MIRA INFORM REPORT

 

 

 

Report Date :

06.09.2008

 

IDENTIFICATION DETAILS

 

Name :

MSN INTERMEDIATES LIMITED

 

 

Formerly Known As :

HANS INTERMEDIATES LIMITED

 

 

Registered Office :

Plot No. 205/206/4, Phase-I, GIDC Naroda, Ahmedabad – 382 330, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

17.09.2002

 

 

Com. Reg. No.:

04-41291

 

 

CIN No.:

[Company Identification No.]

U24231GJ2002PLC041291

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMH01199C

 

 

PAN No.:

[Permanent Account No.]

AABCH2032H

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer of Dye Intermediate i.e. chemicals used by paper industry e.g. Yellow print, Yellow Pigment colour.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

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

Small

 

Maximum Credit Limit :

USD 46000

 

 

Status :

Recently Commenced Operations

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a 6 years old company but commenced commercial operations only in 2007-08. The company is doing an approx turnover of about Rs.15.000 millions per month as claimed by the management. Trade relations are fair. Payments are reported as usually correct and as per commitments.

 

The company can be considered good for small to mediocre business dealings initially.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Nalin Jariwala

Designation :

Director

Date :

05.09.2008

 

 

LOCATIONS

 

Registered Office/Factory :

Plot No. 205/206/4, Phase-I, GIDC Naroda, Ahmedabad – 382 330, Gujarat, India

Tel. No.:

91-79-22821554 / 22822598

Mobile No.:

91-9824021319

Fax No.:

91-79-22805796

E-Mail :

sales@msninter.com

sadurkal@yahoo.co.in

nalin@msninter.com

Website :

www.msninter.com

Area :

2800 Sq. m.

 

 

DIRECTORS

 

Name :

Mr. Nalin Rajnikant Jariwala

Designation :

Director

Address :

Naranpura Char Rasta, Opp. UCO Bank, B/h Police Chowky, Ahmedabad – 380 013, Gujarat, India

Qualification :

Chemical Engineer

Date of Appointment :

17.09.2002

 

 

Name :

Mr. Vijay Rajnikant Jariwala

Designation :

Director

Address :

Naranpura Char Rasta, Opp. UCO Bank, B/h Police Chowky, Ahmedabad – 380 013, Gujarat, India

Date of Appointment :

17.09.2002

Date of Ceasing :

11.11.2004

 

 

Name :

Mr. Bharat Tarunchandra Jariwala

Designation :

Dierctor

Address :

Naranpura Char Rasta, Opp. UCO Bank, B/h Police Chowky, Ahmedabad – 380 013, Gujarat, India

Date of Appointment :

17.09.2002

Date of Ceasing :

11.11.2004

 

 

Name :

Mr. Pankaj Tarunchandra Jariwala

Designation :

Director

Address :

Naranpura Char Rasta, Opp. UCO Bank, B/h Police Chowky, Ahmedabad – 380 013, Gujarat, India

Date of Appointment :

17.09.2002

Date of Ceasing :

11.11.2004

 

 

Name :

Mr. Mahesh Dalichand Agrawal

Designation :

Director

Address :

9, Rushil Bunglow, Near Judges Bunglow, Bodakdev, Ahmedabad – 380 054, Gujarat, India

Qualification :

Chemical Engineer

Date of Appointment :

24.11.2004

 

 

Name :

Mr. Dinesh Jasraj Jain

Designation :

Director

Address :

Swagat, Near Parimal Garden, Ellisbridge, Ahmedabad – 380 006, Gujarat, India

Qualification :

B.Sc.

Date of Appointment :

24.11.2004

 

 

Name :

Mr. Dinesh Kantilal Shah

Designation :

Director

Address :

8, Pushpak, Near New Girdhar Park Society, Ambavadi, Ahmedabad – 380 006, Gujarat, India

Date of Appointment :

10.11.2004

 

 

Name :

Mr. Rajnikant C Jariwala

Designation :

Director

Address :

Naranpura Char Rasta, Opp. UCO Bank, B/h Police Chowky, Ahmedabad – 380 013, Gujarat, India

Date of Appointment :

10.11.2004

Date of Ceasing :

27.11.2004

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(As on 30.09.2005)

Names of Shareholders

No. of Shares

Nalin Rajnikant Jariwala

71855

Rajnikant C Jariwala

5000

Smita Nalin Jariwala

81555

Aditi Jariwala

74355

Shalini Jariwala

74355

Sadique Ansari

100

Sonal Dinesh Shah

100

Dinesh K Shah

100

 

 

Total

307420

 

List of Allotment (As on 18.04.2008)

 

Names of Shareholders

No. of Shares

Mahesh Raj Chemicals Private Limited

30726

Ornet Intermediates Limited

248718

 

 

Total

279444

 

Equity shares Breakup (percentage of total equity)

(As on 29.09.2007)

Category

Percentage

Directors or relatives of directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Dye Intermediate i.e. chemicals used by paper industry e.g. Yellow print, Yellow Pigment colour.

 

 

Exports :

 

Countries :

·         USA

·         UK

·         Japan

·         Spain

·         Belgium

·         Denmark

·         China

·         Russia

·         Pakistan

·         Vietnam

·         Taiwan

·         Korea

 

 

Imports :

 

Countries :

·         Germany

·         China

·         Japan

 

 

Terms :

 

Selling :

Credit (60 days)

 

 

Purchasing :

Cash

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

60

 

 

Bankers :

Bank of India

Ahmedabad Corporate Banking Branch, Bank of India Building, II Floor, Bhadra, Ahmedabad – 380 001, Gujarat, India

 


 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Parikh and Majmudar

Chartered Accountants

Address :

204/5/6, Harsh Avenue, Near Navjeevan P.O., Opp. Old High Court, Ahmedabad – 380 014, Gujarat, India

 

 

CAPITAL STRUCTURE

 

(As on 29.09.2007)

 

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

614840

Equity Shares

Rs.10/- each

Rs.6.148 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

6.148

6.148

3.074

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

9.530

9.530

0.000

4] (Accumulated Losses)

(6.411)

(0.257)

(0.257)

NETWORTH

9.267

15.421

2.817

LOAN FUNDS

 

 

 

1] Secured Loans

30.255

11.479

0.000

2] Unsecured Loans

5.773

2.983

5.215

TOTAL BORROWING

36.028

14.462

5.215

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

45.295

29.883

8.032

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

27.340

1.392

1.602

Capital work-in-progress

0.000

15.482

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

2.792

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

12.727

0.000

0.000

 

Sundry Debtors

5.032

0.000

0.015

 

Cash & Bank Balances

0.292

10.171

1.201

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

5.857

5.057

5.624

Total Current Assets

23.908

15.228

6.840

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

8.767

2.283

0.520

 

Provisions

0.015

0.010

0.000

Total Current Liabilities

8.782

2.293

0.520

Net Current Assets

15.126

12.935

6.320

 

 

 

 

MISCELLANEOUS EXPENSES

0.037

0.074

0.110

 

 

 

 

TOTAL

45.295

29.883

8.032

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

7.451

0.000

10.637

Other Income

0.033

0.000

2.745

Total Income

7.484

0.000

13.382

 

 

 

 

Profit/(Loss) Before Tax

(8.931)

0.000

0.100

Provision for Taxation

0.000

0.000

0.000

Profit/(Loss) After Tax

(8.931)

0.000

0.100

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

15.008

0.000

8.440

 

Consumption of stores and spares parts

0.000

0.000

0.054

 

Increase/(Decrease) in Finished Goods

(7.558)

0.000

0.000

 

Salaries, Wages, Bonus, etc.

0.572

0.000

0.405

 

Managerial Remuneration

0.050

0.000

0.000

 

Payment to Auditors

0.084

0.000

0.000

 

Interest

2.032

0.000

0.053

 

Insurance Expenses

0.000

0.000

0.063

 

Power & Fuel

1.445

0.000

1.194

 

Depreciation & Amortization

2.253

0.000

0.738

 

Other Expenditure

2.529

0.000

2.335

Total Expenditure

16.415

0.000

13.282

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

(119.33)

0.00

0.75

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(119.86)

0.00

0.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(17.43)

0.00

1.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.96)

0.00

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

4.84

1.09

2.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.72

6.64

13.15

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Trade References

 

·         Micro Ink


Form No. 8

 

Corporate identity number of the company

U24231GJ2002PLC041291

Name of the company

MSN INTERMEDIATES LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No. 205/206/4, Phase-I, GIDC Naroda, Ahmedabad – 382 330, Gujarat, India

This form is for

Modification of charge

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

Bank of India

Ahmedabad Corporate Banking Branch, Bank of India Building, II Floor, Bhadra, Ahmedabad – 380 001, Gujarat, India

Nature of instrument creating charge

Deed of Rectification in respect of extension of oral ascent dated 08.01.2008

Date of instrument Creating the charge

08.01.2008

Amount secured by the charge

Rs.49.700 millions

Brief of the principal terms an conditions and extent and operation of the charge

·         Rate of interest

Term Loan : 0.25% above BPLR presently 13.50% p.a. with monthly rests.

Cash Credit : 0.25% above BPLR presently 13.50% p.a. with monthly rests.

EPC : As applicable from time to time

FBN/FBP : As applicable from time to time

 

·         Terms of repayment

Term Loan : 16 Quarterly instalments of Rs.1.250 millions each to commence from 01.04.2008

Cash Credit : On Demand

EPC : On Demand

FBN/FBP : On Demand

 

·         Margin

Term Loan : 36.10%

Cash Credit : Stock 25% and Book Debt 40%

EPC : 10%

FBN/FBP : Nil

 

·         Extent and operation of the charge

Equitable mortgage of land and building situated at plot no. 205-206/4 phase I GIDC Naroda, Amhedabad - 382330

Particulars of the property charged

Equitable mortgage of land and building situated at plot no. 205-206/4 phase I GIDC Naroda, Amhedabad - 382330

Particulars of the present modification

In the original Memorandum of Entry for extension of oral ascent dated 02.11.2006 erroneously the name of the company has written as “ Italia Ceramics Limited’ instead of “MSN Intermediates Limited’ Thus, this deed of rectification dated 08.01.2008 has been entered in to give effect of the change of the name for total charge for Rs.49.700 millions created/extended in favour of Bank of India, Ahmedabad corporate banking branch, Ahmedabad.

 


Web Details

Hans Chemicals was promoted in 1983 by a group of young technocrats comprising of Chemical Engineer, Management Graduate, Chartered Accountant and Science Graduate to manufacture Dyes Intermediates of Benzidine group based on traditional Formaldehyde / Dextrose technology.

Over a period of time, they successfully manufactured, marketed and exported various products like O. T. Base, Naphthol ASG, Benzidine Dihydrochloride, O-Dianisidine Base and 3-3' Dichlorobenzidine Dihydrochloride.

They then pioneered the production of Dichlone (2:3 Dichloro 1:4 Napthaquinone), a catalyst used in the synthesis of the Benzidine group intermediates, for the first time in India and that too form materials available indigenously. This made them the most economical source for Benzidine group intermediates.

In 1990, they decided to come out from fragmented capacity of various intermediates and used this powerful infrastructure for only one product. They augmented the capacity for 3-3' Dichlorobenzidine Dihydrochloride (3-3' DCB). This paid them rich dividends. They successfully exported FCL quantities of 3-3' DCB to countries like USA, Japan, UK, Spain, Belgium, Denmark, Chaina, Russia, Pakistan, Vietnam, Taiwan, Korea etc., through various export houses of India.

By 2000 had capacity of 900 MT per year of 3-3' DCB and had very highly experienced staff of 50 people, which give them the confidence to cater gave to the requirement of 3-3' DCB to the best of the satisfaction.

From 1st October 2003, Hans Chemicals is converted in to Limited Company namely " HANS INTERMEDIATES LIMITED " to reflect the international image.

The extensive in house research and development efforts paid rich dividends and they could stabilise 3-3’ DCB manufacturing process based on the latest Hydrogenation Technology. By 2004 they validated this Hydrogenation Technology on commercial level.

They have now (2005) formed a 100% EOU (Export Oriented Unit) based on the latest Hydrogenation Technology with a capacity of 1100 MT/ yr to serve the international customer still better. To reflect the new identity as 100% EOU based on the latest – more efficient and cleaner Hydrogenation technology. The name is once again being changed to “ MSN INTERMEDIATES LTD.” .

Product

The main product 3-3' Dichlorobenzidine Dihydrochloride ( 3-3' DCB ) is an important intermediate for manufacturing Organic Pigment Yellow 12 ( CINo. 21090 ), Pigment Orange 13 ( CINo. 21110 ), some dyestuff colorants and most Yellow Pigments.

Resources

They have well developed infrastructure to take care of 100 MT / month of 3-3' DCB production with a spare boiler and cooling tower. A captive power generation ensures un-interrupted power supply in case of power failure.
A large chilling plant and water circulation system with back up equipment ensure smooth operation.

The Managing Director is a qualified and well experienced Chemical Engineer who has over 20 years experience of manufacturing Benzidine group dyes intermediates. He is assisted by able utility Engineer, Production Manager, Qualified R and D and QC Staff. 6 Shift Chemists, 9 Shift Operators and 3 ETP Operators and a Maintenance team of 6 ensure the smooth running of the Plant. All 50 of them are committed to service your need for the best quality 3-3’ DCB. They are building and organization that will help them to delivery world class product, maintain high standard of integrity and achieve total customer satisfaction without compromising the ecology consciousness.

The constant efforts at improving the primary effluent treatment process have resulted in the recovering valuable by product – OCA ( Ortho chloro aniline).

They also make best from the waste by producing chemical gypsum for cement companies from the waste acid .

They are also member of Naroda Envilor Projects Limited (NEPL) who give final treatment to the primarily treeted liquid effluent of the industrial cluster in their common effluent treatment plant (CEPT). NEPL also manages designated site for the disposal of solid waste of our industrial estate.


 

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.44.37

UK Pound

1

Rs.78.09

Euro

1

Rs.63.41

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

-

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

-

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

26

 

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

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions