MIRA INFORM REPORT

 

 

 

Report Date :

24.09.2008

 

IDENTIFICATION DETAILS

 

Name :

SUJA SHOEI INDUSTRIES PRIVATE LIMITED (w.e.f 26.10.2007)

 

 

Formerly Known As :

SUJA RUBBER INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

45, Pattamangalm Street Mayiladuthurai, Nagai District,  Mayiladuthurai – 609 001, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2008

 

 

Date of Incorporation :

29.07.1985

 

 

Com. Reg. No.:

18 - 12078

 

 

CIN No.:

[Company Identification No.]

U25191TN1985PTC012078

 

 

Legal Form :

Private Limited Liability Company 

 

 

Line of Business :

Manufacturer of Rubber Components and Rubber Compound

 

 

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 300000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a successful Indo – Japanese Joint Venture. Directors are reported as experienced, respectable and resourceful businessmen. Their trade relations are fair. Payments are usually correct and as per commitments.

 

The company can be considered good for normal business dealings at usual trade terms and conditions.

 

 

LOCATIONS

 

Registered Office :

45, Pattamangalm Street Mayiladuthurai, Nagai District,  Mayiladuthurai – 609 001, Tamil Nadu, India 

Tel. No.:

91-4364-253428

Fax No.:

91-4364-253488

E-Mail :

sujarubber@vsnl.net

Website :

www.sujarubber.com

 

 

Corporate Office :

19/3, Mylam Road, Sedaarpet, Pondicherry – 605 111, Tamil Nadu, India

 

 

Mangainallur Plant :

# 5/188, Railway Feeder Road, Mangainallur, Mayiladuthurai – 609 404, Tamil Nadu, India

Tel. No.:

91-4364-253328 / 253428

Fax No.:

91-4364-253488

E-Mail :

mglr@sujarubber.com

 

 

Pondicherry Plant :

# 19/3, Mailam Road, Sedarapet Pondicherry – 609 111, India

Tel. No.:

91-413-2677993

Fax No.:

91-413-2677028

E-Mail :

devpt@sujarubber.com

 

 

Japan Plant :

158, AZA- Tabehara, Tajima Minamiaizu – Machi, Minamiaizu – Gun, Fukushima, Prefecture – 967 0004, Japan

Tel. No.:

+81-241-62-0566

E-Mail :

Shoeirubber@aol.com

 

 

Suja- Shoei Plant :

# 225, Agraharam 52 Villiyanallur, Kuttalam – 609 801, Mayiladuthurai –TK, India

Tel. No.:

91-4364-295920/235305

E-Mail :

sujav@dataone.in

 

 

DIRECTORS

 

Name :

Mr. Janakiraman Ganesan

Designation :

Director

Address :

28/A, Nallamangudi Agraharam Nannilam, Block 1 To 3, Nannilam, Tiruvarur – 610 105, Tamil Nadu, India

Date of Birth/Age :

29.11.1945

Date of Appointment :

02.02.2001

 

 

Name :

Mr. Torakichi Takahashi

Designation :

Director

Address :

2726-1, Kannonji Tajima Minamiaisumachi, Minamiaizugun, Fukushimakun – 967 0004

Date of Birth/Age :

16.11.1940

Date of Appointment :

06.10.2007

 

 

Name :

Mr. Katsuyoshi Hyodo

Designation :

Alternate Director

Address :

3-43-12 Hirohakama, Michidashi, Tokyo 1950056

Date of Birth/Age :

07.11.1954

Date of Appointment :

06.10.2007

 

 

Name :

Mr. M S Sudhakaran

Designation :

Director

Address :

45, Pattamangala Street, Mayiladuthurai – 609 001, India

Date of Appointment :

01.03.2000

 

 

Name :

Mr. M S Sitaraman

Designation :

Director

Address :

45, Pattamangala Street, Mayiladuthurai – 609 001, India

Date of Appointment :

29.09.1995

 

 

Name :

Mr. J Ganesan

Designation :

Director

Address :

Nallamangudi Agraharam, Nannilam – 610 0105, India

Date of Appointment :

02.02.2001

 

 

Name :

Mr. M S Srinivasan

Designation :

Director

Address :

45, Pattamangala Street, Mayiladuthurai – 609 001, India

Date of Appointment :

01.10.2002

 

 

KEY EXECUTIVES

 

Name :

Mr. K Krishnamoorthy

Designation :

Company Secretary

Address :

3/7 Ramachandra Road, Pondy Bazaar, T Nagar, Chennai – 600 017, Tamil Nadu, India

Tel No.:

91-44-28157234 / 28158970

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders

 

No. of Shares

Mr. G Suresh Kumar

 

1080

Mr. M S Sitaraman Sons HUF

 

116040

Mr. S Sudhakaran

 

34520

Mr. G Susila

 

1320

Mr. M S Srinivasan

 

185820

Mr. R K Jayalakshmi

 

1800

Mr. Vaidegi Swaminathan

 

31100

Mrs. Deepa Natrajan

 

31200

Mr. R Suresh

 

1600

Mr. G Sriram

 

3000

Mr. G Srividhiya

 

47470

Mrs. Usha Suresh

 

1000

Mr. P Saraswathy

 

2000

Mr. J Ganesan

 

17000

Mr. K Ganesan

 

26000

Mr. Kamakshi Ganesan

 

2500

Mr. S Jyothismathi

 

3100

Mr. G Sivagamavalli

 

6200

Mr. S Suresh

 

32380

Mr. Ganapathiraman

 

3750

Mr. Kavitha

 

7600

Mr. S Anbu

 

30100

Mr. Ayyappan

 

2900

Mr. J Gnanasambandam

 

21000

Mr. N Ganesan

 

3400

Mr. Srikrishna

 

14500

Mr. S Kamakshi

 

9400

Mr. M S Sudhakaran HUF

 

72500

Dr.  R Swaminathan HUF

 

30000

Mr. K Manoharan

 

10000

Mr. K V  Saambhashivam

 

10000

Mr. G Sridevi

 

14000

Mr. G Sriram , HUF

 

24000

Mr. K Kalyanasundaram

 

9000

Mr. K Rajalakshmi

 

3300

Mr. Meenamonoharan

 

11000

Mr. M Sellaiyan

 

10000

Mr. Sudhakar

 

25000

Mr. R Sivamanikanandaan

 

20000

Mr. R Venkatesh

 

20000

Mr. Elangovan

 

21500

Mr. S Ezhil

 

20000

Mr. S Parimala

 

20000

Mr. T Thangaprakasam

 

8000

Mr. V Krishnaurthy

 

20000

Mr. R Muhukumaran

 

3000

Shoei Corporation , Japan

 

76200

Others

 

106500

 

Total

1171780

 

Names of Allottees (As on 22.01.2008)

 

No. of Shares

Shoei Corporation

 

76200

 

 

Equity Share Breakup (Percentage of Total Equity):-

 

Category  (As on 31.03.2007)

Percentage

Foreign Holdings (Foreign Institutional Investor(s), Foreign Companie(s), Foreign Financial Institution(s), Non – Resident Indian(s) or Overseas Corporate Bodies or Others

6.50

Directors or relative of directors

91.60

Others

1.90

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Rubber Components and Rubber Compound

 

 

GENERAL INFORMATION

 

No. of Employees :

Around 300

 

 

Bankers :

·         State Bank of India, 15 Rue Suffren, Pondicherry – 605 001, India

·         State Bank of India,  Mayiladuthurai

 

 

Banking Relations :

Good

 

 

Financial Institutions :

SBi Factors and Commercial Services Private Limited, “Chamber Towers”, Avanashi Road, Coimbatore – 641 018, Tamil Nadu, India

Auditors :

 

Name :

S Venkatram and Company

Chartered Accountants 

Address :

23 Bannadurai Sannadhi, Kumbakonam – 612 001, Tamil Nadu, India

 

 

Associates/Subsidiaries :

Nil

 


 

CAPITAL STRUCTURE

 

(As on 31.03.2008):-

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1500000

Equity Shares

Rs. 10/- each

Rs. 15.000 millions

2000000

Preference Shares 

Rs. 10/- each

Rs. 20.000 millions

 

 

Total

Rs. 35.000 millions

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1171780

Equity Shares

Rs. 10/- each

Rs.11.718 millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2008

31.03.2007

31.03.2006

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

11.718

10.956

10.956

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

64.228

41.227

28.307

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

75.946

52.183

39.263

LOAN FUNDS

 

 

 

1] Secured Loans

148.854

92.010

84.527

2] Unsecured Loans

30.746

30.746

30.745

TOTAL BORROWING

179.600

122.756

115.272

DEFERRED TAX LIABILITIES

4.673

3.394

6.483

 

 

 

 

TOTAL

260.219

178.333

161.018

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

130.852

87.553

83.197

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.116

0.117

0.018

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

32.892

24.298

21.337

 

Sundry Debtors

75.645

70.674

48.152

 

Cash & Bank Balances

33.183

8.116

6.443

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

8.822

7.516

6.448

Total Current Assets

150.542

110.604

82.380

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

19.751

18.336

4.215

 

Provisions

1.540

1.605

0.362

Total Current Liabilities

21.291

19.941

4.577

Net Current Assets

129.251

90.663

77.803

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

260.219

178.333

161.018

 

 


 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2008

31.03.2007

31.03.2006

Sales Turnover

268.558

262.228

196.574

Other Income

2.949

1.584

4.392

Total Income

271.507

263.812

200.966

 

 

 

 

Profit/(Loss) Before Tax

10.961

11.844

3.940

Provision for Taxation

2.820

1.076

0.952

Profit/(Loss) After Tax

8.141

12.920

2.988

 

 

 

 

Export Value

 

 

 

In USD

989350

838239

NA

In Japan Yen

975000

764400

NA

In Euro

28797

NA

NA

 

 

 

 

Import Value

44.666

44.528

NA

 

 

 

 

Expenditures :

 

 

 

 

Financial Charges

15.108

11.379

10.383

 

Increase/(Decrease) in Finished Goods

[0.626]

0.152

[2.819]

 

Depreciation & Amortization

22.769

21.187

19.325

 

Other Expenditure

223.295

219.250

170.137

Total Expenditure

260.546

251.968

197.026

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2008

31.03.2007

31.03.2006

PAT / Total Income

(%)

2.99

4.89

1.49

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.08

4.52

2.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.89

5.97

2.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.22

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.65

2.73

3.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

7.07

5.55

17.99

 


 

LOCAL AGENCY FURTHER INFORMATION

 

FORM 8:-

 

Name of the company

SUJA RUBBER INDUSTRIES PRIVATE LIMITED

Presented By

SBI Factors and Commercial Services Private Limited, Coimbatore – 641 018

1) Date and description of instrument creating the change

All dated 31.03.2001

 

·         Factoring Agreement

·         Agreement of hypothecation of book debts and assets.

2) Amount secured by the charge/amount owing on the securities of charge

Factoring Credit Limit – Rs. 10.000 millions

(Overall limit not exceeding Rs. 14.000 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

Second charge on the current assets of the company and the fixed assets of the company shall rank pari-passu charge with the existing Bankers.

4) Gist of the terms and conditions and extent and operation of the charge.

Factoring Credit limit :

 

Rate of interest : 15.50

Margin : 20%

 

The other terms and conditions as per the agreement enclosed.

5) Name and Address and description of the person entitled to the charge.

SBi Factors and Commercial Services Private Limited, “Chamber Towers”, Avanashi Road, Coimbatore – 641 018, Tamil Nadu, India

6) Date  and brief description of instrument modifying the charge

All dated 09.04.2005

 

  1. Agreement of hypothecation

 

  1. Agreement of hypothecation  of book debts and assets

 

  1. Factoring agreement

 

  1. Purchase Bill Factoring Agreement .

 

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.

This Modification as follows:-

 

Nature of Facility

Existing

(Rs. in Millions)

Modified

(Rs. in Millions)

Debt Purchase Limit

(Prepayment Limit)

 

35.000

40.000

Purchase Bill Factoring

(Prepayment Limit)

5.000

10.000

Total Facility

(Prepayment Limit)

40.000

50.000

 

The Term and conditions and securities already charge to the earlier modifications remains unchanged and shall extend / cover to this modification.

 

The other terms and conditions remains as per the documents enclosed herewith.

 

Corporate identity number of the company

U25191TN1985PTC012078

Name of the company

SUJA SHOEI INDUSTRIES PRIVATE LIMITED

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

45, Pattamangalm St. Mayiladuthurai, Nagai District,  Mayiladuthurai – 609 001, Tamil Nadu, India 

This form is for

Modification of charge

Type of charge

·         Immovable Property

·         Movable Property

·         Book Debts

Particular of charge holder

State Bank of India, 15 Rue Suffren, Pondicherry – 605 001, India

E-Mail: sbi.0900@sbi.co.in

Nature of instrument creating charge

·         Supplemental agreement of loan for increase in the overall limit

 

·         Supplemental agreement of hypothecation of goods and assets  for increase in the overall limit

 

·         Supplemental agreement of pledge of goods and assets for increase in the overall limit

 

·         Supplemental deed of guarantee for increase in the overall limit

Date of instrument Creating the charge

31.05.2007

Amount secured by the charge

Rs. 113.600 millions

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

Rate of Interest :

Working capital @ 1.25% below SBAR

 

Other terms as per the Bank’s sanction governed from time to time.

 

Terms of Repayment :

Working capital facilities are repayable on demand and the term loan (existing) repayment schedules continues same and repayment of term loan (fresh) of Rs. 62.400 millions  as per the schedule to the instrument. 

 

Margin :

As per the Bank’s sanction and governed from time to time.

 

Extent and Operation of the charge :

The entire credit facilities Rs. 113.600 millions (present limit Rs. 54.600 millions) is secured by way of :

 

Primarily by way of entire current assets and all movable fixed asset including its plant and machinery both present and future first charge basis.

 

Collaterally secured by way of company immovable properties situated at Mangainallur, Mayiladuthurai Taluk, Nagapattinam district and Pondicherry.

Short Particulars of the property charged

Company’s immovable properties situated at Mangainallur, Mayiladuthurai Taluk, Nagapattinam District and Pondicherry.

Particulars of the present modification

Existing credit facilities are modified from Rs. 54.600 millions  to Rs. 113.600 millions as follows:-

 

CC (Hypo of stocks) – Rs. 10.000 millions (modified  from Rs. 6.000 millions ) with sub limit of EPC of Rs. 2.500 millions and FBD (Non L/C ) of Rs. 2.500 millions

 

Term Loan Modified from  Rs. 29.700 millions  to Rs. 92.100 millions  (Fresh TL – Rs. 62.400 millions)

 

Letter of credit Rs. 2.500 millions modified to Rs. 5.000 millions

 

BG Rs. 2.500 millions modified to Rs. 5.000 millions.

 

 

 

 


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.45.72

UK Pound

1

Rs.84.81

Euro

1

Rs.67.60

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

54

 

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