MIRA
INFORM REPORT
|
Report Date : |
20.08.2011 |
IDENTIFICATION DETAILS
|
Name : |
KOTESHWAR CHEMFOOD INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Koteshwar House, D.B.Z. South - 63, Opposite Ratary Bhavan, Gandhidham
– 370 201, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
29.07.1999 |
|
|
|
|
Com. Reg. No.: |
04-036350 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.17.500 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24110GJ1999PTC036350 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
RKTK00952A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADFK4036F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Iodised Salt. |
|
|
|
|
No. of Employees
: |
150 [Approximately] |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 82000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. The company
is incurring a loss in the current year. However, trade relations are reported
as fair. Business is active. Payments are reported to be slow. The company can be considered for business dealing with some cautions.
|
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 : |
Ms. Renu Dali |
|
Designation : |
Accounts Assistant |
|
Contact No.: |
91-9825614795 |
|
Date : |
12.08.2011 |
LOCATIONS
|
Registered Office: |
Koteshwar House, D.B.Z. South - 63, Opposite Ratary Bhavan,
Gandhidham-370201, |
|
Tel. No.: |
91-2836-233881/ 82/ 83 |
|
Fax No.: |
91-2836-231203 |
|
E-Mail : |
|
|
Area : |
Owned |
|
|
|
|
Factory: |
Survey No. 105/1, Village Padana, Taluka Gandhidham, |
|
Area: |
Owned |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Kirtikumar C. Thacker |
|
Designation : |
Director |
|
Address : |
Plot No.180, Sector – 4, Gandhidham – 370 201, |
|
Date of Appointment : |
29.07.1999 |
|
Din No.: |
00018035 |
|
|
|
|
Name : |
Mr. Ratanshi R. Sorathia |
|
Designation : |
Director |
|
Address : |
47, Vrundavan Nagar, Anjar-Kutch – 370 110, |
|
Date of Appointment : |
29.07.1999 |
|
Din No.: |
00013952 |
|
|
|
|
Name : |
Mr. Mavjibhai Rajabhai Sorathia |
|
Designation : |
Director |
|
Address : |
47, Vrundavan Nagar, Anjar-Kutch – 370 110, |
|
Date of Birth/Age : |
20.10.1960 |
|
Date of Appointment : |
29.07.1999 |
|
Date of Ceasing : |
30.01.2010 |
|
Din No.: |
01029818 |
KEY EXECUTIVES
|
Name : |
Ms. Renu Dali |
|
Designation : |
Accounts Assistant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Kirtikumar C. Thacker |
|
760579 |
|
Ratanshi Sorathia |
|
875438 |
|
Harakhchand B. Dabhiya (HUF) |
|
1 |
|
Harakhchand B. Dabhiya |
|
1 |
|
Shamji K. Jaru |
|
1 |
|
Premjibhai S. Thakker |
|
1 |
|
Khataubhai Thakker Jointly with Kantaben Thakker |
|
1 |
|
Falguniben Thakker |
|
15000 |
|
Chetnaben Thacker |
|
15000 |
|
Deepikaben Thakkar |
|
83975 |
|
H.K. Notani |
|
1 |
|
Rajesh C. thakker and Dipesh M. Kotecha Partners of Khushali Trade
Link |
|
1 |
|
Urmila S. Thakker |
|
1 |
|
|
|
|
|
Total |
|
1750000 |
As on 30.09.2010
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Iodised Salt. |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Trime |
|
|
|
|
Exports : |
|
|
Products : |
Iodised Salt |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
L/C / Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
150 [Approximately] |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
D.V. Bakrania and Associates Chartered Accountants |
|
Address : |
1st Floor, Shiv Shakti Complex, Opposite Jain Derasar, |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1750000 |
Equity Shares |
Rs.10/- each |
Rs.17.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1750000 |
Equity Shares |
Rs.10/- each |
Rs.17.500 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
17.500 |
15.865 |
13.365 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
3.047 |
18.846 |
7.723 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
20.547 |
34.711 |
21.088 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
123.767 |
91.602 |
26.911 |
|
|
2] Unsecured Loans |
7.950 |
9.700 |
2.350 |
|
|
TOTAL BORROWING |
131.717 |
101.302 |
29.261 |
|
|
DEFERRED TAX LIABILITIES |
22.146 |
4.541 |
1.304 |
|
|
|
|
|
|
|
|
TOTAL |
174.410 |
140.554 |
51.653 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
137.048 |
151.887 |
48.624 |
|
|
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 |
15.039
|
8.457
|
4.321 |
|
|
Sundry Debtors |
39.152
|
61.378
|
52.418 |
|
|
Cash & Bank Balances |
12.270
|
5.066
|
5.057 |
|
|
Other Current Assets |
2.305
|
0.000
|
0.000 |
|
|
Loans & Advances |
31.321
|
11.060
|
10.779 |
|
Total
Current Assets |
100.087
|
85.961
|
72.575 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
86.287
|
67.314 |
|
|
Other Current Liabilities |
59.521
|
9.057
|
1.378 |
|
|
Provisions |
3.204
|
1.950
|
0.854 |
|
Total
Current Liabilities |
62.725
|
97.294
|
69.546 |
|
|
Net Current Assets |
37.362
|
(11.333)
|
3.029 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
174.410 |
140.554 |
51.653 |
|
PROFIT & LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
381.741 |
422.427 |
287.771 |
|
|
|
Other Income |
0.434 |
0.070 |
0.070 |
|
|
|
TOTAL (A) |
382.175 |
422.497 |
287.841 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Raw Materials Cost |
253.696 |
297.935 |
221.691 |
|
|
|
Manufacturing Expenses |
50.880 |
51.625 |
30.334 |
|
|
|
Selling & Administrative Expenses |
42.384 |
46.832 |
28.778 |
|
|
|
Increase/ Decrease in Inventories |
(0.717) |
(3.288) |
(1.534) |
|
|
|
TOTAL (B) |
346.243 |
393.104 |
279.269 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
35.932 |
29.393 |
8.572 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
15.160 |
4.831 |
1.677 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
20.772 |
24.562 |
6.895 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
21.265 |
8.220 |
3.926 |
|
|
|
|
|
|
|
|
|
|
PROFIT / LOSS
BEFORE TAX (E-F) (G) |
(0.493) |
16.342 |
2.969 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
17.606 |
5.219 |
1.099 |
|
|
|
|
|
|
|
|
|
|
PROFIT / LOSS
AFTER TAX (G-H) (I) |
(18.099) |
11.123 |
1.870 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
18.846 |
7.723 |
5.853 |
|
|
|
AD
HOC ADMITTED BUSINESS INCOME (F.Y. 03-04 TO F.Y. 08-09) |
2.300 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
3.047 |
18.846 |
7.723 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(10.34) |
7.01 |
NA |
|
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover [Approximately] |
|
|
400.000 |
The above information has been parted by Ms. Renu Dali.
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
(4.74)
|
2.63 |
0.65 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(0.13)
|
3.87 |
1.03 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(0.21)
|
6.87
|
2.45 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.02)
|
0.47
|
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
9.46
|
5.72
|
4.69 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.60
|
0.88
|
1.04 |
LOCAL AGENCY FURTHER INFORMATION
Note: The
registered office of the company has been shifted from Plot No. 330, Sector 1 A,
Opposite Green Park, Tagore Road, Gandhidham-370201, Gujarat, India to the
present address w.e.f. 02.06.2008
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
10221464 |
|
Corporate
identity number of the company |
U24110GJ1999PTC036350 |
|
Name of the
company |
KOTESHWAR
CHEMFOOD INDUSTRIES PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
Koteshwar House, D.B.Z. South - 63, Opposite Ratary Bhavan, Gandhidham
– 370 201, |
|
Type of charge |
Immovable
Property |
|
Particular of
charge holder |
Small Industrial
Development Bank of |
|
Email |
|
|
Nature of
description of the instrument creating or modifying the charge |
Memorandum of
deposit of title deeds |
|
Date of instrument
Creating the charge |
04.01.2011 |
|
Amount secured by
the charge |
Rs.25.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest The present effective
rate being 11.50% p.a. 0.50% above SIDBI's PLR with monthly rests, on daily
product basis, Subject to change
from time to time at SIDBI's discretion. Terms of
Repayment Repayable On
Demand Margin (i) Stocks- 35% (ii) Book Debts-
35% Extent and
Operation of the charge The property
mentioned in the agreement attached are also extended to this charge also,
therefore, above Charge ID is modified. Further, other details written in the
agreement are for the information purpose of the bank and company. |
|
Short particulars
of the property charged |
I)
All
those piece and parcel of leasehold land admeasuring about 12,383 sq. mtrs
bearing Survey no. 105/1 paiki, Village padana, Tal. Gandhidham, Dist. II)
All
those piece and parcel of leasehold land admeasuring |
|
Particulars of
the present modification |
Credit facility
of Rs. 25.000 Millions charge was further extended by this Memorandum of
Deposit of Title deeds dated 04.01.2011. |
TRADE REFERENCES:
- Arora Salt
Company Private Limited,
- Amaranth
Foods Private Limited, Rajasthan
FIXED ASSETS:
- Air Conditioner
- Boiler
- Bolero
- Central Grinding M/C
- Compressor
- Computers
- Construction (U2)
- Cycle
- Electric Installation (U2)
- Office Equipments
- Vehicles
- Plant and Machinery
- Generator
- Furniture and Fixtures
- Wind Farm Unit
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.45.61 |
|
|
1 |
Rs.75.32 |
|
Euro |
1 |
Rs.65.68 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
28 |
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.