MIRA
INFORM REPORT
|
Report Date : |
05.01.2011 |
IDENTIFICATION DETAILS
|
Name : |
COLE-PARMER INDIA PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
SCIENTIFIC PRODUCTS ( |
|
|
|
|
Registered Office : |
403 – 404, B Wing, Delphi, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation : |
25.10.2005 |
|
|
|
|
Com. Reg. No.: |
157018 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U33112MH2005PTC157018 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMS51864B |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAJCS7671K |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Trader of Scientific Instruments. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (15) |
|
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. Profitability
of the company appears to be under pressure. There appears to be huge
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 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 – 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. Priyanka |
|
Designation : |
Purchase Department |
|
Date : |
04.01.2011 |
LOCATIONS
|
Registered Office : |
403 – 404, B Wing, Delphi, |
|
Tel. No.: |
91-22-67162222 / 67162200 |
|
Fax No.: |
91-22-67162211 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 30.09.2010
|
Name : |
Mr. Jacobus Johannes Bruno Vandersteuijit |
|
Designation : |
Director |
|
Address : |
1401, Evita, |
|
Date of Birth/Age : |
05.07.1960 |
|
Date of Appointment : |
15.09.2008 |
|
|
|
|
Name : |
Mr. Arvind R Sonawane |
|
Designation : |
Director |
|
Address : |
Flat No. B – 11003, Shreeji Ville, Opp. Nitin Casting Company,
Panchpakhadi, Thane – 400602, |
|
Date of Birth/Age : |
01.06.1951 |
|
Date of Appointment : |
15.09.2008 |
|
|
|
|
Name : |
Mr. Ganapathy Ramakrishnan |
|
Designation : |
Director |
|
Address : |
C – 1203, Synchronicity, Chanivali, Mumbai, |
|
Date of Birth/Age : |
16.03.1950 |
|
Date of Appointment : |
08.11.2006 |
|
Date of Cessation: |
30.09.2010 |
|
|
|
|
Name : |
Mr. David Mullen |
|
Designation : |
Director |
|
Address : |
10, |
|
Date of Birth/Age : |
10.07.1968 |
|
Date of Appointment : |
31.03.2007 |
|
Date of Ceasing : |
14.05.2009 |
|
|
|
|
Name : |
Mr. Ram Gupta |
|
Designation : |
Director |
|
Address : |
3, Vrundavan Bungalow, Thaltej – |
|
Date of Birth/Age : |
10.03.1945 |
|
Date of Appointment : |
24.09.2008 |
|
Date of Ceasing : |
14.05.2009 |
|
|
|
|
Name : |
Mr. Stephen Williamson |
|
Designation : |
Director |
|
Address : |
93, |
|
Date of Birth/Age : |
26.12.1996 |
|
Date of Appointment : |
08.11.2006 |
|
Date of Ceasing : |
14.05.2009 |
KEY EXECUTIVES
|
Name : |
Ms. Priyanka |
|
Designation : |
Purchase Department |
|
|
|
|
Name : |
Namita Ashoksingh Rajput |
|
Designation : |
Secretary |
|
Date of Birth/Age : |
19.02.1978 |
|
Date of Appointment : |
26.07.2010 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2010
|
Names of Shareholders |
No. of Shares |
|
Fisher Scientific International Inc., |
5527451 |
|
Thermo Fisher Scientific Inc., |
1755840 |
|
Fisher Scientific Company LLC, |
100 |
|
Total |
7283391 |
EQUITY SHARES BREAK UP
AS ON 30.09.2010
|
Category |
Percentage |
|
|
|
|
Bodies Corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of Scientific Instruments. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Customers : |
|
|
|
|
|
No. of Employees : |
20 (Approximately) |
|
|
|
|
Bankers : |
HSBC Bank, Powai, Mumbai |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountant |
|
Address : |
Heritage, 3rd Floor, Near |
|
Tel. No.: |
91-79-27582542 / 43 / 66073100 |
|
Fax No.: |
91-79-27582551 |
|
|
|
|
Name : |
Price Waterhouse and Company Chartered Accountant |
|
Address : |
252, Veer Savarkar Marg, |
|
|
|
|
Ultimate Holding Company: |
|
|
|
|
|
Holding Company : |
|
CAPITAL STRUCTURE
AS ON 30.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000000 |
Equity Shares |
Rs. 10 /- each |
Rs.100.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
7283391 |
Equity Shares |
Rs. 10 /- each |
Rs.72.834 Millions |
Note:
Of the above 5527451 equity shares are held by
the holding company Fisher Scientific International Inc., USA. The Ultimate
Holding Company is Thermo Fisher Scientific Inc.,
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 |
72.834 |
72.834 |
0.100 |
|
|
2] Share Application Money |
0.000 |
0.000 |
72.734 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(79.238) |
(66.660) |
(26.893) |
|
|
NETWORTH |
(6.404) |
6.174 |
45.941 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
(6.404) |
6.174 |
45.941 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
6.953 |
18.223 |
12.680 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
1.585 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
7.080
|
21.048
|
22.351 |
|
|
Sundry Debtors |
53.593
|
48.276
|
58.835 |
|
|
Cash & Bank Balances |
12.803
|
9.816
|
10.424 |
|
|
Other Current Assets |
0.002
|
0.000
|
0.000 |
|
|
Loans & Advances |
6.188
|
5.350
|
5.813 |
|
Total
Current Assets |
79.666
|
84.490
|
97.423 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
80.573
|
95.219
|
57.865 |
|
|
Current Liabilities |
4.026
|
0.834
|
7.463 |
|
|
Provisions |
8.424
|
0.486
|
0.419 |
|
Total
Current Liabilities |
93.023
|
96.539
|
65.747 |
|
|
Net Current Assets |
(13.357)
|
(12.049)
|
31.676 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
(6.404) |
6.174 |
45.941 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
175.490 |
144.371 |
138.982 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL (A) |
175.490 |
144.371 |
138.982 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchase of Trading Goods |
|
|
|
|
|
|
Employees Emolutions |
(181.297) |
(188.824) |
(148.619) |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
TOTAL (B) |
(181.297) |
(188.824) |
(148.619) |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(5.807) |
(44.453) |
(9.637) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
(5.807) |
(44.453) |
(9.637) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
6.800 |
5.286 |
7.141 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
(12.607) |
(39.167) |
(16.778) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(0.029) |
0.600 |
0.640 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
(12.578) |
(39.767) |
(17.418) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(66.660) |
(26.893) |
(9.474) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(79.238) |
(66.660) |
(26.892) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Commission Earnings |
8.907 |
12.084 |
11.057 |
|
|
|
Other Earnings |
0.000 |
0.000 |
1.818 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
38.024 |
46.995 |
34.068 |
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(1.73) |
(72.56) |
(1741.80) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
(7.16)
|
(27.54)
|
(12.53) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(7.18)
|
(27.12)
|
(12.07) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(14.55)
|
(38.12)
|
(15.23) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
1.96
|
(6.34)
|
(0.36) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
(14.52)
|
15.64
|
1.43 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.85
|
0.88
|
1.48 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS:
|
Particulars |
31.03.2010 Rs.
in Millions |
31.03.2009
Rs.
in Millions |
31.03.2008 Rs.
in Millions |
|
Sundry Creditors |
80.573
|
95.219
|
57.865 |
|
Total |
80.573 |
95.219 |
57.865 |
NOTE:
Registered office of the company has been shifted from 101A – 101B,
Godrej Coliseum,
REVIEW OF OPERATIONS:
Revenue growth was
in tune with the opportunities in the market place. The cash flow and credit
control were effectively improved. Network was enhanced to promote consumer
sales.
FIXED ASSETS:
- Computer
- Office
Equipment
- Computer
Software
- Goodwill
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.44.84 |
|
|
1 |
Rs.69.32 |
|
Euro |
1 |
Rs.59.79 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
2 |
|
OPERATING SCALE |
1~10 |
2 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
-- |
|
--LIQUIDITY |
1~10 |
1 |
|
--LEVERAGE |
1~10 |
1 |
|
--RESERVES |
1~10 |
-- |
|
--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 |
|
15 |
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.