MIRA INFORM REPORT

 

 

Report Date :

23.03.2011

 

IDENTIFICATION DETAILS

 

Name :

VIMAL INTERTRADE PRIVATE LIMITED

 

 

Registered Office :

C-310, Shyam Kamal Agarwal Market, Vile Parle (East), Mumbai – 400 057, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

03.08.2004

 

 

Com. Reg. No.:

11-147822

 

 

CIN No.:

[Company Identification No.]

U51490MH2004PTC147822

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV11775B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributor and Dealer of Specialty Chemicals and Resins. 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 710000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct 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

 

 

INFORMATION DECLINED BY

 

MANAGEMENT NON CO OPERATIVE [NAME NOT DISCLOSED]

 

 

LOCATIONS

 

Registered Office/ Head Office/ Factory :

C-310, Shyam Kamal Agarwal Market, Vile Parle (East), Mumbai – 400 057, Maharashtra, India

Tel. No.:

91-22-65093909

Fax No.:

91-22-26127382

E-Mail :

resources@vimalagencies.net

info@vimalagencies.net

Website :

http://www.vimalagencies.net

 

 

Regional Offices and Warehouses :

Located at:

 

·         Chennai

·         Delhi

·         Kolkata

 

 

Business division:

Paints and Coatings

coating@vimalagencies.net (Paints)

bmct@vimalagencies.net (Construction)

bmct@vimalagencies.net (Adhesive)

plastpack@vimalagencies.net (Leather)

ink@vimalagencies.net  (Inks)

diamond_tools@vimalagencies.net (Diamond Tools)

powder_coating@vimalagencies.net (Powder Coating)

 

Plastic and Polymers

chemical@vimalagencies.net (Auxiliaries)

chemical@vimalagencies.net (Water Treatment)

chemical@vimalagencies.net (Electronics)

chemical@vimalagencies.net (Lubricant)

 

Specialty Chemicals

lifescience@vimalagencies.net (Pharma)

lifescience@vimalagencies.net (Agro)

lifescience@vimalagencies.net (Personal Care Personal Care)

lifescience@vimalagencies.net (Food)

lifescience@vimalagencies.net (Household)

lifescience@vimalagencies.net (Flavor and Fragrance)

 

 

DIRECTORS

 

As on 30.09.2010

 

Name :

Mr. Bimal Vasant Shah

Designation :

Managing Director

Address :

602, Prangan, Malvia Road, Mumbai-400057, Maharashtra, India

Date of Birth/Age :

02.12.1963

Experience :

22 Years

Date of Appointment :

03.08.2004

 

 

Name :

Mr. Paras Vasantrai Shah

Designation :

Director

Address :

Malvia Road, Vile Parle (East), Mumbai-400057, Maharashtra, India

Date of Birth/Age :

06.08.1970

Date of Appointment :

03.08.2004

 

 

Name :

Mr. Mayur Vasantrai Shah

Designation :

Director

Address :

602, Prangan, Malvia Road, Mumbai-400057, Maharashtra, India

Date of Birth/Age :

24.10.1968

Date of Appointment :

03.08.2004

 

 

Name :

Mr. Hiren Vasantrai Shah

Designation :

Director

Address :

602, Prangan, Malvia Road, Mumbai-400057, Maharashtra, India

Date of Birth/Age :

09.05.1973

Date of Appointment :

03.08.2004

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Names of Shareholders

 

 

No. of Shares

Bimal V. Shah

 

267000

Vasantrai R. Shah

 

50

Mayur V. Shah

 

74150

Paras V. Shah

 

74150

Hiren V. Shah

 

74150

Vasantrai R. Shah (HUF)

 

200

Dhirajben V. Shah

 

250

Shilpa B. Shah

 

500

Ami M. Shah

 

500

Binkal P. Shah

 

500

Vaishali H. Shah

 

500

Bimal V. Shah (HUF)

 

500

Paras V. Shah (HUF)

 

500

Mayor V. Shah (HUF)

 

500

Hiren V. Shah (HUF)

 

500

Total

 

493950

 

As on 30.09.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor and Dealer of Specialty Chemicals and Resins. 

 

 

Products :

  • Specialty Chemicals
  • Resins 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not divulged by the Management

 

 

Bankers :

  • Bank of Baroda, Nitin Niwas, 47, M. G. Road, Vile Parle (East), Mumbai-400057, Maharashtra, India
  • Bank of Baroda, Khand Bazar Branch, Mumbai-400003, Maharashtra, India
  • HDFC Bank

 

 

Facilities :

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Working Capital Loans from Banks

(Secured against Hypothecation of stock in trade and book debts of the company and equitable mortgage of the residential/office premises and personal guarantees of company’s directors.)

182.555

182.101

Total

182.555

182.101

 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Rajiv N. Shah and Associates

Chartered Accountants

Address :

A-1, Shreenath Darshan Building, Near M. K. High School, Factory Lane, Borivali (West), Mumbai-400092, Maharashtra, India

 

 

CAPITAL STRUCTURE

 

As on 30.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.100/- Each

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

493950

Equity Share

Rs.100/- each

Rs.49.395 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

49.395

49.395

49.395

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

127.022

98.454

92.455

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

176.417

147.849

141.850

LOAN FUNDS

 

 

 

1] Secured Loans

182.555

182.101

113.740

2] Unsecured Loans

1.575

79.180

148.475

TOTAL BORROWING

184.130

261.281

262.215

DEFERRED TAX LIABILITIES

0.631

0.000

0.057

 

 

 

 

TOTAL

361.178

409.130

404.122

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

8.783

7.218

5.323

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.061

0.050

0.000

DEFERREX TAX ASSETS

0.773

0.718

0.122

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

165.723

187.966

161.440

 

Sundry Debtors

311.441

302.134

287.694

 

Cash & Bank Balances

3.794

7.304

14.929

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

68.448

48.966

48.888

Total Current Assets

549.406

546.370

512.951

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

166.036

117.753

90.074

 

Other Current Liabilities

4.834

1.438

1.333

 

Provisions

27.273

26.382

23.262

Total Current Liabilities

198.143

145.573

114.669

Net Current Assets

351.263

400.797

398.282

 

 

 

 

MISCELLANEOUS EXPENSES

0.298

0.347

0.395

 

 

 

 

TOTAL

361.178

409.130

404.122

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

1539.910

1643.655

1374.386

 

 

Other Income

0.266

0.320

0.853

 

 

TOTAL                                     (A)

1540.176

1643.975

1375.239

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

1460.726

1587.884

1312.022

 

 

 

 

 

Less

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

79.450

56.091

63.217

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

32.377

44.836

34.124

 

 

 

 

 

 

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

47.073

11.255

29.093

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.694

1.359

0.738

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

45.379

9.896

28.355

 

 

 

 

 

Less

TAX                                                                  (H)

15.475

3.833

9.172

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

29.904

6.063

19.183

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

47.911

41.913

22.781

 

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

76.480

47.911

41.913

 

 

 

 

 

 

Earnings Per Share (Rs.)

60.54

-

-

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

1.94

0.37

1.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.95

0.60

2.06

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.13

1.79

5.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.07

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.17

2.75

2.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.77

3.75

4.47

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

YEAR IN RETROSPECT:

 

2009-10 commenced with the concern that the world economy may further worsen and plunge into a long depression. However, as the year moved on, there were tentative indications of improvement in India, particularly seen during the second half even as the large developed economies continued to post a negative growth in GDP. The key developing economies, China and India in particular grew in GDP though the rate declined in spite of high internal demand. The price of the crude oil came down from the peak it had reached in 2008. Indian Re strengthened against the USD as well Euro after weakening to an all time low. Indeed, they now live a world that is highly interdependent and an era of considerable uncertainties.

 

The overall performance of the Chemical Industry deteriorated during the year, not only because of the economic downturn, but also due to fundamental changes taking place in the structure of the Industry. Environment protection and energy conservation are two foremost challenges for the chemical companies as they endeavour to become competitive and customer focused.

 

Amidst this background, the performance of the Company for 2009-10 was as follows:

 

- Though the Sales have decreased marginally by 6.74% from 1643.700 Millions to 1539.900 Millions. The PBT has jumped by 458 % from 989.600 Millions to 45.378 Millions which clearly shows that there is no real decrease in overall   performance of the Company. The decrease in sales in terms of value is largely attributable to the fact that the Indian

 

- Rupee appreciated by 11% bringing down import costs substantially and sluggish demand pushed the prices further down.

 

- The inventory levels came down by 13% from 188.000 Millions levels to 165.700 Millions level. And the inventory carrying costs were also brought down from 5.056 Millions to 3.583 Millions on increased volume of sales.

 

FUTURE STRATEGY

 

The Company is committed to work with a sense of purpose, with an inspiring vision and with a strategy of transformation. Therefore, the Company will not only face the contemporary challenges, but will also pledge its unflinching allegiance to a future that has multidimensional multipliers for growth. And to achieve all that is visualized by the Company, they have shifted the focus of the existing strategy of capitalizing in the domestic market and sourcing products/material only from US or European based MNC’s to exploring export potential in SARC countries and sourcing of low cost products/materials from Asia Pacific. The Company has been putting in rigorous efforts for achieving the desired goals.

 

RESOURCES

 

The Company has been consistently strengthening its marketing team by regularly inducting new professionally qualified manpower for massive marketing operations. The total marketing team now consists of more than 45 young and energetic marketing professional headed by key management personnel. With a view to meeting with  the ever increasing working capital requirement, the Company is in the process of putting up an appropriate proposal for availing enhanced credit facilities with their bankers, Bank of Baroda for both fund and non-fund based credit facilities.

 

FUTURE GROWTH

 

The Directors have been putting in best efforts for expanding the customer base, the product segment base, the infrastructural set up.

 

Bankers Charges Report as per Registry

 

Name of the company

VIMAL INTERTRADE PRIVATE LIMITED

Presented By

Bank of Baroda, Khand Bazar Branch, Mumbai-400003, Maharashtra, India

1) Date and description of instrument creating the change

Composite hypothecation agreement dated 06.10.2005.

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 100.000 Millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

1) The whole of the borrower’s stocks, both present and future and including but without prejudice to the generality of the foregoing words, all stocks of raw material, work-in-progress, semi finished goods and finished goods such as various chemicals, packing materials and stores etc., whatsoever and wheresoever situate and / or in transit whether now belonging to or that may at any time during the continuous of this security belong the borrower or that may be held by any party anywhere to the order and disposition of the borrower.   

 

2) All the present and future book debts, outstanding monies, receivables, claims, bills, contracts, engagements and securities which are now due and owing or which may at any time hereafter during the continuance of this security become due and owing to the borrower in the course of its business by any person, firm, company or body corporate or by the Government of India or any State Government of Indian Railways or any Government Department of Office or any Municipal or Local or Public or Semi-Government Body or authority whatsoever including those relating to the assets leased out and / or given on hire purchase basis.      

4) Gist of the terms and conditions and extent and operation of the charge.

The charges are created to secure following credit facilities together with interest / commission and margin as stated there against.

 

Nature of Facility

Interest / Commission

Margin

Cash Credit (hypothecation of stock and book debts Rs. 50.000 millions)

0.5% above BPLR

25%

Letter of Credit (hypothecation of stock Rs. 50.000 millions)

As per banks guidelines

--

5) Name and Address and description of the person entitled to the charge.

Bank of Baroda, Khand Bazar Branch, Mumbai – 400 003, Maharashtra, India 

6) Date  and brief description of instrument modifying the charge

N A

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

N A

 

Corporate identity number of the company

U51490MH2004PTC147822

Name of the company

VIMAL INTERTRADE PRIVATE LIMITED

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

C-310, Shyam Kamal, Agarwal Market, Vile Parle (East), Mumbai-400057, Maharashtra, India

This form is for

Modification of charge

Charge identification number of the modified 

90354117

Type of charge

Book Debts

Movable Property

Particular of charge holder

Bank of Baroda, Nitin Niwas, 47, M. G. Road, Vile Parle (East), Mumbai-400057, Maharashtra, India

Email ID: shirishshetye@gmail.com

Nature of description of the instrument creating or modifying the charge

Supplemental composite instrument of hypothecation of goods, book-debts, moveable machinery and vehicles.

Date of instrument Creating the charge

09.02.2010

Amount secured by the charge

Rs.461.400 Millions

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

Rate of Interest

Interest on the cash credit limit at the rate of 0.50% over Prime Lending Rate of the Bank i.e. 12.50% p.a. with monthly rests.

 

Terms of Repayment

On Demand.

 

Margin

25% on the Stock and Book Debts.

10% cash margin in respect of LC and G'tee.

 

Extent and Operation of the charge

The charge is modified to secure Line of Credit : Cash Credit (Hypn. of Stock and Book Debts) - Rs.400 Millions [with sub-limit: Inland/Foreign LC - Rs.150 Millions and Bank Guarantee - Rs.50 Millions] and National Credit exposure (for forward cover limit Rs.1227.600 Millions) - Rs.61.400 Millions, aggregating to Rs.46,14,00,000/- together with interest, additional interest, further interest by way of liquidated damages, compound interest, commitment charges, commission, Premia on pre-payment, cost, charges and expense

Short particulars of the property charged

Stocks of RMs, SIP, FGs, consumable spares and packing materials.

 

All the Book Debts in respect of supplies made to various Govt. Departments or limited companies etc. as evidenced by supply bills, receipted challans/receipted invoices deposited with the Bank.

 

All the moveable machinery of the Borrower including all stores and spare parts, both present and future and all the vehicles.

Date of latest modification prior to the present modification

12.09.2008

Particulars of the present modification 

The charge is increased upto Rs.461.400 Millions to cover Line of Credit: Cash Credit (Hypn. of Stock and Book Debts) - Rs.400 Millions (increased from Rs.225.000 Millions) [with sub-limit: Inland/Foreign LC - Rs.150 Millions and Bank Guarantee - Rs.50 Millions] and National Credit exposure (for forward cover limit Rs.1227.600 Millions) - Rs.61.400 Millions (Fresh).

 

Fixed Assets:

 

·         Computer Systems

·         Office Equipments

·         Furniture and Fixture

·         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.44.97

UK Pound

1

Rs.73.34

Euro

1

Rs.63.68

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

45

 

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.