MIRA
INFORM REPORT
|
Report Date : |
29.04.2011 |
IDENTIFICATION DETAILS
|
Name : |
CHEMI CARE |
|
|
|
|
Registered
Office : |
11, Kaustubh Dham, 23 Sangilani Estate, LBS Marg, Ghatkopar (West),
Mumbai-400 086, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Year of
Establishments: |
1988 |
|
|
|
|
IEC No.: |
0394031202 |
|
|
|
|
PAN No.: [Permanent Account No.] |
ACEPB1424F |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business
: |
Trader of Chemical Products, Resins Allied Products and Industrial
Chemicals. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 85300 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was started as a partnership concern in 1988, later in 1998
changed to a proprietory concern. Subject is an established proprietory
concern having satisfactory track records. Trade relations are reported as
fair. Business is active. Payments are reported to be usually correct and as
per commitments. The concern can be considered normal for business dealings at usual
trade terms and condition. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION PARTED BY
|
Name : |
Mr. Atul K Bavishi |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9821133332 |
LOCATIONS
|
Registered Office : |
11, Kaustubh Dham, 23 Sangilani Estate, LBS Marg, Ghatkopar (West),
Mumbai-400 086, Maharashtra, |
|
Tel No.: |
91-22-61444555 (30 Lines) |
|
Mobile No.: |
91-9029073311 (Ms. Reena Chabaria) |
|
Fax No.: |
91-22-67551622 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1500 sq. ft. |
|
Location : |
Owned |
|
|
|
|
Branch 1 : |
14, Devkaran Niwas, 283, |
|
Tel. No.: |
91-22-61444555 |
|
Fax No.: |
91-22-23433601 |
|
|
|
|
Branch 2 : |
E-101, Shajanand Residency, |
|
Tel. No.: |
91-79-27912931 |
|
Fax No.: |
91-79-67551622 |
|
E mail: |
|
|
Area: |
Rented |
|
|
|
|
Warehouse : |
Rehnal – Bhivandi |
SOLE PROPRIETOR
|
Name : |
Mr. Atul K Bavishi |
|
Designation : |
Proprietor |
|
Date of Birth/ Age: |
02.10.1964 |
|
Qualification: |
B.Com, Diploma in Import and Export |
KEY EXECUTIVES
|
Name : |
Ms. Amrita |
|
Designation : |
Office Assistant |
BUSINESS DETAILS
|
Line of Business : |
Trader of Chemical Products, Resins Allied Products and Industrial
Chemicals. |
|
|
|
|
Agencies Held : |
|
|
|
|
|
Exports : |
|
|
Products : |
Chemical Products |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Materials |
|
Countries : |
·
·
·
·
·
·
·
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C, Cash, Credit (30 days, 60
days, 90 days) |
|
|
|
|
Purchasing : |
L/C, Cash, Credit (30 days, 60 days,
90 days) |
GENERAL INFORMATION
|
Customers : |
|
|
|
|
|
No. of Employees : |
25 |
|
|
|
|
Bankers : |
HDFC Bank Limited, 101/102, Samyak Darshan, Building, Tilak Road,
Ghatkopar (East), Mumbai, Maharashtra, India |
|
|
|
|
Facilities: |
Cash Credit Rs. 10.000 Millions |
|
|
|
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
H N Malbari and Company Chartered Accountant |
|
Address : |
S/4- G |
|
Tel. No.: |
91-22-65234029 |
|
E-Mail : |
|
|
|
|
|
Sister Concern : |
M M Obzitex, Started 1987 Address: Swastik Apartment
UBS Mart, Ghatkoper (West), Mumbai, |
CAPITAL STRUCTURE
|
Capital Investment : |
|
|
Owned : |
Rs. 7.184 Millions |
|
Borrowed : |
Rs. 35.800 Millions |
|
Total : |
Rs. 42.984 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
21.331 |
6.799 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
21.331 |
6.799 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
12.007 |
4.630 |
|
|
2] Unsecured Loans |
|
10.351 |
30.416 |
|
|
TOTAL BORROWING |
|
22.358 |
35.046 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
43.689 |
41.845 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
2.419 |
2.405 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
17.134 |
31.739 |
|
|
Sundry Debtors |
|
43.088 |
49.766 |
|
|
Cash & Bank Balances |
|
1.577 |
0.053 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
4.686 |
3.415 |
|
Total
Current Assets |
|
66.485 |
84.973 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
24.184 |
44.183 |
|
|
Other Current Liabilities |
|
0.950 |
0.000 |
|
|
Provisions |
|
0.081 |
1.350 |
|
Total
Current Liabilities |
|
25.215 |
45.533 |
|
|
Net Current Assets |
|
41.270 |
39.440 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
43.689 |
41.845 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
221.699 |
282.707 |
|
|
|
Other Income |
|
0.129 |
0.000 |
|
|
|
TOTAL |
|
221.828 |
282.707 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods |
|
207.009 |
270.130 |
|
|
|
Administrative Expenses |
|
0.099 |
2.606 |
|
|
|
Brokerage and Commission |
|
1.966 |
3.962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less |
INTEREST |
|
5.237 |
3.790 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
4.830 |
2.219 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
0.407 |
0.343 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
NA |
1.876 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
NA |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
NA |
1.876 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
Net Profit Margin (PBT/Sales) |
(%) |
|
NA |
0.66 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
NA |
2.15 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
NA |
0.27 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
1.18 |
11.85 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
2.63 |
1.86 |
LOCAL AGENCY FURTHER INFORMATION
NIL
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources including
but not limited to: The Courts,
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.44.33 |
|
|
1 |
Rs.74.13 |
|
Euro |
1 |
Rs.65.78 |
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 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--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 |
NO |
|
--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 |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.