MIRA INFORM REPORT

 

 

Report Date :

03.03.2011

 

IDENTIFICATION DETAILS

 

Name :

PHIROZE SETHNA PRIVATE LIMITED

 

 

Registered Office :

Royal Insurance Building, First Floor, 14, Jamshdji Tata Road, Mumbai-400020, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

24.06.1975

 

 

Com. Reg. No.:

11-18396

 

 

CIN No.:

[Company Identification No.]

U25209MH1975PTC018396

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP15563C

 

 

PAN No.:

[Permanent Account No.]

AAACP6098G

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer and Seller of Rollers, C.I. Castings, Plastisol and Organisols and Plastic Goods (Industrial Moulding).

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (60)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

 

Maximum Credit Limit :

USD 370000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having fine track. General financial position is good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal for business dealings at usual 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)

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 :

Royal Insurance Building, First Floor, 14, Jamshdji Tata Road, Mumbai-400020, Maharashtra, India

Tel. No.:

91-22-22821845/ 22821521

Fax No.:

91-22-22851130

E-Mail :

phirol@bom3.vsnl.com

Website :

http://www.phirol.com

 

 

Factory  :

Plot No. 101-A, Road No. 16, Wagle Industrial Estate, Thane-400604, Maharashtra, India

Tel. No.:

91-22-25822220/ 25811408

Fax No.:

91-22-25820837

E-Mail :

factory@phirol.com

 

 

DIRECTORS

 

As on 10.07.2010

 

Name :

Mr. Sharad Kashinath Wagle

Designation :

Whole Time Director

Address :

Paneeriya, Plot No. 286, Road No. 5, Chembur, Mumbai-400071, Maharashtra, India

Date of Birth/Age :

22.11.1937

Date of Appointment :

24.06.1975

DIN No.:

00371023

 

 

Name :

Mr. Burjor Hormusji Reporter

Designation :

Director

Address :

Sunbeam, 24C, Balagangadhar Kher Marg, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

13.02.1924

Date of Appointment :

13.01.1981

DIN No.:

00282711

 

 

Name :

Mr. Aloo Burjor Reporter

Designation :

Director

Address :

Sunbeam, 24C, Balagangadhar Kher Marg, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

01.04.1924

Date of Appointment :

01.07.1976

DIN No.:

02830514

 

 

Name :

Mr. Parviz Jamshed Batilwala

Designation :

Director

Address :

13 West Glenave Port, Chester, New York-10573, United State of America

Date of Birth/Age :

26.05.1949

Date of Appointment :

01.07.1976

DIN No.:

02875266

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 10.07.2010

 

Names of Shareholders

 

 

No. of Shares

Burjor Hormsuji Reporter

 

1750

Aloo Burjer Burjorbu

 

1250

Parvez Jamshed Batliwala

 

1000

Total

 

4000

 

Equity Share Breakup (Percentage of Total Equity)

As on 30.09.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Seller of Rollers, C.I. Castings, Plastisol and Organisols and Plastic Goods (Industrial Moulding).

 

 

Products :

PVC Based Plastic Goods

 

Automobile OEM

 

Paint Shop Products

·         Phirol 460 HH (PVC Seam Sealer)

·         Phirol PVC Underbody Coating

·         Phirol Thumb Grade Sealer

·         Phirol Box Section Gap Filler

Body Shop Products

·         Phirol Spotweld Sealer

·         Phirol Mastic Sealer

·         Phirol SMB Sealer (Hemming)

Engine and Trim shop

·         Phirothane

·         Exhaust Pipe Sealer

Automobile Ancillary

·         Phirol Dip coating Plastisol

·         Phirol Weather strip sealer

·         Phirol Headlamp Sealer

Automobile After market

·         Phirol Air Drying Sealer

·         Phirol Tough coat

·         Phirol Polyester Putty

AC and Refrigeration

·         Phirol Thermal Mastic

·         Phirol Duct Sealer

Paints and Coatings

·         Phirol Masking Compound

·         Phirol Strippable Coating

·         Phirol Fender Coat

·         Phirol Epoxy Primer

·         Phirol Epoxy intermediate coat

·         Phirol PU Top Coat

·         Phirol PVC Top Coat

·         Phirol Heat Resistant Paint 250 and 600

 

 

GENERAL INFORMATION

 

Customers :

Automobile Industries

 

·         Ashok Leyland Limited

·         Bajaj Auto Limited

·         Bajaj Tempo Limited

·         Daewoo Motors India Limited

·         Eicher Motors Limited

·         Eicher Tractors Limited

·         Fiat India Limited

·         Hero Honda Motorcycles Limited

·         Hero Honda Motors Limited

·         Hindustan Motors Limited

·         Jaycee Coach Builders Limited

·         Kinetic Motor Company Limited

·         Maharashtra Scooters Limited

·         Mahindra and Mahindra Limited

·         Maruti Udyog Limited

·         New Holland Tractors India Limited

·         Punjab Tractors Limited

·         Sutlej Motors Limited

·         Swaraj Mazda Limited

·         Sita Singh Engineers and Sons

·         Tata Motors Limited

·         TVS Suzuki Limited

·         Piaggio Greaves Vehicle Limited

·         Royal Enfield Motors Limited

·         Yamaha Motors Limited

·         Reva Electric Cars Company Private Limited


Other Industries

 

·         Anand Nishikawa Company Limited

·         Autolite India Limited

·         ASP Sealing Products

·         Metzeler Automotive Profiles

·         Crompton Greaves Limited

·         Fiem Industries Limited

·         India Japan Lighting Limited

·         India Pistons Limited

·         Lumax Industries

·         Normak Fashion Private Limited

·         Perfect Circle Victor Limited

·         VIP industries Limited

·         VDO india Limited

·         Gestetner India Limited

·         Gold Seal-Saar Gummi I Limited

·         Indian Railways

·         Universal Luggage Mfg. Company Limited

·         Wheels India Limited

 

 

Bankers :

Central Bank of India, Mumbai Main Office, Documentation Cell, Central Bank Building, 2nd Floor, Fort, Mumbai-400001, Maharashtra, India

 

 

Facilities :

Unsecured Loans

31.03.2010

Rs. in Millions

31.03.2009

Rs. in Millions

From Directors

11.270

31.323

From Erstwhile Shareholding

4.027

4.474

Total

15.297

35.797

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

ASA and Associates

Chartered Accountant

Address :

Navbharat Estate, East Wing, 2nd Floor, Zakaria Bunder Road, Sewri (West), Mumbai-400015, Maharashtra, India

Tel. No.:

91-22-24104000

Fax No.:

91-22-24106263

 

 

Subsidiaries :

Gramos Chemicals India Private Limited

U99999MH1985PTC035486

 


 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

4950

Unclassified Shares

Rs. 100/- each

Rs. 0.495 Million

50

9.50% Cumulative Redeemable Preference Shares

Rs. 100/- each

Rs. 0.005 Million

 

Total

 

Rs. 1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000

Equity Shares

Rs. 100/- each

Rs. 0.400 Million

 


 

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

0.400

0.400

0.400

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

91.472

86.964

84.701

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

91.872

87.364

85.101

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

15.297

35.797

31.882

TOTAL BORROWING

15.297

35.797

31.882

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

107.169

123.161

116.983

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

7.152

3.524

4.393

Capital work-in-progress

0.000

1.321

0.000

 

 

 

 

INVESTMENT

80.218

98.918

81.795

DEFERREX TAX ASSETS

1.154

1.474

1.194

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

13.591

13.126

8.230

 

Sundry Debtors

29.052

27.522

30.524

 

Cash & Bank Balances

5.283

4.331

11.937

 

Other Current Assets

0.049

0.058

0.320

 

Loans & Advances

12.302

10.951

38.681

Total Current Assets

60.277

55.988

89.692

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

11.984

10.346

11.319

 

Other Current Liabilities

4.988

2.056

4.038

 

Provisions

24.660

25.662

44.734

Total Current Liabilities

41.632

38.064

60.091

Net Current Assets

18.645

17.924

29.601

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

107.169

123.161

116.983

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

199.923

138.901

180.049

 

 

Other Income

10.870

14.634

 

 

 

TOTAL                                    

210.793

153.535

180.049

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Other Expenses

186.869

132.746

 

 

 

TOTAL                                    

186.869

132.746

135.481

 

 

 

 

(Including Depreciation)

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

23.924

20.789

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.735

1.197

 

 

 

 

 

 

 

PROFIT BEFORE TAX

22.189

19.592

44.568

 

 

 

 

 

Less

TAX                                                                 

6.021

5.630

5.732

 

 

 

 

 

 

PROFIT AFTER TAX

16.168

13.962

38.836

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

52.959

52.296

--

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.600

1.600

--

 

 

Proposed Dividend

10.000

10.000

--

 

 

Tax on Dividend

1.661

1.699

--

 

BALANCE CARRIED TO THE B/S

55.866

52.959

--

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

3.980

3.893

0.211

 

 

Commission Earnings

0.000

0.000

0.007

 

TOTAL EARNINGS

3.980

3.893

0.218

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

13.959

9.215

5.074

 

 

Trading Goods

26.258

10.393

4.947

 

TOTAL IMPORTS

40.217

19.608

10.021

 

 

 

 

 

 

Earnings Per Share (Rs.)

4042.00

3487.00

--

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

7.67

9.09

21.57

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

11.10

14.11

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

32.91

32.92

47.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.22

0.52

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.62

0.85

1.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.48

1.49

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Review for the year’s Working:

 

Sales and Contribution for the first quarter in the manufacturing division are lower as compared with the corresponding of the current financial year however trading division showed better results as compared with the corresponding period of the last year.

 

Bankers Charges Report as per Registry

 

This form is for

Creation of charge

Corporate identity number of the company

U25209MH1975PTC018396

Name of the company

PHIROZE SETHNA PRIVATE LIMITED

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

Royal Insurance Building, First Floor, 14, Jamshdji Tata Road, Mumbai-400020, Maharashtra, India

Type of charge

Book Debts

Movable Property

Particular of charge holder

Central Bank of India, Mumbai Main Office, Documentation Cell, Central Bank Building, 2nd Floor, Fort, Mumbai-400001, Maharashtra, India

Nature of description of the instrument creating or modifying the charge

Agreement of Hypothecation (Goods, Plant and Machineries, book debts and other movable assets)

Date of instrument Creating the charge

14.05.2007

Amount secured by the charge

Rs. 9.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

Interest shall be charged at such rates as would be fixed by the Bank from time to time calculated on the daily balance of such accounts and be debited therto on the last working day of the month.

 

Terms of Repayment

On Demand

 

Margin

As required by the Bank form time to time

 

Extent and Operation of the charge

The security by way of first charge on hypothecated assets for payment and discharge on demand the sum of Rs. 9.000 Millions and all other monies at any time payable by borrower to bank under or in respect of all or some or any of the aforesaid facilities granted or to be granted to borrower and also as security for the payment and discharge of all indebtedness whatsoever of liabilities of borrower to bank in respect of any liabilities undertaken by bank unde any L/C opened / Continues in Others

 

Others

Gurantee,  indemnity issued by bank for borrower or otherwise in respect of any account at any office of Bank (whether accrued, accruing or contingent and whether solely or jointly  with others) and any BoE, PNs or instruments drawn, made, accepted or endorsed by borrower solely  or jointly which the bank may discount or become interested in, together with all interest, discount, commission, charges, costs and expenses, facilities and limits : C/C (Hypothecation) Rs. 4.000 Millions, L/C (Imp/ Inl/ DA/DP) Rs. 5.000 Millions Total Rs. 9.000 Millions

Short particulars of the property charged

1)       Stocks of RM, such as consumable stores and spares, packing materials etc. and SIP, and FGs, etc. bother present and future

2)       All present and future book debts outstanding monies, receivables, claims, bills, rights to or immovable properties and movable assets

3)       All tangible, movable properties and assets of borrower of whatsoever nature including plants, machineries, tools, accessories, stores, spares, furniture, articles, office equipments, computers, electrical installations and this present and future at Mumbai

 

 

Fixed Assets:

 

·         Land

·         Building

·         Plant and Machinery

·         Electrical Installation

·         Office Equipments

·         Computer Equipments

·         Furniture and Fixtures

·         Vehicles

 

AS PER WEBSITE

 

Profile:

 

Milestones :

 

A humble start was made by establishing Phiroze Sethna and Company in the year 1902 to serve as insurance agents and cotton dealers for leading textile companies in Bombay.

 

Beginning in the year 1926, in addition to the above, the Company managed a group of cotton ginning and pressing factories as well as oil mills at various places in Central India.

 

When the business expanded, the constitution of the Firm was changed to a private limited company, with a registered office and a separate sales office in the business area of Bombay.

 

In the year 1962, the first factory, Phiroze Sethna Industries, was established in Thane (Northern suburb of Bombay). Here the Company pioneered the manufacture of PVC impression rollers used in duplicating machines exclusively for Gestetner India Limited and PVC Dip moulded products for both consumer and industrial applications.

The Company went on to specialize in liquid plastic products based on PVC such as,

 

  • PVC Plastisols
  • PVC Sealants
  • PVC Underbody Coatings
  • PVC Organosols
  • PVC Protective Coatings

 

In the mid eighties there was a spike in the manufacture of automobiles and two-wheelers in India. Most of the Indian manufacturers collaborated with Japanese counterparts to produce light commercial vehicles, cars, scooters, and motorcycles. This resulted in an increased demand for sophisticated sealants and adhesives. Phiroze Sethna Private Limited was successful in the development of suitable products to meet these demands.

 


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.45.12

UK Pound

1

Rs.73.43

Euro

1

Rs.62.32

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--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

 

60

 

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.