MIRA
INFORM REPORT
|
Report Date : |
12.12.2011 |
IDENTIFICATION DETAILS
|
Name : |
VIR RUBBER PRODUCTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
M.I.D.C. Industrial Estate, Plot No.1, Ambernath – 421501, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
12.03.1969 |
|
|
|
|
Com. Reg. No.: |
11-014227 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 15.001 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25199MH1969PTC014227 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMV10078F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACV1718K |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Rubber to Metal Bonded Products Such as, Engine
Mounting, Silent Block and Suspension Bushes, Flexible Coupling and Other
Rubber Moulded Items. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (19) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track records.
Profitability of the company is under pressure. There appears huge
accumulated losses recorded by the company. However, business is active.
Payments are reported to be slow. The company can be considered for business dealings on a secured trade
terms and conditions. |
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) |
|
|
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/ Factory : |
M.I.D.C. Industrial Estate, Plot No.1, Ambernath – 421501, |
|
Tel. No.: |
91-251-2685484 |
|
Fax No.: |
91-251-2685474 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Administrative Office : |
207, Planet Industrial Estate, |
|
Tel. No.: |
91-22-26117124/26118423 |
|
Fax No.: |
91-22-26117641 |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Deepak Ganesh Ambardekar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No.4, Madhusudan Society, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.08.1965 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
26.04.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00570823 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Suchita Deepak Ambardekar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No.4, Madhusudan Society, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
23.02.1970 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.08.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00570953 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders (Equity Shareholder) |
|
No. of Shares |
|
Deepak Ganesh Ambardkar |
|
28000 |
|
Suchita Deepak Ambardekar |
|
52000 |
|
Kishorechandra Jhunjhunwalla |
|
14000 |
|
Uttamkumar K Jhunjhunwalla |
|
14000 |
|
Radha Jhunjhunwalla |
|
14000 |
|
Shefali Jhunjhunwalla |
|
14000 |
|
Aparna Jhunjhunwalla |
|
14000 |
|
TOTAL |
|
150000 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
53.33 |
|
Other top fifty shareholders |
46.67 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Rubber to Metal Bonded Products Such as, Engine
Mounting, Silent Block and Suspension Bushes, Flexible Coupling and Other
Rubber Moulded Items. |
|
|
|
PRODUCTION STATUS
As on 31.03.2010
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Silent Block Bushes and Engine Mounting |
Nos. |
15525000 |
-- |
9814487 |
|
Tensioner, Guide, Isolator |
Nos. |
3500000 |
-- |
3044846 |
|
Chemicals (Kgs) |
Kgs. |
70000 |
-- |
8875 |
|
|
|
|
|
|
GENERAL INFORMATION
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
Bank of |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||||||||||||||
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Ampac and Associates Chartered Accountant |
|
Address : |
D/102, Greenlawn Apartment, Aarey Road, Opposite St. Pius College,
Goregaon (East), Mumbai – 400097, |
|
PAN.: |
AAAFD4602R |
|
|
|
|
Related Parties : |
Elastibond Products ( |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
Rs.100/- each |
Rs. 15.000 Millions |
|
150000 |
20% Redeemable Cumulative Preference Share |
Rs.10/- each |
Rs. 1.500 Millions |
|
|
TOTAL |
|
Rs. 16.500
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
Rs.100/- each |
Rs. 15.000
Millions |
|
50 |
20% Redeemable Cumulative Preference Share |
Rs.10/-each |
Rs. 0.001
Million |
|
|
TOTAL |
|
Rs. 15.001 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 |
15.001 |
15.001 |
11.000 |
|
|
2] Share Application Money |
2.000 |
5.313 |
8.501 |
|
|
3] Reserves & Surplus |
4.045 |
4.113 |
4.187 |
|
|
4] (Accumulated Losses) |
(32.310) |
(32.389) |
(20.497) |
|
|
NETWORTH |
(11.264) |
(7.962) |
3.191 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
14.096 |
14.130 |
18.165 |
|
|
2] Unsecured Loans |
13.985 |
8.252 |
10.512 |
|
|
TOTAL BORROWING |
28.081 |
22.382 |
28.677 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
16.817 |
14.420 |
31.868 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
18.798 |
22.432 |
25.712 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.003 |
0.003 |
0.003 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
25.233
|
22.125 |
24.683 |
|
|
Sundry Debtors |
31.652
|
33.768 |
37.429 |
|
|
Cash & Bank Balances |
0.447
|
0.842 |
0.675 |
|
|
Other Current Assets |
1.156
|
1.121 |
1.249 |
|
|
Loans & Advances |
7.683
|
7.997 |
12.176 |
|
Total
Current Assets |
66.171
|
65.853 |
76.212 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
36.023
|
54.903 |
50.298 |
|
|
Other Current Liabilities |
23.359
|
10.763 |
12.991 |
|
|
Provisions |
8.773
|
8.202 |
6.770 |
|
Total
Current Liabilities |
68.155
|
73.868 |
70.059 |
|
|
Net Current Assets |
(1.984)
|
(8.015) |
6.153 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
16.817 |
14.420 |
31.868 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
|
159.724 |
174.791 |
184.395 |
|
|
|
Other Income |
1.198 |
4.445 |
|
|
|
|
TOTAL (A) |
160.922 |
179.236 |
184.395 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Raw Material Consumed |
99.804 |
123.319 |
122.825 |
|
|
|
Manufacturing Expenses |
10.196 |
10.583 |
0.000 |
|
|
|
Wages and Salaries |
26.621 |
31.263 |
0.000 |
|
|
|
Administration Expenses |
15.503 |
13.890 |
0.000 |
|
|
|
Increase and Decrease in Stock |
1.444 |
(0.126) |
0.000 |
|
|
|
Operating Expenses |
0.000 |
0.000 |
54.185 |
|
|
|
TOTAL (B) |
153.568 |
178.929 |
177.010 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
7.354 |
0.307 |
7.385 |
|
|
|
|
|
|
|
|
|
Less |
INTEREST AND
FINANCIAL EXPENSE (D) |
3.358 |
5.291 |
4.733 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS BEFORE TAX, DEPRECIATION AND AMORTISATION
(C-D) (E) |
3.996 |
(4.984) |
2.652 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
3.917 |
4.103 |
4.520 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS
BEFORE TAX (E-F) (G) |
0.079 |
(9.087) |
(1.868) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
2.805 |
0.190 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS
AFTER TAX (G-H) (I) |
0.079 |
(11.892) |
(2.058) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(32.389) |
(20.497) |
(18.439) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(32.310) |
(32.389) |
(20.497) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
4.341 |
6.104 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings/loss
Per Share (Rs.) |
0.53 |
(79.25) |
(13.72) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.05
|
(6.63) |
(1.12) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.05
|
(5.19) |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.09
|
(10.29) |
(1.83) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.01)
|
1.14 |
(0.59) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
(8.54)
|
(12.09) |
32.87 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.97
|
0.89 |
1.09 |
LOCAL AGENCY FURTHER INFORMATION
NOTES:
The registered office address has been shifted from 207, Plannet
Industrial Estate,
OPERATION AND FUTURE PROSPECTS
During the year the company earned net profit
after tax of Rs. 0.080 Million and cash profit of Rs. 3.996 millions due to
several measures initiated by the management to cut down the direct and
indirect cost. The company anticipates a reasonable growth in business and
income and is hopeful of reviving its net worth due to prolonged experience and
wide contacts of the directors.
During the year the net profit after tax is
Rs.0.080 million as compared to previous year net loss of Rs. 11.891 millions
FIXED ASSETS
- Land
- Office Premises
- Plant and Machinery
- Laboratory Equipment
- Weighing Machine
- Electrical Installation
- Power Plant
- Generator
- Furniture and Fixture
- Office Equipment
- Computer Software
- Motor Car
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] 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.52.23 |
|
|
1 |
Rs.81.55 |
|
Euro |
1 |
Rs.69.60 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
1 |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
1 |
|
--CREDIT LINES |
1~10 |
1 |
|
--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 |
|
19 |
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.