MIRA INFORM REPORT

 

 

Report Date :

10.01.2011

 

IDENTIFICATION DETAILS

 

Name :

RHI CLASIL LIMITED

 

 

Formerly Known As :

ARSHA CERAMICS PRIVATE LIMITED

CLASIL REFRACTORIES PRIVATE LIMITED

 

 

Registered Office :

Plot No.195, Flat No.9, Srinilaya Apartments, Kavuri Hills, Madhapur, Hyderabad – 500 081, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

07.12.2005

 

 

Com. Reg. No.:

01-048333

 

 

CIN No.:

[Company Identification No.]

U26914AP2005PLC048333

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDA05895B

 

 

PAN No.:

[Permanent Account No.]

AAFCA4819H

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Seller of Refractory Bricks and Other Refractory Products.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 746000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. The company had recorded some accumulated losses in the previous years. However with the some improvement in the financial position, it has been successful in wiping off its losses. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small business dealings at usual trade terms and conditions 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 – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION DECLINED BY

 

Management non-cooperative

 

LOCATIONS

 

Registered Office :

Plot No.195, Flat No.9, Srinilaya Apartments, Kavuri Hills, Madhapur, Hyderabad – 500 081, Andhra Pradesh, India

Tel. No.:

91-40-23117786/ 23117789

Fax No.:

91-40-23112277

E-Mail :

krishna@clasil.com

Website :

www.rhi-ag.com

 

 

DIRECTORS

 

As on 18.09.2010

 

Name :

Dr. Rudraraju Venkata Raju 

Designation :

Chairman cum Managing Director

Address :

H.No.8-2-120/112/A/9, Plot No.9, Road No.9, Jubilee Hills, Hyderabad – 500 033, Andhra Pradesh, India

Date of Birth/Age :

18.09.1945

Date of Appointment :

07.12.2005

DIN No.:

00390746

 

 

Name :

Mr. Rudraraju Srinivas Shah

Designation :

Director

Address :

Cedar Glen V Lane, Herndon – 20171, USA

Date of Birth/Age :

08.09.1969

Date of Appointment :

07.12.2005

DIN No.:

00314352

 

 

Name :

Mr. George Mathew

Designation :

Director

Address :

D-2, Godrej Bayview No.1, Abdul Gaffar Khan Road, Worli, Mumbai – 400 025, Maharashtra, India

Date of Birth/Age :

10.11.1952

Date of Appointment :

27.12.2006

DIN No.:

00908185

 

 

Name :

Mr. Thomas Jakowiak

Designation :

Director

Address :

Stieglgatterl 427, RAAB, Austria – 4760

Date of Birth/Age :

08.04.1972

Date of Appointment :

29.09.2009

DIN No.:

02687368

 

 

Name :

Mr. Martin Bartmann

Designation :

Director

Address :

Ing. Leopold Duhrmann-Gasse 5, Tribuswinkel, Austria – 2512

Date of Birth/Age :

05.04.1965

Date of Appointment :

18.09.2010

DIN No.:

03295476

 

 

Name :

Mr. Klaus Dosinger

Designation :

Director

Address :

66-68/ 1 83, Josefstadt Vienna, Austria – 1180

Date of Birth/Age :

09.03.1961

Date of Appointment :

09.03.2009

Date of Ceasing :

18.09.2010

DIN No.:

02687345

 

 

Name :

Ingo Michael Gruber

Designation :

Director

Address :

Rainweg 18, 9300 St. Veit/Glan, St Veit an der Glan 9300

Date of Birth/Age :

19.04.1962

Date of Appointment :

18.09.2007

DIN No.:

01917560

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 18.09.2010

 

Names of Shareholders

 

 

No. of Shares

R. Srinivas Shah

 

4415900

R. Venkata Raju

 

300000

R. Venkata Suryanarayana Raju

 

1250000

A.V. Narasimha Raju

 

1250000

K. Aruna Kumari

 

200000

K. Pavan Kumar

 

250000

K. Pradeep Kumar

 

50000

A. Srinivasa Raju

 

500000

K. Raghu Rama Krishnam Raju

 

200000

P. Raghava Raju

 

50000

R. Srinivasa Raju

 

50000

VRD Americas B.V., The Netherlands

 

9884100

Total

 

18400000

 

As on 18.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

53.72

Directors or relatives of directors

 

46.28

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Seller of Refractory Bricks and Other Refractory Products.

 

 

Products :

Refractory Products

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

 

Licensed Capacity

Installed Capacity

Actual Production

Refractory Bricks (MT)

 

13900

23305

12435.57

Monolithics (MT)

 

4100

7651

3625.91

Slide Gates (MT)

 

--

410

559.63

Precasts (MT)

 

--

671

433.15

 

 

 

 

 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

State Bank of India, Industrial Finance Branch, Raj Bhavan Road, Somajiguda, Hyderabad – 500 082, Andhra Pradesh, India

 

 

Facilities :

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Vehicle loan from Bank

(Loan is secured by way of hypothecation of vehicles)

0.402

0.723

Total

0.402

0.723

 

Unsecured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Bank Overdraft

129.051

77.604

Short Term Loan from Bank

13.729

75.909

Other Loans

Loan from holding company

(Amount repayable within one year is Rs.34.376 millions)

240.629

265.845

Total

383.409

419.358

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

BSR and Company

Chartered Accountants

Address :

Reliance Humsafar, IV Floor, Road No.11, Banjara Hills, Hyderabad – 500 034, Andhra Pradesh, India

Tel. No.:

91-40-30465000

Fax No.:

91-40-30465299

PAN No.:

AAIFB0630K

 

 

Holding Company :

VRD Americas B.V., Netherlands

 

 

Ultimate Holding Company :

RHI AG, Vienna, Austria

 

 

Fellow Subsidiaries :

  • RHI Refractories Asia Private Limited, Hong Kong
  • RHI Refractories Espania S.L., Spain
  • DWAG Werk Mainzlar, Germany
  • RHI India Private Limited
  • Refractory Intellectual Property GmbH and Company, KG
  • RADEX Vertriebsgellschaft M.B.H.
  • RHI Refractory Liaoning Company Limited
  • RHI Urmitz AG and Company KG
  • Production RHI Mexico S DE RL DE CV (PROMEX)

 

 

CAPITAL STRUCTURE

 

As on 18.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

18400000

Equity Shares

Rs.10/- each

Rs.184.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

18400000

Equity Shares

Rs.10/- each

Rs.184.000 millions

 

 

 

 

 

(Of the above, 9384000 equity shares of Rs.10/- each are held by VRD Americas B.V., Netherlands, the holding company.)


 

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

184.000

184.000

184.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

2.419

0.000

0.000

4] (Accumulated Losses)

0.000

(14.558)

(17.543)

NETWORTH

186.419

169.442

166.457

LOAN FUNDS

 

 

 

1] Secured Loans

0.402

0.723

1.018

2] Unsecured Loans

383.409

419.358

158.717

TOTAL BORROWING

383.811

420.081

159.735

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

570.230

589.523

326.192

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

360.738

361.796

249.136

Capital work-in-progress

0.362

9.018

10.639

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

140.656

172.644

84.764

 

Sundry Debtors

116.758

53.262

43.640

 

Cash & Bank Balances

13.249

25.370

1.231

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

18.483

20.307

19.007

Total Current Assets

289.146

271.583

148.642

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

67.402

47.838

37.941

 

Other Current Liabilities

6.622

3.648

43.174

 

Provisions

5.992

1.388

1.110

Total Current Liabilities

80.016

52.874

82.225

Net Current Assets

209.130

218.709

66.417

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

570.230

589.523

326.192

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

574.434

465.739

198.779

 

 

Other Income

36.909

41.335

24.304

 

 

TOTAL                                     (A)

611.343

507.074

223.083

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Cost

402.818

275.927

98.933

 

 

Personnel Cost

32.552

31.128

23.468

 

 

Manufacturing and Administrative Expenses

80.350

122.319

62.456

 

 

Selling and Distribution Expenses

17.121

21.800

12.014

 

 

TOTAL                                     (B)

532.841

451.174

196.871

 

 

 

 

 

Less

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

78.502

55.900

26.212

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

30.423

33.009

8.570

 

 

 

 

 

 

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

48.079

22.891

17.642

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

27.196

19.509

14.568

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

20.883

3.382

3.074

 

 

 

 

 

Less

TAX                                                                  (H)

3.906

0.397

0.691

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

16.977

2.985

2.383

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(14.558)

(17.543)

(19.926)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.419

(14.558)

(17.543)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export on FOB basis

354.305

360.782

131.063

 

 

Other Earnings (Reimbursement of unabsorbed fixed overheads on account of under utilization of capacity)

29.560

41.125

24.112

 

TOTAL EARNINGS

383.865

401.907

155.175

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials and packing materials

200.232

259.683

110.009

 

 

Capital Goods

0.367

0.186

0.444

 

TOTAL IMPORTS

200.599

259.869

110.453

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.92

0.16

0.13

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.78

0.59

1.07

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.64

0.73

1.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.21

0.53

0.7

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.02

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.49

2.79

1.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.61

5.14

1.81

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors:

 

Particulars

 

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

31.03.2008

(Rs. in millions)

Sundry Creditors

 

 

 

- Total outstanding due to micro and small enterprises

--

--

--

- Total outstanding due to creditors other than micro and small enterprises

67.402

47.838

37.941

 

BACKGROUND:

 

The Company was incorporated on December 7, 2005 as a private limited company under the name and style of Arsha Ceramics Private Limited under the provisions of Companies Act, 1956. Subsequently the name of the Company was changed to ‘Clasil Refractories Private Limited’ on April 17, 2006. Subsequent to the acquisition of 51% stake by VRD Americas B.V, Netherlands (wholly owned subsidiary of RHI AG, Austria) the name of the Company was changed to RHI Clasil Private Limited on 12 January 2007. Further, the Company registered as a limited Company in the name of RHI Clash Limited on 25 January 2007. The Company is a subsidiary of VRD Americas .B.V, Netherlands. The Company is engaged in the manufacture and sale of refractory bricks and other refractory products.

 

REVIEW OF OPERATIONS:

 

The commercial operations of the company with regard to the manufacture of refractory bricks and other refractory products have stabilized and the company has been executing the orders including the export orders with strict and stringent specifications giving utmost thrust on quality. During the year, the company has produced 17,054.26 MT of total units as against 17,598.56 MT of total units produced during the previous year as per the break-up given below:

 

 

Units in MTs

Class of goods

Production during the year 2009-10

Production during the year 2008-09

Refractory bricks (MT)

12,435.57

14,860.52

Monolithics (MI)

3,625.91

2,292.39

Slide gates (MT)

559.63

180.51

Precasts (MT)

433.15

265.14

 

The company’s product is well recognized in the International markets and company is holding sufficient export orders on hand. During the year, the company has posted a Gross Income of Rs.611.343 millions (previous year Rs.507.074 millions) and after providing for financial charges and depreciation has resulted in a net profit after tax of Rs.16.977 millions (Previous year net profit after tax of Rs.2.985 millions).

 

Corporate identity number of the company

U26914AP2005PLC048333

Name of the company

RHI CLASIL LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No.195, Flat No.9, Srinilaya Apartments, Kavuri Hills, Madhapur, Hyderabad – 500 081, Andhra Pradesh, India

This form is for

Modification of charge

Type of charge

  • Hypothecation
  • Equitable mortgage or mortgage of property by depositing the title deeds

Particular of charge holder

State Bank of India, Industrial Finance Branch, Raj Bhavan Road, Somajiguda, Hyderabad – 500 082, Andhra Pradesh, India

E-Mail: sa.09103@sbi.co.in

Amount secured by the charge

Rs.140.000 millions

Brief of the principal terms and conditions

Nature of facility: Term Loan and One time LC within the overall Term Loan limit.

Loan amount: Rs.140.000 millions

One time LC of Rs.15.000 millions for import of capital goods to be paid by debit to Term Loan.

Rate of Interest: 1.50% above SBAR effective rate now being 12.25% p.a. payable at monthly intervals.

Margin for Term Loan and LC: 32.46%

Repayment: 20 Quarterly installments of Rs.7.000 millions each commencing from 30/06/2008

Description of the property charged indicating whether it is a charge on

  • Immovable properties
  • Plant and machinery

Particulars of the property charged (including location of the property)

Plant and Machinery both present and future as detailed in the list to the Agreement of Hypothecation of goods and assets dt.06/07/2006 situated at Venkatapuram Village, Munagapaka Mandal, Visakhapatnam District.

Land and Buildings and erections thereon (both present and future) measuring 6.27 acres situated at Venkatapuram Village, Munagapaka Mandal, Visakhapatnam District.

Charge identification (ID) number of the charge to be modified

10014442

Brief description of the instrument modifying the charge under section 135

Memorandum of Deposit for creation of charge for Term Loan/Overall limit - C9

Date of instrument modifying the charge

14/07/2006

Particulars of the present modification

Equitable Mortgage of Immovable Properties measuring 6.27 acres situated at Venkatapuram, Visakhapatnam District, as security interalia for due repayment of moneys in respect of Term Loan of Rs.140.000 millions

 

FIXED ASSETS:

 

·         Freehold Land

·         Buildings

·         Plant and Machinery

·         Road Work

·         Electrical Equipment

·         Office Equipment

·         Furniture and Fixture

·         Computers

·         Motor Vehicles

 

 


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.45.37

UK Pound

1

Rs.70.04

Euro

1

Rs.58.93

 


 

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

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

26

 

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.