1. Summary Information

 

 

Country

India

Company Name

Rishiroop rubber international limited

Principal Name 1

Mr. M. K. Kapoor

Status

Moderate

Principal Name 2

Mr. Arvind Kapoor

 

 

Registration #

04 - 17657

Street Address

Plot No – 5807 / 08, GIDC, Industrial Estate Ankleshwarar - 393002.  Gujarat, India.

Established Date

05.11.1990

SIC Code

--

Telephone#

91 – 2646 – 220031

Business Style 1

Manufacturers

Fax #

91 – 2646 - 251323

Business Style 2

--

Homepage

akapoor@rishiroop.com

investor@rishiroop.com

Product Name 1

Chlorinated Rubber  Resin

# of employees

--

Product Name 2

Resins

Paid up capital

Rs. 118,596,570/-

Product Name 3

--

Shareholders

Promoters Holding : 44.85 %

Public Holding : 55.15%

Banking

  • Bank of Baroda

 

Public Limited Corp.

Yes

Business Period

10 Years

IPO

Yes

International Ins.

-

Public Enterprise

Yes

Rating

B (26)

Related Company

Relation -

Country -

Company Name

CEO

Associate  :

India

Rishiroop Polymers Private Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

24,056,000

Current Liabilities

25,048,000

Inventories

17,758,000

Long-term Liabilities

--

Fixed Assets

62,545,000

Other Liabilities

--

Deferred Assets

29,130,000

Total Liabilities

25,048,000

Invest& other Assets

82,692,000

Retained Earnings

156,065,000

 

 

Net Worth

191,132,000

Total Assets

216,181,000

Total Liab. & Equity

216,181,000

 Total Assets

(Previous Year)

172,243,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

131,872,000

Net Profit

5,797,000

Sales(Previous yr)

83,142,000

Net Profit(Prev.yr)

(6,949,000)

MIRA INFORM REPORT

 

 

Report Date :

28.01.2011

 

IDENTIFICATION DETAILS

 

Name :

RISHIROOP RUBBER (INTERNATIONAL) LIMITED

 

 

Registered Office :

Plot No – 5807 / 08, GIDC, Induatrial Estate Ankleshwarar – 393002.  Gujarat

 

 

Country :

India.

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

05.11.1990

 

 

Com. Reg. No.:

04 - 17657

 

 

CIN No.:

[Company Identification No.]

L25191GJ1990PLC017657

 

 

Legal Form :

Public limited liability company. Company’s shares are listed on the Stock Exchange.

 

 

Line of Business :

Manufacturer of Chlorinated Rubber Resin and Resins.

 

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 550000

 

 

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 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 condition.

 

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

 

 

LOCATIONS

 

Registered Office / Works :

Plot No – 5807 / 08, GIDC, Induatrial Estate Ankleshwarar – 393002. Gujarat, India.

Tel. No.:

91 – 2646 – 220031 /  91 – 2646 - 251323

Fax No.:

91 – 2646 - 251323

E-Mail :

akapoor@rishiroop.com

investor@rishiroop.com

Website :

http://www.rishiroop.comc

 

 

Corporate Office :

65, Atlanta, Nariman Point, Mumbai – 400021, Maharashtra, India.

 

DIRECTORS

 

As On : 31.03.2010

 

Name :

Mr. Mahendra Kumar Kapoor

Designation :

Chairman

 

 

Name :

Mr. Arvind Kapoor

Designation :

Managing Director

 

 

Name :

Mr. Harkishenlal Ohri

Designation :

Director

 

 

Name :

Mr. Haren B. Jokhakar

Designation :

Director

 

 

Name :

Mr. Hemant Vakil

Designation :

Director (w.e.f. May 10, 2010)

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Category of Shareholder                                               

 

Total No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

1233419

10.42

          Bodies Corporate

4076211

34.43

Sub Total

5309630

44.85

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

5309630

44.85

(B) Public Shareholding

 

 

(1) Institutions

 

 

        Mutual Funds / UTI

3200

0.03

        Financial Institutions / Banks

1400

0.01

        Foreign Institutional Investors

6000

0.05

    Sub Total

10600

0.09

(2) Non-Institutions

 

 

Bodies Corporate

763960

6.45

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs.0.100 million

3576664

30.21

Individual shareholders holding nominal share capital in excess of Rs.0.100 million

1812198

15.31

        Any others (Specify)

366805

3.10

        Clearing Members

75936

0.64

        Non Resident Indian

267804

2.26

        Foreign Corporate Bodies

1200

0.01

        Directors and Their Relatives and Friends

21865

0.18

Sub Total

6519627

55.07

Total Public shareholding (B)

6530227

55.15

Total (A)+(B)+(C)

11839857

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Chlorinated Rubber Resin and Resins.

 

 

Products :

Item Code No. (ITC Code)

Product Description

39139001

Chlorinated Rubber

40027000

Ethylene Propylene Diene Mononer

39111090

Petroleum Resins

 

PRODUCTION STATUS

 

As on 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Chlorinated Rubber

M.T.

4500

4500

Nil

 

GENERAL INFORMATION

 

Bankers :

  • Bank of Baroda
  • ICICI Bank Limited

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Messrs. Jayesh Dadia and Associates

Chartered Accountants

Address :

422, Arun Chambers, Tardeo, Mumbai – 400034, Maharashtra, India

 

 

Associates/Subsidiaries :

·         Rishiroop Polymers Private Limited

·         Puneet Resins Limited

·         Rishichem Mideast Limited

·         Rishichem Distributors Private Limited.

·         Rishiroop Holding Private Limited.

·         Rishiroop Investment and Trading Company Private Limited

·         Rubtrade.Com India Private Limited

·         Devi Organics Private Limited

 

 

 

 

CAPITAL STRUCTURE

 

As On : 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs. 10/- each

Rs. 250.000 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

11839857

Equity Shares

Rs. 10/- each

Rs. 118.399 millions

*Add

Amount Paid up on share forfeited

 

Rs. 0.198 million

 

Total

 

Rs. 118.597 millions

 

Note :

 

*During the previous year the company has forfeited 39600 shares of Rs.5/- paid up.

 

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

118.597

118.597

118.559

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

156.065

156.065

156.065

4] (Accumulated Losses)

(83.530)

(123.511)

(116.562)

NETWORTH

191.132

151.151

158.062

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

2.476

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

2.476

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

191.132

151.151

160.538

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

62.545

73.153

83.790

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

82.692

41.381

55.756

DEFERREX TAX ASSETS

29.130

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

17.758

22.219

14.518

 

Sundry Debtors

15.511

7.748

9.215

 

Cash & Bank Balances

5.345

14.397

3.761

 

Loans & Advances

3.200

2.799

3.397

Total Current Assets

41.814

47.163

30.891

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

22.491

8.176

 

 

Current Liabilities

1.064

0.990

7.773

 

Provisions

1.493

1.380

2.126

Total Current Liabilities

25.048

10.546

9.899

Net Current Assets

16.766

36.617

20.992

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

191.132

151.151

160.538

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

131.872

83.142

34.774

 

 

Other Income

6.398

4.287

4.886

 

 

TOTAL                                     (A)

138.270

87.429

39.660

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials

106.498

83.528

30.585

 

 

Manufacturing Expenses

0.445

0.433

0.215

 

 

Employees Remuneration

0.608

0.572

0.481

 

 

Increase/(Decrease) in Finished Goods

0.028

(9.702)

(4.047)

 

 

Selling and Distribution Expenses

8.832

8.316

8.574

 

 

TOTAL                                     (B)

116.411

83.147

35.808

 

 

 

 

 

Less

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

21.859

4.282

3.852

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.400

0.464

0.396

 

 

 

 

 

 

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

21.459

3.818

3.456

                   

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

10.608

10.637

10.711

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

10.851

(6.819)

(7.255)

 

 

 

 

 

Less

TAX                                                                  (H)

5.054

0.035

0.026

 

 

 

 

 

Less/ Add

Short / Excess Provision For Tax of  Earlier Years

0.000

(0.095)

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

5.797

(6.949)

(7.281)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(123.511)

(116.562)

(109.281)

 

 

 

 

 

Add

Deffer Tax Adjustment

34.184

0.000

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(83.530)

(123.511)

(116.562)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of goods on FOB

43.996

26.799

30.168

 

TOTAL EARNINGS

43.996

26.799

30.168

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Trading Goods

92.678

75.146

29.041

 

 

Others

0.148

0.060

0.000

 

TOTAL IMPORTS

92.826

75.206

29.041

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.49

(0.58)

(0.60)

 

QUARTERLY RESULTS

(Rs. In Millions)

PARTICULARS

30.06.2010

 

30.09.2010

 

1st Quarter

2nd Quarter

Net Sales

40.900

66.950

Total Expenditure

34.510

62.830

PBIDT (Excl OI)

6.390

4.120

Other Income

1.020

2.140

Operating Profit

7.410

6.260

Interest

0.140

0.080

Exceptional Items

0.000

0.000

PBDT

7.270

6.180

Depreciation

2.650

2.680

Profit Before Tax

4.620

3.510

Tax

0.000

0.000

Provisions and contingencies

0.000

0.000

Profit After Tax

4.620

3.510

Extraordinary Items

0.000

0.000

Prior Period Expenses

0.000

0.000

Other Adjustments

0.000

0.000

Net Profit

4.620

3.510

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

4.19

7.95

18.36

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.23

8.20

20.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.13

5.67

6.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.04

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.13

0.06

0.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.67

4.47

3.12

 

 

LOCAL AGENCY FURTHER INFORMATION

 

REVIEW OF OPERATIONS

 

During the year, the Company had substantially increased Sales Turnover to Rs. 131.872 millions as compared to Rs.83.142 millions in previous year registering a 58% increase over last year. The net profit for the year is Rs. 5.797 millions as compared to a Loss of Rs. 6.949 millions last year. The Company intends to increase the Sales revenue by adding more items to trading activity during the current year. In view of the overall growth in the Indian economy, particularly strong growth in the rubber industry, the Company is

hopeful of improving its performance during the current year.

 

MANAGEMENT DISCUSSIONS AND ANALYSIS REPORT

 

INDUSTRYSTRUCTURE

 

The Company is involved in the international trade of industrial raw materials and chemicals for various applications in coaling and rubber industry.

 

OUTLOOK

 

The domestic rubber industry is expected to grow at 12%-14% providing opportunity for higher sales volumes. The export market for the coating industry remains stable. Overall the Company can look forward to achieve higher sales revenues in the current year.

 

INTERNAL CONTROL SYSTEM

 

The Company maintains adequate internal control systems, which provide among other things adequate support to all its operations and effectively handle the demands of the Company's financial management system. The Company has in place effective systems safeguarding the assets and interest of the Company and ensuring compliance with law and regulations. The Company's internal control systems are supplemented by an extensive

programme of internal audit conducted by an external auditor to ensure adequate system of internal control.

 

FINANCIAL OVERVIEW

 

Financial Statements

 

The financial statements have been prepared in compliance with the requirements to the Companies Act, 1956 and generally accepted Accounting Principles in India.

 

Fixed Assets

 

During the year there was no addition in fixed Assets.

 

Inventories

 

Total inventories have decreased from Rs. 22.218 millions to Rs. 17.758 millions.

 

Sundry Debtors

 

The Sundry Debtors are at 11.76 % of Sales as at March 31, 2010.

 

FINANCIAL PERFORMANCE

 

The Profit after taxation during the year is 5.797 millions as compared to Loss of Rs. 6.949 millions of previous year.

 

Fixed Assets –

  • Leasehold land
  • Factory Building
  • Office Building
  • Machinery
  • Electrical Installation
  • Safety Equipments
  • Laboratory Equipments
  • Office Equipments
  • Furniture and Fixtures
  • Vehicle

 

 


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.45.57

UK Pound

1

Rs.72.50

Euro

1

Rs.62.46

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

-

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

-

--CREDIT LINES

1~10

4

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--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.