MIRA
INFORM REPORT
|
Report Date : |
25.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
EXCEL COLOURS AND FRITS LIMITED |
|
|
|
|
Registered
Office : |
E-522, G-553 and 554 Sitapura Industrial Area, Sanganerm,
Jaipur-302022, Rajasthan |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
17.02.1993 |
|
|
|
|
Com. Reg. No.: |
17-007231 |
|
|
|
|
Capital
Investment/ Paid-up Capital: |
Rs. 8.912
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U26933RJ1993PLC007231 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
JPRE01373B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACE3870D |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturer of Dyes Color Additives. |
|
|
|
|
No. of
Employees: |
Not Available |
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 110000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
some losses being incurred by the company in the current year. However, trade
relations are reported as fair. Business is active. Payments are reported to
be slow but correct. 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 – 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 |
LOCATIONS
|
Registered Office : |
E-522, G-553 and 554 Sitapura Industrial Area, Sanganerm,
Jaipur-302022, |
|
Tel No.: |
91-141-2771131 / 2770207 |
|
Fax. No.: |
91-141-2770124 |
|
E-Mail : |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Aditya Jhunjhunwala |
|
Designation : |
Director |
|
Address : |
Deo Niwas 2, R N Singh, Deo Marg, Bhubaneshwar-751012, |
|
Date of Birth/Age : |
21.01.1982 |
|
Date of Appointment : |
22.05.2009 |
|
DIN No.: |
02613423 |
|
|
|
|
Name : |
Mr. Surendra Kumar Jhunjhunwala |
|
Designation : |
Director |
|
Address : |
Flat No-208, Status Enclave, D-241, Devi Marg, |
|
Date of Appointment : |
17.02.1993 |
|
DIN No.: |
00365998 |
|
|
|
|
Name : |
Mr. Siddharth Jhunjhunwala |
|
Designation : |
Director |
|
Address : |
|
|
Date of Appointment : |
30.09.2003 |
|
DIN No.: |
01851084 |
|
|
|
|
Name : |
Ms. Rekha Devi Jhunjhunwala |
|
Designation : |
Director |
|
Address : |
Deo Niwas-2, Vidyut Marg, Bhoi Nagar, Nayapalli, Bhubaneswar-751012, |
|
Date of Appointment : |
30.09.2003 |
|
DIN No.: |
02656171 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Rashmi Mussadi |
|
160000 |
|
Pallaci Mussadi |
|
134700 |
|
Rajiv Mussadi |
|
30500 |
|
Shankar Mussadi |
|
25100 |
|
Surendra Jhunjhunwala |
|
19400 |
|
Bansal Fiscal Services |
|
100000 |
|
Jagannath Fiscal Services |
|
100000 |
|
Mahalaxmi Fiscal Service |
|
100000 |
|
Sidhartgh Jhunjhunwala |
|
100 |
|
Shiv Ratan Kanodia |
|
100 |
|
Ravin Jhunjhunwala |
|
10100 |
|
Rekha Dei Jhunjhunwala |
|
10000 |
|
Sheela Jhunjhunwala |
|
10000 |
|
Amit Kumar De |
|
50000 |
|
Advance Refractory Technologies Private Limited |
|
127650 |
|
Bidar Investments and Finance Private Limited |
|
13500 |
|
Total |
|
891150 |
Equity Share Breakup (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
|
|
Bodies corporate |
|
|
Directors or relatives of Directors |
|
|
Other top fifty shareholders |
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Dyes Color Additives. |
||||
|
|
|
||||
|
Products : |
|
PRODUCTION STATUS AS ON (31.03.2010)
|
Particulars |
Unit |
|
|
Actual
Production |
|
Ceramic Colour |
Kg. |
|
|
79750.10 |
GENERAL INFORMATION
|
Bankers : |
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
R K Akar Chartered Accountant |
|
Address : |
1409, Akar Bhawan, Sangon Ka Rast, Kishanpole Bazar, Jaipur-302003, |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
900000 |
Equity Shares |
Rs. 10/- each |
Rs. 9.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
891150 |
Equity Shares |
Rs. 10/-
each |
Rs. 8.912
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 |
8.912 |
8.912 |
8.912 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
18.595 |
19.312 |
18.059 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
27.507 |
28.224 |
26.971 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
4.653 |
5.260 |
6.191 |
|
|
2] Unsecured Loans |
2.674 |
2.724 |
2.769 |
|
|
TOTAL BORROWING |
7.327 |
7.984 |
8.960 |
|
|
DEFERRED TAX LIABILITIES |
0.392 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
35.226 |
36.208 |
35.931 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
11.397 |
12.149 |
13.030 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.050 |
0.050 |
0.050 |
|
|
DEFERREX TAX ASSETS |
0.000 |
1.231 |
1.231 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
9.633
|
10.024 |
7.575 |
|
|
Sundry Debtors |
14.698
|
13.248 |
17.610 |
|
|
Cash & Bank Balances |
1.404
|
1.282 |
3.254 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
3.743
|
3.987 |
5.023 |
|
Total
Current Assets |
29.478
|
28.541 |
33.462 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
2.625
|
3.775 |
7.958 |
|
|
Other Current Liabilities |
3.073
|
1.988 |
3.884 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
5.698
|
5.763 |
11.842 |
|
|
Net Current Assets |
23.780
|
22.778 |
21.620 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
35.227 |
36.208 |
35.931 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
47.279 |
39.962 |
37.124 |
|
|
|
Other Income |
0.178 |
0.125 |
0.313 |
|
|
|
TOTAL (A) |
47.457 |
40.087 |
37.437 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Manufacturing Expenses |
30.803 |
28.011 |
24.082 |
|
|
|
Personnel and Administrative Expenses |
9.559 |
8.718 |
8.045 |
|
|
|
Selling and Distribution Expenses |
1.830 |
1.244 |
0.921 |
|
|
|
Increase/ Decrease in Stock |
0.329 |
[1.862] |
0.167 |
|
|
|
TOTAL (B) |
42.521 |
36.111 |
33.215 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
4.936 |
3.976 |
4.222 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1.540 |
0.904 |
0.948 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
3.396 |
3.072 |
3.274 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.995 |
1.079 |
1.201 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
2.401 |
1.993 |
2.073 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
3.118 |
0.739 |
0.951 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
[0.717] |
1.254 |
1.122 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
5.109 |
3.855 |
2.733 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
4.392 |
5.109 |
3.855 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
[0.80] |
-- |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
[1.51]
|
3.12 |
2.99 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
5.08
|
4.99 |
5.58 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.87
|
4.90 |
4.46 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.09
|
0.07 |
0.08 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.47
|
0.49 |
0.77 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
5.17
|
4.95 |
2.83 |
LOCAL AGENCY FURTHER INFORMATION
During the year, the sales of the company have been increased as
compared to sale of previous year.
Company is optimistic to have better results in the coming year.
Fixed Assets:
·
Land and Side Development
·
Property at Mumbai
·
Air Conditioner
·
Building
·
Computer
·
Electric Installation
·
Furniture and Fixture
·
Plant and Machinery
·
Vehicles
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.44.94 |
|
|
1 |
Rs.71.89 |
|
Euro |
1 |
Rs.64.09 |
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 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.