MIRA INFORM REPORT

 

 

Report Date :

12.10.2011

 

IDENTIFICATION DETAILS

 

Name :

LONSEN KIRI CHEMICAL INDUSTRIES LIMITED (w.e.f. 31.07.2008)

 

 

Formerly Known As :

LONSEN KIRI CHEMICAL INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

7th Floor, Hasubhai Chambers, Opposite Town Hall, Ellisbridge, Ahmedabad-380 006, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

09.04.2008

 

 

Com. Reg. No.:

04-053537

 

 

Capital Investment / Paid-up Capital :

Rs. 830.000

 

 

CIN No.:

[Company Identification No.]

U24114GJ2008PLC053537

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHML01153F

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer of Dye Stuffs

 

 

No. of Employees :

100 (office-30, Factory-70) Approximately

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 3400000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a joint venture between Kiri Dyes and Chemicals Limited and well Prospering Limited.

 

It is an established company having moderate track. The company has imported its performance in the year 2010. The company has successful in wiping off the accumulated losses of previous year. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre 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 :

7th Floor, Hasubhai Chambers, Opposite Town Hall, Ellisbridge, Ahmedabad-380 006, Gujarat, India

Tel. No.:

91-79-26574371/72/ 73

Fax No.:

91-79-26475374

E-Mail :

accounts@lonsenkiri.com

info@kiriindustries.com 

Website :

www.lonsekiri.com

 

 

Factory :

Plot No.498, 577/B, 584/B, 585, 586, 587, 588, 589 Village Dushwada, Padra, Vadodara- 391 450, Gujarat, India

 

 

DIRECTORS

 

AS ON 30.06.2011

 

Name :

Mr. Manish Pravinbhai Kiri

Designation :

Managing Director

Address :

53, Manekbaug society, Satellite Road, Ambawadi-380 015, Gujarat, India

Date of Birth/Age :

26.12.1972

Date of Appointment :

09.04.2008

DIN No.:

00198284

 

Other Directorship:

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

L24231GJ1998PLC034094

Kiri Industries Limited

Managing director

01-04-10

14-05-98

-

Active

NO

2

U24114GJ2008PLC053537

Lonsen Kiri Chemical Industries Limited

Managing director

01-09-08

09-04-08

-

Active

NO

3

U45201GJ2008PTC053728

Kiri Infrastructure Private Limited

Director

29-04-08

29-04-08

01-01-11

Active

NO

4

U24100GJ2011PLC065068

Kiri Peroxide Limited

Director

20-04-11

20-04-11

-

Active

NO

 

 

Name :

Mr. Pravinbhai Amratlal Kiri

Designation :

Director

Address :

53, Manekbaug society, Satellite Road, Ambawadi-380 015, Gujarat, India

Date of Birth/Age :

01.11.1945

Date of Appointment :

09.04.2008

DIN No.:

00198275

 

Other Directorship:

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

L24231GJ1998PLC034094

Kiri Industries Limited

Whole-time director

01-04-10

14-05-98

-

Active

NO

2

U24114GJ2008PLC053537

Lonsen Kiri Chemical Industries Limited

Director

09-04-08

09-04-08

-

Active

NO

3

U45201GJ2008PTC053728

Kiri Infrastructure Private Limited

Director

29-04-08

29-04-08

01-01-11

Active

NO

4

U24100GJ2011PLC065068

Kiri Peroxide Limited

Director

20-04-11

20-04-11

-

Active

NO

5

U74140GJ2011PTC066155

Apk Advisory Services Private Limited

Director

02-07-11

02-07-11

-

Active

NO

6

U51109GJ2011PTC066697

Chemhub Exim Private Limited

Director

09-08-11

09-08-11

-

Active

NO

7

U51109GJ2011PTC066911

Chemhub Tradelink Private Limited

Director

27-08-11

27-08-11

-

Active

NO

 

 

Name :

Han J. Gong

Designation :

Director

Address :

8-701, No.567, East Jin, AN- Road, Shanghai City, Huamu Town-201 204, Pudong District -201204

Date of Birth/Age :

19.09.1971

Date of Appointment :

09.07.2008

DIN No.:

02147775

 

 

Name :

Mr. Sheng B. Chang

Designation :

Director

Address :

No.20, Zheda road, Hangzhou City, Xihu District-310 021

Date of Birth/Age :

17.03.1974

Date of Appointment :

09.07.2008

DIN No.:

02147753

 

KEY EXECUTIVES

 

Name :

Mr. Mital Ramniklal Jani

Designation :

Secretary

Address :

13, Adarsh Society, Meghaninagar, Ahmedabad-380016, Gujarat, India

Date of Birth/Age :

14.11.1987

Date of Appointment :

01.12.2010

PAN No.:

AMFPJ5827K

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.06.2011

 

Names of Shareholders

No. of Shares

Kiri Industries Limited, India

29999998

Well Prospering Limited, Central Hong Kong

44999997

Kiri Industries Limited, India  Jointly with Pravin Kiri

1

Kiri Industries Limited, India Jointly with Manish Kiri

1

Well Prospering Limited, Central Hong Kong Jointly with Sheng Chang

1

Well Prospering Limited, Central Hong Kong Jointly with Zhifeng Xiang

1

Well Prospering Limited, Central Hong Kong Jointly with Han Gong

1

 

 

Total

75000000

 

AS ON 30.06.2011

 

Names of Preference Shareholders

No. of Shares

Kiri Industries Limited, India

3200000

Well Prospering Limited, Central Hong Kong

4800000

Total

8000000

 

AS ON 16.08.2011

 

Names of Allottees (5% Non Cumulative Redeemable Preference Shares)

No. of Shares

Well Prospering Limited

18000000

Kiri Industries Limited, India

12000000

Total

30000000

 

AS ON 30.06.2011

 

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

60.00

Bodies corporate

40.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Dye Stuffs

 

 

Products :

Item Code No. (ITC Code)

Reactive Dyes

Product Description

32041600

 

 

GENERAL INFORMATION

 

No. of Employees :

100 (office-30, Factory-70) Approximately

 

 

Bankers :

  • State Bank of India, Overseas Branch, Navjivan P.O, Navrangpura, Ahmedabad - 380014, Gujarat, India

 

  • Union Bank of India , Ashram Road Branch, C. U. Shah Chambers, Nr. Gujarat Vidhyapith, Ashram Road,, Ahmedabad - 380014, Gujarat, India

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

From Banks

Cash Credit – In Indian Rupees

 

137.944

 

25.334

Export Packing Credit

 

 

In Indian Rupees

159.892

132.447

In Foreign Currency

24.241

136.099

Bills Discounted

 

 

In Indian Rupees

6.121

0.000

In Foreign Currency

13.281

30.724

Hire Purchase Loans – In Indian Rupees

0.972

1.619

Total

342.451

326.223

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V. D. Shukla and Company

Chartered Accountants

Address :

22A Akruti Society, Sattelite Road, Ahmedabad- 380015, Gujarat, India

Tel. No.:

91-79-26445335

E-Mail :

vdshuklaco1987@yahoo.com

 

 

Holding Company :

·         Well Prospering Limited

 

 

Joint Ventures :

·         Kiri Industries Limited

·         Well Prospering Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

80000000

Equity Shares

Rs.10/- each

Rs. 800.000 Millions

70000000

Preference Shares

Rs. 10/- each

Rs. 700.000 millions

 

Total

 

Rs. 1500.000 millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.10/- each

Rs. 750.000 Millions

8000000

6% Non Cumulative Redeemable Preference Shares

Rs. 10/- each

Rs. 80.00 millions

 

Total

 

Rs. 830.000 millions

 

 

AS ON 30.06.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

80000000

Equity Shares

Rs.10/- each

Rs. 800.000 Millions

70000000

Preference Shares

Rs. 10/- each

Rs. 700.000 millions

 

Total

 

Rs. 1500.000 millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.10/- each

Rs. 750.000 Millions

8000000

6% Non Cumulative Redeemable Preference Shares

Rs. 10/- each

Rs. 80.000 millions

30000000

5% Non Cumulative Redeemable Preference Shares

Rs. 10/- each

Rs. 300.00 millions

113000000

Total

 

Rs.  1130.000 millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2010

31.12.2009

31.12.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

830.000

550.000

83.075

2] Share Application Money

18.576

0.000

81.576

3] Reserves & Surplus

5.006

0.000

0.000

4] (Accumulated Losses)

0.000

(51.459)

0.000

NETWORTH

853.582

498.541

164.651

LOAN FUNDS

 

 

 

1] Secured Loans

342.451

326.223

0.000

2] Unsecured Loans

0.000

0.000

0.158

TOTAL BORROWING

342.451

326.223

0.158

DEFERRED TAX LIABILITIES

70.441

55.685

0.000

 

 

 

 

TOTAL

1266.474

880.449

164.809

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

730.091

708.627

35.712

Capital work-in-progress

62.389

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

376.941

289.295

0.000

 

Sundry Debtors

150.236

270.443

0.000

 

Cash & Bank Balances

64.102

21.357

0.000

 

Other Current Assets

0.240

2.773

136.932

 

Loans & Advances

146.069

53.233

0.000

Total Current Assets

737.588

637.101

136.932

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

132.845

226.171

11.739

 

Other Current Liabilities

116.152

233.194

0.000

 

Provisions

19.253

6.092

0.000

Total Current Liabilities

268.250

465.457

11.739

Net Current Assets

469.338

171.644

125.193

 

 

 

 

MISCELLANEOUS EXPENSES

4.656

0.178

0.200

Pre Operative Expenses

0.000

0.000

3.704

 

 

 

 

TOTAL

1266.474

880.449

164.809

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.12.2009

31.12.2008

 

SALES

 

 

 

 

 

Income

1260.466

398.745

0.000

 

 

Export Incentives and Other Income

27.244

16.512

0.000

 

 

TOTAL                                     (A)

1287.710

415.257

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods sold

904.938

460.539

0.000

 

 

Payment to and provisions for Employees

21.617

7.422

0.152

 

 

Manufacturing Expenses

159.476

60.294

0.061

 

 

Administrative Expenses

14.420

20.338

3.048

 

 

Selling and Distribution Expenses

35.305

11.804

0.051

 

 

Preliminary Expenses written/off

0.022

0.022

0.021

 

 

Exceptional Items

0.000

(9.763)

0.000

 

 

Difference In inventories

(6.687)

(163.727)

0.000

 

 

TOTAL                                     (B)

1129.091

386.929

3.333

 

 

 

 

 

Less

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

158.619

28.328

(3.333)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

52.286

8.701

0.330

 

 

 

 

 

 

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

106.333

19.627

(3.663)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

33.129

15.401

0.041

 

 

 

 

 

 

PROFIT / (LOSS)  BEFORE TAX (E-F)                (G)

73.204

4.226

(3.704)

 

 

 

 

 

Less

TAX                                                                  (H)

15.731

55.685

0.000

 

 

 

 

 

 

PROFIT / (LOSS)  AFTER TAX (G-H)                 (I)

57.473

(51.459)

(3.704)

 

 

 

 

 

Less

PRIOR PERIOD ITEMS

1.009

0.000

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(51.459)

0.000

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.005

(51.459)

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

967.503

386.434

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

642.369

259.336

0.000

 

 

Stores & Spares

0.000

49.432

0.000

 

TOTAL IMPORTS

642.369

308.768

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.01

(1.36)

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.12.2009

31.12.2008

PAT / Total Income

(%)

4.46

(12.39)

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.81

1.06

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.99

0.31

(2.15)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.01

(0.02)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.80

1.59

0.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.75

1.38

11.66

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FINANCIAL PERFORMANCE:

 

The Company has performed with an impressive top line growth and high quality earnings. The net turnover of the Company during the year 2010 increased to Rs. 1260.466 millions as compared to Rs. 398.746 millions of previous year showing an increase of 216.11%. The Net Profit for the year 2010 stands to Rs. 56.464 millions as compared Loss of Rs. 51.459 millions of previous year. The directors are hopeful to achieve better performance in future.

 

FUTURE PROSPECTS:

 

The Company is in process to set up the new plant for manufacturing of Levafix Special Dye with an initial capacity of 3000 MTPA. The estimated cost of the entire project will be Rs. 650.000 millions which will be funded by the shareholders fund by issuing 5% Non Cumulative Redeemable Preference Shares of the Company. The company is planning to start its commission from September, 2011.

 

 

FORM 8

 

Corporate identity number of the company

U24114GJ2008PLC053537

Name of the company

LONSEN KIRI CHEMICAL INDUSTRIES  LIMITED

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

7th Floor, Hasubhai Chambers, Opposite Town Hall, Ellisbridge, Ahmedabad-380 006, Gujarat, India

This form is for

Creation of charge

Type of charge

Movable property (not being pledge)

Particular of charge holder

Union Bank of India , Ashram Road Branch, C. U. Shah Chambers, Nr. Gujarat Vidhyapith, Ashram Road,, Ahmedabad - 380014, Gujarat, India

Nature of instrument creating charge

Term Loan Agreement (Hypothecation of Movables)

Date of instrument Creating the charge

27.06.2011

Amount secured by the charge

Rs. 37.500 millions

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

Rate of interest

16% p.a. with monthly rests

 

Terms of repayment

48 monthly installments of Rs. 7,81,250/- commencing from October, 2011

 

Margin

25%

 

Extent and operation of the charge

First Charge

Short particulars of the property charged (Including location of the property)

Storage/mixing vessels purchased out of bank finance at company's premises at plot No. 498, 500, 545, 577/B,584/B, 585, 586, 587, 588, 589 at Village: Dudhwada, Taluka: Padra, District :Vadodara, Gujarat.

 

 

FIXED ASSETS:

 

·         Land

·         Furniture and Fixture

·         Computers

·         Vehicles

·         Office Equipments

·         Plant and Machinery

·         Building

 

 


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. 49.03

UK Pound

1

Rs. 76.59

Euro

1

Rs. 66.80

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

31

 

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.