MIRA INFORM REPORT

 

 

Report Date :

04.10.2011

 

IDENTIFICATION DETAILS

 

Name :

CONTINENTAL INDIA LIMITED

 

 

Formerly Known As :

MODI TYRES COMPANY LIMITED

 

 

Registered Office :

1012-1015, 10th Floor, Devika Towers, 6 Nehru Place, New Delhi – 110019

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

16.09.2006

 

 

Com. Reg. No.:

55-153993

 

 

Capital Investment / Paid-up Capital :

Rs.560.466 Millions

 

 

CIN No.:

[Company Identification No.]

U25203DL2006PTC153993

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Tyres and Related Components for Heavy Vehicles.

 

 

No. of Employees :

Not Available

 


 

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 800000

 

 

Status :

Recently Commenced Business

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Though the company was incorporated in the year 2006, the company has commenced its commercial operation in the year 2009-10. Trade relations are fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealing 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 :

1012-1015, 10th Floor, Devika Towers, 6 Nehru Place, New Delhi – 110019, India

Tel. No.:

91-11-26848416

Fax No.:

91-11-26837530

E-Mail :

vkmodi@modigroup.com

skbajpai@modigroup.net

sthakur@modigroup.net

sthakur@mtcpl.in

Website :

http://www.mtcpl.in

 

 

Corporate Office :

Roorkee Moad, Modipuram, Meerut – 250110, India

 

 

DIRECTORS

 

AS ON 29.09.2010

 

Name :

Mr. Vinay Kumar Modi

Designation :

Director

Address :

55-A, Friends Colony, New Delhi – 110025, Delhi, India

Date of Birth/Age :

13.06.1943

Date of Appointment :

16.09.2006

 

 

Name :

Mr. Alok Kumar Modi

Designation :

Whole Time Director

Address :

55-A, Friends Colony, New Delhi – 110025, Delhi, India

Date of Birth/Age :

18.06.1966

Date of Appointment :

16.09.2006

 

 

Name :

Mr. Chandan Bhattacharya

Designation :

Director

Address :

Flat 702, Surya Apartment A Wing, 53 B, Desai Road, Breach Candy, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

13.01.1945

Date of Appointment :

20.08.2009

Date of Ceasing :

14.03.2011

Email :

Ch.bhattacharya@yahoo.com

 

 

Name :

Mr. Prithvi Raj Khanna

Designation :

Director

Address :

House No. 70, Sunder Nagar, New Delhi – 110003, Delhi, India

Date of Birth/Age :

02.07.1993

Date of Appointment :

20.08.2009

Date of Ceasing :

14.03.2011

Email :

nishant@selectgroup.in

 

 

Name :

Mr. Sanjiwan Sahni

Designation :

Director appointed in casual vacancy

Address :

H- I, Harshingar Lane, Deramandi Road, New Delhi – 110047, India arshingar Lane,

Date of Birth/Age :

16.12.1945

Date of Appointment :

14.03.2011

Email :

Sanji.sahni@gmail.com

 

 

KEY EXECUTIVES

 

Name :

Mr. Saroj Kumar Thakur

Designation :

Company Secretary

Address :

House No.1082, Sector 3, Ballabgarh, Faridabad – 121004, Haryana, India

Date of Birth/Age :

04.06.1984

Date of Appointment :

20.01.2010

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2010)

 

Names of Shareholders

No. of Shares

 

 

Vinay Kumar Modi

1

Modi Rubber Limited, India

56046679

 

 

Total

56046680

 

 

(AS ON 29.09.2010)

 

Category

Percentage

 

 

Bodies corporate

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Tyres and Related Components for Heavy Vehicles.

 

 

Products :

Item Code No.

 

Product Description

40112000

Automobile Tyres

40131002

Automobile Tubes

40129004

Automobile Flaps

 

 


PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

Installed Capacity

 

Actual Production

 

 

 

 

Tyres

No.

1140000

469350

Tubes

No.

1200000

495600

Flaps

No.

240000

154876

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Yes Bank Limited,

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

 

 

Facilities :

Secured Loan

 

31.03.2010

31.03.2009

 

Rs. In Millions

From Banks

 

 

Cash Credit Facility

995.943

--

Other Loans:

 

 

Finance lease obligation

4.923

14.768

 

 

 

Total

100.866

14.768

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name 1 :

BSR and Company

Chartered Accountant

Address :

Building No.10, 8th Floor, Tower-B, DLF City, Phase – IIND, Gurgaon – 122002, Haryana, India

 

 

Ultimate Holding Company/ Holding Company :

·         Modi Rubber Limited

CIN No.: L25199UP1971PLC003392

 


 

CAPITAL STRUCTURE

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.10/- each

Rs.750.000 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

56046680

Equity Shares

Rs.10/- each

Rs.560.466 Millions

 

 

 

 

 

 

NOTE:

 

Previous year 10000 equity shares of Rs.10 each fully paid up (of the above 56046679 equity shares of Rs.10 each fully paid up are held by Modi Rubber Limited, the holding and the ultimate holding company)

 

(Of the above 45661744 (previous year nil) equity shares of Rs.10 each have been allotted as fully paid up, without payments being received in cash.)

 


 

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

560.466

560.466

0.100

2] Share Application Money

0.000

0.000

456.617

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(362.481)

(116.466)

0.000

NETWORTH

197.985

444.000

456.717

LOAN FUNDS

 

 

 

1] Secured Loans

1000.866

14.768

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

1000.866

14.768

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1198.851

458.768

456.717

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

587.695

93.457

49.286

Capital work-in-progress

71.259

543.597

430.412

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

913.712
85.064

66.826

 

Sundry Debtors

592.695
0.000

0.000

 

Cash & Bank Balances

45.135
2.896

0.175

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

263.664
2.004

11.795

Total Current Assets

1815.206
89.964

78.796

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

374.606
161.397

33.820

 

Other Current Liabilities

801.914
33.153

0.000

 

Provisions

98.789
73.700

67.993

Total Current Liabilities

1275.309
268.250

101.813

Net Current Assets

539.897
(178.286)

(23.017)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.036

 

 

 

 

TOTAL

1198.851

458.768

456.717

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

TOTAL                                     (A)

 

3676.340

Nil

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Personnel Expenses

 

68.715

 

 

Stores and spares consumed

 

3738.357

1.429

 

 

Administrative Expenses

 

 

33.298

 

 

TOTAL                                     (B)

 

3738.357

103.442

 

 

 

 

 

Less

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

 

(62.017)

(103.442)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

122.784

4.760

 

 

 

 

 

 

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

 

(184.801)

(108.202)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

61.214

6.558

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

(246.015)

(114.760)

 

 

 

 

 

Less

TAX                                                                  (H)

 

0.000

1.702

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

(246.015)

(116.466)

 

 

 

 

 

 

IMPORT VALUE

 

159.678

1.088

 

 

 

 

 

 

EXPORT VALUE

 

755.411

--

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

(4.39)

(2.75)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

(6.69)

0.00

--

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(10.24)
(62.56)

--

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.24)
(0.25)

--

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

11.50
0.63

0.22

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42
0.33

0.77

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE:

 

The Registered Office of the company has been shifted from, 4/7C DDA Shopping Centre, New Friends colony, New Delhi – 110025, India, to the present address w.e.f. 15.07.2011.

 

 

WORKING RESULT AND FUTURE OUTLOOK:

 

The company has recorded domestic sales of Rs.3056.066 Millions and export sales Rs.755.411 Millions. The company has reported a loss after tax of Rs.246.015 Millions as compared of Rs.116.466 Millions in the previous year. Plant has a capacity of production 95,000 tyres per month whereas presently company is producing 60,000 tyres per months approx. It is expected during the current year company with achieve 90.95% plant capacity.

 

 The company has been making all out efforts to strengthen distribution and selling net work and to have maximum products in its portion to cater needs of its customers presently the company has 110 CFAs and 1400 dealers. During the current year, it is expected to reach 200 CFAs a2d 2500 dealers. The company has developed a new tyres ‘Miler’ to expand product portfolio which is expected to hit market some time in the month of Nov/ Dec 2010. The company has successfully gone live on SAP in its production for uniformity in products and inventory, distribution and accounting for elective and better control.

 

The board of directors are the company has successfully renewed technology and continental brand use agreements with continental Aktiengeleschaft, Germany.

 

Board of director are report that product is very well accepted in the market by the customers and future of the company coupled with the expected GDP growth of over 8.9% looks very optimality. However, high volubility in the prices of raw materials in particulars natural tuber presently being witnessed will pose a challenge to the company to meet.

 

 

FINANCIAL RESULTS:

 

During the year under review company has reported a loos of 116.500 millions (Previous year profit/loss Nil) and accumulated capital work in progress of Rs.543.600 millions Which required to be capitalized in terms of Accounting standards requirements on commencement of commercial production in the current year, Capital work in progress mainly consist of assets transferred and funds provided for repair Rs.109.749 millions  is lying in the share application account, pending allotment of share, Incurred by MRL for repair and refurbishment.

 

 

FIXED ASSETS:

 

·         Software License

·         Assets

·         Freehold land

·         Building

·         Furniture and fixtures

·         Office equipment

·         Computers

·         Vehicles

 

 

FORM: 8

 

Corporate identity number of the company

U25203DL2006PLC153993

Name of the company

MODI TYRES COMPANY  LIMITED

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

4/7C DDA Shopping Centre, New Friends Colony, New Delhi – 110025, India

sthakur@modigroup.net

This form is for

Modification of Charge

Type of charge

Immovable Property

Book Debts

Movable Property

Floating Charge

Others : All Current and Movable Fixed Assets

Particular of charge holder

Yes Bank Limited,

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

delhicadmidoffice@yesbank.in

Nature of instrument creating charge

1 Supplemental Deed of hypothecation dated March 23, 2011 for enhancement of facilities to Rs.140.000 Millions

 

2 Supplemental Deed of hypothecation dated March 23, 2011 for enhancement of facilities from Rs.140.000 Millions to Rs.160.000 Millions

Date of instrument Creating the charge

23.03.2011

Amount secured by the charge

Rs.1600.000 millions

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

Rate of interest :

LC/ FBG: 3% p.a.

CC/WCDL: YBL Base rate plus 8% p.a.

EPC: YBL Base rate plus 8% p.a.

PCFC/PSFC:LIBOR plus 2%pa

STL: Base Rate plus 5.50% pa

TL A: Base Rate plus 3% pa

TL B: Base Rate plus 8% pa

 

Terms of Repayment :

1 Letter of Credit (LC) (Rs.1300 Million): NA

Sub Limit of 1

1a Cash Credit / Working Capital Demand Loan: Payable on Demand

1b Export Packing Credit In Rupee (EPC)/ Post Shipment in Foreign Currency (PSFC)/ Packing Credit in Foreign Currency (PCFC)/ Bank Guarantee (Financial) (BG): NA

1d Short Term Loan: 9 monthly installment after moratorium of 3 months

 

2 Term Loan A (Rs.200 Million): Bullet repayment on December 31, 2011

3 Term Loan B (Rs.100 Million): Bullet repayment on December 31, 2011

 

Margin :

1 Cash Credit (CC)/ Working Capital Demand Loan (WCDL): 25% of Debtors (not more than 90 days old) plus 25% of Raw Material plus 20% of work in progress and finished goods plus 33.37% of stores and spares less creditors (Good covered under unpaid bills under LC will be excluded from the total value of stocks)

2 LC/BG: 10% Cash Margin

3 EPC/PCFC/PSFC: Nil

4 Term Loan A (TL A): Nil

5 Term Loan B (TL B): Nil

 

Extent and operation of the charge :

Exclusive charge by way of Hypothecation on all Current assets and Movable Fixed Assets of the Borrower (both present and future)

Exclusive charge by way of Equitable mortgage on properties:

1. Plot of land bearing Khasra No. 1M (0-17-7), 4M(174-11-3), 6M(5-5-10), vill. Mukurrabpur Palhera and Khasra Bearing No. 1699M(4-12-0), 1700M (1-18-0) vill. Pabil Khas, Parghana Daurala, Tehsil Sardhana, Meerut Total admeasuring(admg) 117Acres(approx).

2. Plot of land admg 12045 Sq. Mtrs. Ved Vyas Puri, Meerut.

 

Others :

 

Short Particulars of the property charged

Exclusive Charge on whole of the Current Assets of the Borrower's stock of raw material, semi-finished and finished goods, stores and spares, bills receivables and book debts (both present and future)

 

Exclusive Charge on whole of the Movable Fixed Assets of the Borrower located anywhere in India (both present and future)

 

Equitable mortgage on Plot bearing Khasra No.1M(0-17-7), 4M (174-11-3),6M (5-5-10) at Mukurrabpur Palhera and Khasra bearing 1699M(4-12-0),1700M (1-18-0) at Pabil khas, Parghana Daurala, Tehsil Sardhana, Meerut

 

Equitable mortgage on Plot of land admeasuring 12045 Sq. Mts. at Ved Vyas Puri, Meerut.

Particulars of the present modification

Modification is pursuant to enhancement in the facility amount from Rs.1300.000 Millions to Rs.1600.000 Millions pursuant to sanction of fresh TL A of INR 200 Million and fresh TL B of Rs.100 Million

 

Charge on the immovable property is only on the facility amount of Rs.1300 million.

 

Charge on the current and movable fixed assets is on the facility amount of Rs.1600 million.

 

Total charge on the Current Assets, Movable fixed Assets and Immovable Property shall not exceed Rs.1600.000 Millions

 

FIXED ASSETS:

 

·         Freehold Land

·         Building

·         Plant and Machinery

·         Furniture and Fixtures

·         Office Equipments

·         Computers

 

 


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 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.49.42

UK Pound

1

Rs.76.72

Euro

1

Rs.65.85

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

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

2

--CREDIT LINES

1~10

2

--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

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.