MIRA INFORM REPORT

 

 

Report Date :

12.12.2011

 

IDENTIFICATION DETAILS

 

Name :

TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED

 

 

Registered Office :

202-203, Kushal Bazar 32-33 Nehru Place, New Delhi, Delhi-110019

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

18.11.2005

 

 

Com. Reg. No.:

55-142682

 

 

Capital Investment / Paid-up Capital :

Rs. 246.000 Millions

 

 

CIN No.:

[Company Identification No.]

U2519DLC2005PTC142682

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of automobile and IT components

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

 

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 260000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears some accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some caution.

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

LOCATIONS

 

Registered Office :

202-203, Kushal Bazar 32-33 Nehru Place, New Delhi, Delhi-110019, India.

E mail:

companysecretary@tir.co.in

office@tir.co.in

Website:

http://www.tokai.co.jp

 

 

Corporate Office 1 :

45 Miles stone VPO Prithla Delhi-Mathura Road, District-Palwal, Faridabd- 121102, Haryana, India

Tel. No.:

91-1275-262102-05

Fax No.:

91-1275-262106

Email Id:

office@tir.co.in

toki-imperial@tlr.co.in 

 

 

Corporate Office 2 :

Plot No. 94, Sector 25, Faridabad-121004, Haryana, India

Tel. No.:

91-129-2233281/ 2231148/ 2232993

Fax No.:

91-129-2441028

E-Mail :

tokai.imperial@tir.co.in

 

 

DIRECTORS

 

AS ON 01.06.2011

 

Name :

Mr. Junichi Yamada

Designation :

Managing Director

Address :

RM 204, 1-36-4, Gonaka, Komaki City, Aichi Prefecture-4850033, Japan

Date of Birth/Age :

27.11.1962

Date of Appointment :

04.02.2010

DIN No.:

02947784

 

 

Name :

Mr. Nobuyuki Sato

Designation :

Director

Address :

16-22-801,4 -Cho Me, Chiyode Nakaku Nagaya City,Arch Perfecture - 460-0012,Jpan

Date of Birth/Age :

08.03.1947

Date of Appointment :

18.11.2005

DIN No.:

02274107

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U25191DL2005PTC142682

TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED

Director

18-11-05

18-11-05

Active

NO

2

U25190DL2011FTC224857

TOKAI RUBBER INDUSTRIAL HOSE INDIA PRIVATE LIMITED

Director

09-09-11

09-09-11

Active

NO

 

 

Name :

Mr. Katsunori Kanaoka

Designation :

Director

Address :

7-14-22, Degawa, Kasugai City, Aichi Prefecture, Japan

Date of Birth/Age :

31.01.1958

Date of Appointment :

01.06.2011

DIN No.:

03535231

 

 

Name :

Mr. Kodama Tsutomu

Designation :

Director

Address :

67-6-2, Chome, Hi Karigaoka, Koamaki City, Aichi, Prefecture, Japan

Date of Birth/Age :

17.09.1951

Date of Appointment :

31.07.2006

DIN No.:

02274124

 

 

Name :

Mr. Jagjit Singh Lamba

Designation :

Director

Address :

House No -9 Sector -18 A, Faridabad, Haryana, India

Date of Birth/Age :

15.09.1938

Date of Appointment :

18.11.2005

DIN No.:

00109439

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U74899DL1995PLC069837

IAI INDUSTRIES LIMITED

Director

01-10-95

01-10-95

-

Active

NO

2

U34300DL1997PLC084252

IMPERIAL AUTO NYLON TUBING LIMITED

Director

06-01-97

06-01-97

-

Active

NO

3

U34300DL1971PLC207710

AUTO IGNITION LIMITED

Director

02-07-02

02-07-02

-

Active

NO

4

U74899DL1975PLC007737

IMPERIAL AUTO INDUS-TRIES LIMITED

Managing director

01-04-09

01-04-05

-

Active

NO

5

U25191DL2005PTC142682

TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED

Director

18-11-05

18-11-05

-

Active

NO

6

U74899DL1974PLC007063

SOLAR GLASS WORKS LIMITED

Director

28-06-06

28-06-06

01-12-07

Active

NO

7

U55101PB2006PTC030718

NORTHERN INDIA MOTELS AND RESORTS PRIVATE LIMITED

Director

30-11-06

30-11-06

28-06-08

Strike off

NO

8

U25199DL2010PLC207562

S J RUBBER INDUSTRIES LIMITED

Director

26-08-10

26-08-10

-

Active

NO

 

 

Name :

Mr. Sham Bihari Sardana

Designation :

Director

Address :

House No D-99,Panchsheel Enclave, New Delhi, India

Date of Birth/Age :

21.03.1944

Date of Appointment :

18.11.2005

DIN No.:

00109418

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U34300DL1997PLC084252

IMPERIAL AUTO NYLON TUBING LIMITED

Director

11-07-00

11-07-00

Active

NO

2

U74899DL1995PLC069837

IAI INDUSTRIES LIMITED

Director

01-12-08

01-11-02

Active

NO

3

U74899DL1975PLC007737

IMPERIAL AUTO INDUS-TRIES LIMITED

Managing director

01-04-09

01-04-05

Active

NO

4

U25191DL2005PTC142682

TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED

Director

18-11-05

18-11-05

Active

NO

5

U25199DL2010PLC207562

S J RUBBER INDUSTRIES LIMITED

Director

26-08-10

26-08-10

Active

NO

 

 

Name :

Mr. Manav Mittal

Designation :

Director

Address :

House No.1910, Sector-16, Faridabad, Haryana, India

Date of Birth/Age :

29.07.1975

Date of Appointment :

16.07.2009

DIN No.:

03075095

 

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Riti Arora

Designation :

Secretary

Address :

H No. # 1746, NIT, Faridabad-121005, Haryana, India

Date of Birth/Age :

29.11.1986

Date of Appointment :

22.03.2010

Pan No.:

ARLPA6936H

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 01.06.2011

 

Names of Shareholders

No. of Shares

Tokai  Rubber Industries Limited, Japan

147600

Imperial Auto Industries Limited, Delhi

98400

Total

246000

 

AS ON 01.06.2011

 

Equity Shares Break Up

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

60.00

Bodies corporate

40.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of automobile and IT components

 

 

Products :

ITC Code No.

Product Description

40092200

Automotive Hoses

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Installed Capacity

Actual Production

Automotive Hoses (Manufactured)

Meters

4680000

15435257

Automotive Hoses (Repackaged/ relabeled) #

Meters

--

177150

 

Note

 

1.       Installed capacity is as certified by management and have not been verified by the auditors, being a technical matter.

2.       Installed capacity is in running length, while actual output is in numbers of pieces of automotive hoses produced based upon specific lengths as ordered by customers.

3.       The actual production does not include free issues of finished goods during the year.

 

# These represent automotive hoses imported and sold after repackaging, inspection, lubrication, checking of fitment and relabelling. Hence, in respect of such goods there is no corresponding installed capacity.

 

 

GENERAL INFORMATION

 

Bankers :

Not Available

 

 

Facilities :

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Public Deposits Unsecured

0.000

0.000

Other Debt Unsecured

109.000

261.694

Total

109.000

261.694

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

BSR and Company

Chartered Accountants

Address :

48,DLF Corporate Park, DLF City, Phase -III, Gurgaon-122002,Haryana,India.

Tel. No.:

91-124-2549191

Fax No.:

91-124-2549101

 

 

Holding Company :

Ř       Tokai Rubber Industries Limited, Japan

 

 

Ultimate Holding Company :

Ř       Tokai Rubber Industries Limited, Japan

 

 

 

Fellow Subsidiaries :

Ř       Inoac Tokai(Thailand) Company Limited

 

 

Entity holding substantial interest in the Company :

Ř       Imperial Auto Industries Limited, India

 

 

 

Entity over which the Company has significant influence :

Ř       S.J. Rubber Industries Limited ( Partnership firm till December 31,2010)

 

 


 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

246000

Equity Shares

Rs.1000/- Each

246.000 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

246000

Equity Shares

Rs.1000/- Each

246.000 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

246.000

246.000

246.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(180.459)

(255.389)

(373.500)

NETWORTH

65.541

(9.389)

(127.500)

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

109.000

261.694

279.000

TOTAL BORROWING

109.000

261.694

279.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

174.541

252.305

151.500

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

332.291

390.847

416.113

Capital work-in-progress

3.490

0.149

3.594

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

145.007

104.378

99.604

 

Sundry Debtors

112.623

44.398

26.730

 

Cash & Bank Balances

8.968

8.859

9.644

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

70.067

98.253

92.664

Total Current Assets

336.665

255.888

228.642

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

463.409

365.905

486.935

 

Other Current Liabilities

13.743

22.518

7.720

 

Provisions

20.753

6.156

2.194

Total Current Liabilities

497.905

394.579

496.849

Net Current Assets

(161.240)

(138.691)

(268.207)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

174.541

252.305

151.500

 


 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

745.945

468.962

222.627

 

 

Other Income

9.349

58.434

0.579

 

 

TOTAL                                     (A)

755.294

527.396

223.206

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw material and components consumed

588.507

400.858

158.490

 

 

Increase/ decrease in Stock

 

 

1.827

 

 

Personnel Costs

 

 

23.194

 

 

Manufacturing Expenses

 

 

188.027

 

 

Other Expenses

 

 

0.970

 

 

TOTAL                                     (B)

588.507

400.858

372.508

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

166.787

126.538

(149.302)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.000

0.000

27.396

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

166.787

126.538

(176.698)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

71.654

60.041

51.163

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

95.133

66.497

(227.861)

 

 

 

 

 

Less

TAX                                                                  (H)

20.203

(51.615)

0.715

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

74.930

118.112

(228.576)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

(228.576)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

350.089

244.817

189.007

 

 

Stores & Spares

24.295

18.750

25.960

 

 

Capital Goods

4.047

26.807

74.118

 

TOTAL IMPORTS

378.431

290.374

289.085

 

 

 

 

 

 

Earnings Per Share (Rs.)

304.59

480.13

(929.17)

 


 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

9.92

22.40

102.41

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

12.75

14.18

102.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.22

10.28

35.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.45

(7.08)

0.93

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

9.26

(69.90)

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.68

0.65

0.46

 

 

LOCAL AGENCY FURTHER INFORMATION

 

BACKGROUND

 

Subject was incorporated under the Companies Act, 1956 on November 18, 2005 for carrying out the business of manufacturing, rubber hoses for Vehicles.

 

RESULTS OF OPERATIONS:

 

The year was a transformational year for the Company. During the year, the Company has scaled new heights and set several new benchmarks in terms of sales. The volume growth coupled and enabled the Company to achieve significant improvement of the Company’s Performance. The total income of the Company was up by 43% at Rs. 755.294 millions compared to Rs.527.396 millions during the previous year. The Income from Operations grew by 59% at Rs 745.945 millions, compared to Rs. 468.962 millions during the previous year. The profit before taxation was also up by 43% at Rs. 95.133 millions compared to Rs. 66.497 millions in the previous year. The Company’s net profit for the year was Rs. 74.930 millions, compared to Rs. 118.112 millions in the previous year, a decline in net profits was caused due to decrease in Foreign exchange fluctuation and absence of remission of liability by Tokai Rubber Industries Limited, Japan, which were present in the previous year.

 

 

FIXED ASSETS AS ON 31.03.2010

 

TANGIBLE ASSETS

 

  • Land freehold
  • Buildings
  • Plant and Machinery
  • Tools and dies
  • Furniture and fixture
  • Office Equipment
  • Computers
  • Motor vehicles

 

INTANGIBLE ASSETS

 

  • Software

 

 

 

 


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 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. 52.22

UK Pound

1

Rs. 81.54

Euro

1

Rs. 69.60

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

29

 

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

-

 

 

 

 

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.