been reflected in the form of Share Application Money as on 31.03.2007 and
converted in to capital issuing of equity shares.
In the year 2008-09 the promoters also propose
to introduce funds of Rs. 3.000 Million as unsecured deposits from relatives
and friends to improve the own stake however the captioned rise in unsecured
loans has not been considered as quasi capital in the CMA data and reported under
the term liability head.
Tangible Net Worth
The company has increased share capital and it
has retained major part of its operational profit in the business as a result
the TNW has been on improving trend. With the estimated / projected improvement
in the profitability in current year as well as next year and retaining it in
the business the TNW is expected to improve further as on 31.03.2008 and
31.03.2009.
Working Capital Facilities Assessment and Justification
In view of estimated sales of Rs. 291.794
Millions in the Year 2007-08 and projected sales of Rs. 381.641 Millions in the
year 2008-09, the company has worked out the requirement of working capital
finance of Rs. 76.500 Millions for the year 2007-08 and Rs. 101.500 Millions
for the year 2008-09 on the following assumptions :
Rs in Millions
|
For the year ending on 31st March |
2008 [Estimated] |
2009 [Projected] |
|
Current assets |
|
|
|
Raw materials |
|
|
|
Imported |
17.710 |
23.862 |
|
Months’ Consumption |
0.250 |
0.250 |
|
Indigenous |
23.045 |
29.558 |
|
Months’ Consumption |
0.150 |
0.150 |
|
Finished goods |
0.000 |
0.000 |
|
Months’ Cost of Sales |
0.000 |
0.000 |
|
Work in Process |
7.570 |
9.882 |
|
Months’ Cost of Sales |
0.033 |
0.033 |
|
Receivables – Domestic |
55.355 |
68.538 |
|
Months’ Sales |
0.300 |
0.300 |
|
Receivables – Exports |
20.347 |
30.282 |
|
Months’ Sales |
0.300 |
0.300 |
|
Advance payment of Taxes etc |
1.537 |
2.794 |
|
Other Current Assets |
4.839 |
6.058 |
|
Total Current Assets |
130.403 |
170.974 |
|
Current Liabilities |
|
|
|
Creditors – General |
15.364 |
19.705 |
|
Months’ Purchase |
0.068 |
0.067 |
|
Creditors [L/c] |
20.000 |
25.000 |
|
Months’ Purchases |
0.300 |
0.300 |
|
Other Current Liabilities |
3.237 |
4.770 |
|
Total Current LIA |
38.600 |
49.475 |
|
Total Current Assets |
130.403 |
170.974 |
|
Other Current Liabilities |
38.600 |
49.475 |
|
Working Capital Gap [WCG] |
91.803 |
121.500 |
|
Mini. Stipulated Net Working Capital [25 %
of Total Current Assets] |
27.514 |
35.173 |
|
Actual / Proj. Net Working Cap. |
36.803 |
46.500 |
|
Item 3 Minus Item 4 |
64.289 |
86.327 |
|
Item 3 Minus Item 5 |
55.000 |
75.000 |
|
MPBF [Maximum Permissible Bank Finance] |
55.000 |
75.000 |
FUND FLOW STATEMENT
|
For the year ending on 31st March |
2008 [Estimated] |
2009 [Projected] |
|
Sources |
|
|
|
Net profit [After Tax] |
3.585 |
6.520 |
|
Add bank : Depreciation |
0.257 |
0.257 |
|
Increase in Term Liabilities |
|
|
|
Increase in Share Capital and application
money |
0.000 |
0.000 |
|
Increase in quasi capital |
0.000 |
0.000 |
|
Reserve and surplus |
0.000 |
0.000 |
|
Decrease in |
|
|
|
Fixed assets |
0.000 |
0.000 |
|
Other non current assets |
4.085 |
0.000 |
|
Intangible assets |
0.000 |
0.000 |
|
Total |
7.926 |
9.697 |
|
USES |
|
|
|
Investment |
0.000 |
0.000 |
|
Decrease in Term Liabilities |
0.000 |
0.000 |
|
Increase in |
|
|
|
Fixed Assets |
4.213 |
0.000 |
|
Other Non- Current Assets |
0.000 |
0.000 |
|
Increase in Capital Work in progress |
0.000 |
0.000 |
|
Dividend Payment |
0.000 |
0.000 |
|
Total |
4.213 |
0.000 |
|
Long Term Surplus [+] / Deficit [-] |
3.713 |
9.667 |
|
Increase / Decrease in Current Assets |
29.783 |
40.571 |
|
Increase / Decrease in Current Liabilities |
[8.529] |
10.874 |
|
Increase / Decrease in WCG |
38.311 |
29.697 |
|
Net Surplus [+] / Deficit [-] |
[34.598] |
[20.000] |
|
Increase / Decrease in Bank Borrowing |
34.598 |
20.000 |
|
Increase / Decrease in Net Sales |
291.794 |
89.847 |
|
Break up of |
|
|
|
Increase / Decrease in Raw Material |
20.510 |
12.664 |
|
Increase / Decrease in Stock in Process |
0.620 |
2.312 |
|
Increase / Decrease in Receivables |
[0.533] |
0.000 |
|
Domestic |
9.824 |
13.184 |
|
Export |
1.577 |
9.934 |
|
Increase / Decrease in Stores and Spares |
0.000 |
0.000 |
|
Increase / Decrease in Other Current Assets |
[2.215] |
2.477 |
|
Total |
29.783 |
40.571 |
JUSTIFICATION
Raw Material and WIP
Rs in Millions
|
|
2008 [Estimated] |
2009 [Projected] |
|
Imported Raw Materials |
17.710 |
23.862 |
|
Months’ Consumption |
2.50 |
2.50 |
Inventories of inputs are required at a level
from where smooth operation of production are regular timely supply to the
customers can be ensured. The raw material holdings have been considered for
the minimum stock level at factory sites of the company. it was at the level of
2.89 months as on 31.03.2006 and at the level of 3.98 as on 31.03.2007. in view
of estimated increase in turnover the imported raw material holding period is expected
to come down to the level of 2.50 months as on 31.03.2008 and 31.03.2009. Since
the same are lower than the actual of the last two years the same may be
considered reasonable.
|
|
2008 [Estimated] |
2009 [Projected] |
|
Indigenous Raw Materials |
23.045 |
29.558 |
|
Months’ Consumption |
1.50 |
1.50 |
Raw materials holdings of domestic items were
at level of 2.02 months as on 31.03.2006 which means that indigenous raw
materials are required to be kept for more than 2 months on an average for
smooth running of the production. This was at the level of 0.90 months as on
31.03.2007 lower than the average requirement of the holding on a particular
date.
The indigenous raw materials holding is
expected / projected to remain at the level of 1.50 months i.e. below the
actual of the on an average materials holding period of the past and the same
may be acceptable.
|
|
2008 [Estimated] |
2009 [Projected] |
|
Work in Process |
7.570 |
9.882 |
|
Months’ Consumption |
0.33 |
0.33 |
WIP in the business was remaining at the level
of about 15 days on an average. Since half of the sale is expected to come
through job work to be got done the WIP will be expected to come down to the
level of 0.33 months level in the year 2007-08 and 2008-09 this may be found
reasonable.
Finished goods inventory has been remaining
nearly to the NIL level as goods once got ready are billed and dispatched, the
finished goods inventory has been expected / projected to remain at very
negligible level hence holding level has not been taken into consideration
while working out assessment.
Receivables / Debtors
|
|
2008 [Estimated] |
2009 [Projected] |
|
Receivables – Domestic |
55.355 |
68.538 |
|
Months’ Consumption |
3.00 |
3.00 |
Receivable of domestic sales are remaining at
the level of nearly at the level of 4.00 months on an average as per the credit
terms allowed in the business of this nature. This credit period has bee
estimated / projected to remain at the level of 3.00 months in the year 2007-08
and 2008-09. The same may be acceptable as the they are below the actual levels
of the past
|
|
2008 [Estimated] |
2009 [Projected] |
|
Receivables – Exports |
20.347 |
30.282 |
|
Months’ Consumption |
3.00 |
3.00 |
The exports realizations are coming through
the bank accounts directed and it may have been observed that after the bills
are submitted to the bank for negotiation period of about 4 months has been
taken till the realizations were received in the account from the exports
sales.
While working out the assessment for the years
2007-08 and 2008-09 the company has taken holding period of 3.00 months sales
which may be found at acceptable level.
Other current assets were of Rs. 7.592
millions as on 31.03.2007 are expected to remain at Rs. 5.625 Millions as on
31.03.2008 the reduction in the other current assets are estimated as land
advance of Rs. 4.213 Millions outstanding as on 31.03.2007 has now converted
into fixed assets as explained earlier, the other current assets will reduce to
that extent and fixed assets block will increase as on 31.03.2008.
Sundry Creditors
|
|
2008 [Estimated] |
2009 [Projected] |
|
Creditors – General |
15.364 |
19.705 |
|
Months’ Consumption |
0.68 |
0.67 |
Sundry creditors as on 31.03.2007 had at the
level of 1.21 months as to meet the increase working capital requirement for
rise in sales / turnover was not available from the banking system therefore
the company has to resort to enhanced credit period from the suppliers in spite
of the fact that interest burden will be slightly more for the market credit.
This level is expected / projected to come down
to the level of about 20 days in view of the fact that the enhanced working
capital will help to reduce the domestic creditors level and ultimately help to
improve the profitability.
|
|
2008 [Estimated] |
2009 [Projected] |
|
Creditors – L/C |
20.000 |
25.000 |
|
Months’ Consumption |
3.00 |
3.00 |
For import purchases the company is resorting
to supply of raw materials through bank L/C limit which has credit period of 90
days and the additional requirement of the L/C limit was fulfilled by adhoc
rise in the L/C limit. The same level of holding level of 3.00 months has been
taken for the year 2007-08 and 2008-09.
Based on above assumption on the estimated
sales of Rs. 291.794 millions for the year 2007-08 and projected sales of Rs.
381.641 millions for the year 2008-09 the MPBF of Rs. 55.000 Millions for the
year 2007-08 and MPBF of Rs. 75 Millions for the year 2008-09 has been
assessed. Since the year 2007-08 will be ending shortly, the company request
for making available working capital credit limits as per assessment data
submitted for the year 2008-09.
Contingent Liabilities [As On 31.03.2007]
There a disputed income tax demand of Rs.
1.813 Millions including interest and penalty against which the company had
filed application before CIT – [A], Thane. Out of the disputed income tax
demand, the Company had made the payment of Rs. 0.136 Million during the year.
Based on the legal opinion obtained from various Accountants, Legal
Consultants, the Company does not expect any liability on this account.
FIXED ASSETS
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.39.94 |
|
UK Pound |
1 |
Rs.78.81 |
|
Euro |
1 |
Rs.63.05 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
8 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
|
63 |
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. |
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 |
|