MIRA
INFORM REPORT
|
Report Date : |
01.07.2008 |
IDENTIFICATION
DETAILS
|
Name : |
BLEND COLOURS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
35, IDA, Kattedan, Hyderabad-500077, Andhra Pradesh |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
20.10.2003 |
|
|
|
|
Com. Reg. No.: |
01-41900 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U25209AP2003PTC041900 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
HYDB01771A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AACCB2492A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of Plaster Master Batches |
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 100000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and reputed company meeting its normal
commitments timeously. Trade relations are fair. Business is active. The company can be considered good for normal business dealings. |
INFORMATION PARTED
BY
|
Name : |
Mr. Sharad Rathi |
|
Designation : |
Director |
|
Contact No.: |
91-988501183 |
|
Date : |
30.06.2008 |
LOCATIONS
|
Registered Office : |
# 35, IDA, Kattedan, Hyderabad-500077, Andhra Pradesh, India |
|
Tel. No.: |
91-40-24461499 |
|
Mobile No.: |
91-988501183 |
|
Fax No.: |
91-40-24360218 |
|
E-Mail : |
|
|
Area : |
3 hector sq ft (Leased) |
DIRECTORS
|
Name : |
Mr. Sharad Kumar Rathi |
|
Designation : |
Director |
|
Date of Birth/Age : |
15.07.1969 |
|
Date of Appointment : |
20.10.2003 |
|
|
|
|
Name : |
Mr. Shailesh Lahoti |
|
Designation : |
Director |
|
Date of Birth/Age : |
18.03.1979 |
|
Date of Appointment : |
20.10.2003 |
|
|
|
|
Name : |
Mr. Sudhir Kumar Rathi |
|
Designation : |
Director |
|
Date of Birth/Age : |
22.11.1975 |
|
Date of Appointment : |
24.08.2005 |
KEY EXECUTIVES
|
Name : |
Mr. A Chandra Shekhar |
|
Designation : |
Company Secretary |
|
Address : |
5-9-1121, F-43, Agarwal Chambers, King Kothi, Hyderabad-500001, India |
|
Tel No. : |
91-40-23235418 |
|
Mobile No. : |
91-9849996915 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
Equity Share Breakup (Percentage of Total Equity)
As on 30.09.2007
|
Category |
|
Percentage |
|
Directors or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Plaster Master Batches |
|
|
|
|
Exports : |
|
|
Products : |
Plaster Master Batches |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C, Depending upon Customers |
|
|
|
|
Purchasing : |
L/C, Depending upon Customers |
GENERAL
INFORMATION
|
Customers : |
Prosesor |
|
|
|
|
No. of Employees : |
70 |
|
|
|
|
Bankers : |
Axis Bank Limited, 6-3-879/B, 1st Floor, G Pullareddy Buildings,
Green Lands, Begumpet, Hyderabad-500016, Andhra Pradesh, India |
|
|
|
|
Facilities : |
DD Limit Rs. 22.000 Millions LC Limit Rs. 0.700 Millions |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
S A Thakkar Associates Chartered Accountant |
|
Address : |
Flat No. 401, 1-10-1/12, Manbhum Prestige, Ashok Nagar,
Hyderabad-5000020, Andhra Pradesh, India |
|
|
|
|
Associates/Subsidiaries : |
Sri Nath Roto Pack Private Limited, Hyderabad |
CAPITAL STRUCTURE
As on 27.09.2007
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000000 |
Equity Shares |
Rs. 10/- each |
Rs. 10.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000000 |
Equity Shares |
Rs. 10/-
each |
Rs. 10.000
Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
10.000 |
10.000 |
10.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
11.459 |
6.418 |
2.355 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
21.459 |
16.418 |
12.355 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
49.991 |
37.008 |
23.317 |
|
|
2] Unsecured Loans |
7.495 |
6.842 |
2.658 |
|
|
TOTAL BORROWING |
57.486 |
43.850 |
25.975 |
|
|
DEFERRED TAX LIABILITIES |
1.178 |
1.251 |
4.222 |
|
|
|
|
|
|
|
|
TOTAL |
80.123 |
61.519 |
45.552 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
25.426 |
26.249 |
12.644 |
|
|
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 |
23.201
|
12.077 |
7.439 |
|
|
Sundry Debtors |
55.599
|
39.243 |
27.274 |
|
|
Cash & Bank Balances |
0.358
|
0.859 |
0.956 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
2.788
|
1.701 |
1.005 |
|
Total
Current Assets |
81.946
|
53.880 |
36.674 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
25.799
|
17.536 |
5.188 |
|
|
Provisions |
1.482
|
1.140 |
1.676 |
|
Total
Current Liabilities |
27.281
|
18.676 |
6.864 |
|
|
Net Current Assets |
54.665
|
35.204 |
29.810 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.032 |
0.066 |
0.098 |
|
|
|
|
|
|
|
|
TOTAL |
80.123 |
61.519 |
42.552 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
|
|
|
|
|
|
Sales Turnover |
163.721 |
104.938 |
67.870 |
|
|
Other Income |
0.142 |
0.000 |
0.025 |
|
|
Total Income |
163.863 |
104.938 |
67.895 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
6.664 |
5.585 |
2.750 |
|
|
Provision for Taxation |
1.623 |
1.522 |
0.926 |
|
|
Profit/(Loss) After Tax |
5.041 |
4.063 |
1.824 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Financial Charges |
5.934 |
4.061 |
2.130 |
|
|
Increase/(Decrease) in Finished Goods |
[4.799] |
[1.219] |
0.506 |
|
|
Depreciation & Amortization |
3.371 |
1.891 |
0.480 |
|
|
Other Expenditure |
152.693 |
94.620 |
62.029 |
|
Total Expenditure |
157.199 |
99.353 |
65.145 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
3.07
|
3.87 |
2.68 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.07
|
5.32 |
4.05 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.21
|
6.97 |
5.58 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.31
|
0.34 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.95
|
3.81 |
2.66 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.00
|
3.00 |
5.34 |
LOCAL AGENCY
FURTHER INFORMATION
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified
|
90259232 |
|
Corporate identity
number of the company |
U25209AP2003PTC041900 |
|
Name of the
company |
BLEND COLOURS
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
# 35, IDA, Kattedan, Hyderabad-500077, Andhra Pradesh, India |
|
Type of charge |
Immovable
Property |
|
Particular of
charge holder |
Axis Bank Limited, 6-3-879/B, 1st Floor, G Pullareddy
Buildings, Green Lands, Begumpet, Hyderabad-500016, Andhra Pradesh, India |
|
Nature of description
of the instrument creating or modifying the charge |
Memorandum of
Entry |
|
Date of
instrument Creating the charge |
21.08.2007 |
|
Amount secured by
the charge |
Rs. 56.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest No Change in the
Earlier terms and conditions. Terms of
Repayment No Change in the
Earlier terms and conditions. Margin No Change in the
Earlier terms and conditions. Extent and
Operation of the charge No Change in the
Earlier terms and conditions. |
|
Short particulars
of the property charged |
All that piece of
land and building admeasuring 5760 sq mtrs situated at Plot no. 26 In S. No. 460/2,
461, 462/2 and 479 APIIC, IALA, IDA, MANKHAK VILLAGE, Maheshwaram Mandal, RR
District |
|
Particulars of
the present modification |
No Change in the
limits the limits of Rs. 56.000 Millions are further secured by the
additional property. |
|
Name of the company |
BLEND COLOURS
PRIVATE LIMITED |
||||||||
|
Presented By |
Mr. Sharad Kumar
Rathi, Director |
||||||||
|
1) Date and description of instrument creating the change |
26.11.2005 Composite
Hypothecation Deed Term Loan
Agreement Sanction Letter |
||||||||
|
2) Amount secured by the charge/amount owing on the securities of charge |
Rs. 56.000
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 |
Cash Credit Primary : First
Charge on the entire current assets, present and future of the Company Secondary
Term Loan Primary : First
Charge on the entire fixed assets, present and future of the Company . Collateral:
Letter of Credit Primary:
Collateral: All collateral
Securities available to the Cash Credit (Hypothecation) facility will be
extended to cover this facility also. |
||||||||
|
4) Gist of the terms and conditions and extent and operation of the charge. |
Cash Credit: Margin:Stocks 25% and Book Debts 40% Interest: BPLR-0.20%, 11.80% at monthly rests. Term Loan Interest: BPLR+0.70% i.e. 12.70%p.a. |
||||||||
|
5) Name and Address and description of the person entitled to the charge. |
Axis Bank
Limited, Begumpet Branch, Hyderabad |
||||||||
|
6) Date and brief description of instrument modifying the charge |
Not Applicable |
||||||||
|
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. |
Not Applicable |
Trade Reference:
- HPL Nice Power Limited, Hyderabad
- Milton Plastics, Pune
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 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.42.95 |
|
UK Pound |
1 |
Rs.85.62 |
|
Euro |
1 |
Rs.67.81 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--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 |
|
45 |
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 |
|