MIRA INFORM REPORT

 

 

Report Date :

11.04.2012

 

IDENTIFICATION DETAILS

 

Name :

UNICORN PETROLEUM INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

213, Swastik Chambers CST Road, Chembur, Mumbai 400071, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

20.07.1992

 

 

Com. Reg. No.:

067785

 

 

Capital Investment / Paid-up Capital :

Rs. 8.500 millions

 

 

CIN No.:

[Company Identification No.]

U23200MH1992PTC067785

 

 

Legal Form :

Private Limited Liability Company 

 

 

Line of Business :

Manufacturer of Petroleum Jelly, IP/BP, Liquid Paraffin, White Mineral Oils etc.

 

 

No. of Employees :

35 Approximately

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 89624

 

 

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.

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

INFORMATION PARTED BY (General Details)

 

Name :

Mr. Sanjay

Designation :

Director

Contact No.:

91-9821531710

Date :

22.03.2012

 

 

 

LOCATIONS

 

Registered Office :

213, Swastik Chambers CST Road, Chembur, Mumbai 400071, Maharashtra, India

Tel. No.:

91-22-25299996 / 25299991 /92/93

Mobile No.:

91-9821531710 (Mr. Sanjay)

Fax No.:

91-22-25241895 

E-Mail :

unipetro@bom5.vsnl.net.in

sajay@unicornpetrol.co.in

Website :

www.unicornpetroleum.com

 

 

Factory  :

10, Vaibhav Industrial Estate, Sion Trombay Road, Deonar, Mumbai-400088, Maharashtra, India

Tel. No.:

91-22-25576611 / 32966611

Fax No.:

91-22-25576611

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Rajesh M Rathi

Designation :

Director

Date of Birth/Age :

18.03.1968

Date of Appointment :

20.07.1992

 

 

Name :

Mr. Sanjay G Parekh

Designation :

Director

Date of Birth/Age :

11.02.1963

Date of Appointment :

20.07.1992

 

 

Name :

Mr. Pramod Rathi

Designation :

Director

Date of Birth/Age :

19.04.1973

Date of Appointment :

01.04.2010

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

No. of Shares

 

Rajesh M Rathi / Aruna R Rathi

125000

Taradevi M Rathi / M H Rathi

160000

Tarulata Parekh / Sanjay G Parekh

97000

Madanlal H Rathi HUF

45000

Sangita K Biyani

25

Meena K Bagri

25

Jolly S Parekh / Sanjay G Parekh

16000

Nilima Saboo

25

Aruna R Rathi / Rajesh M Rathi

50000

Pramod O Rathi / Esha P Rathi

116000

Sanjay G Parekh / Jolly S Parekh

140875

Hastimal J Rathi Estate, India

70000

Rajmal Laxminarayan Sharma

25

Parekh Dyeing and Printing, India

25

Madanlal H Rathi / Rajesh M Rathi HUF

30000

Total

850000

 

AS ON 30.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

99.99

Other top fifty shareholders

 

0.01

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Petroleum Jelly, IP/BP, Liquid Paraffin, White Mineral Oils etc.

 

 

Exports :

 

Countries :

Brazil, Mexico, UAE

 

 

Imports :

 

Products :

Raw Material

Countries :

Singapore, Korea, China

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Savita Chemicals Limited

 

 

Customers :

·         Wholesaler

·         Retailer

·         Avertis Pharma

 

 

No. of Employees :

35 Approximately

 

 

Bankers :

·         Bank of Baroda, Chembur Branch, Mumbai, Maharashtra, India

·         Bank of Baroda, Crowford Market Branch, Dada Manzil, Ground Floor, 67-69, Mohammed Ali Road, Mumbai 400003, Maharashtra, India

 

 

Facilities :

Rs. In Millions

 

SECURED LOAN

31.03.2010

 

31.03.2009

 

Bank of Baroda CC A/c

(secured against stocks, book debts and personal guarantee of directors )

25.255

18.332

Total

25.255

18.332

 

 

 

 

 

 

UNSECURED LOAN

 

 

 

From Shareholder and relatives

0.000

1.800

Total

0.000

1.800

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

T Ramarao and Company

Chartered Accountant

Address :

303. Lotus House, 33-A, New Marine Lines, Mumbai 400020, Maharashtra, India

 

 

Associates/Subsidiaries :

Nil

 

 

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1475000

Equity Shares

Rs. 10 each

Rs.14.750 millions

2500

Preference Shares

Rs. 100 each

Rs. 0.250 million

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

850000

Equity Shares

Rs. 10 each

Rs.8.500 millions 

 

 

AS ON 31.03.2010

 

Authorised Capital :

 

 

No. of Shares

Type

Value

Amount

 

 

 

 

 

 

750000

Equity Shares

Rs. 10 each

Rs.7.500 millions

Add:

725000

Equity Shares

Rs. 10 each

Rs.7.250 millions

Add:

2500

Preference Shares

Rs. 100 each

Rs. 0.250 million

 

 

 

 

Rs. 15.000 millions

 

 

Issued, Subscribed & Paid-up Capital :

 

 

No. of Shares

Type

Value

Amount

 

 

 

 

 

 

712500

Equity Shares

Rs. 10 each

Rs.7.125 millions 

Add:

 

137500

Capital issued during the year

Equity Shares

 

Rs. 10 each

 

Rs.1.375 millions

Add:

 

 

 

Rs. 8.500 millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

8.500

7.125

7.125

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

13.906

9.803

7.630

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

22.406

16.928

14.755

LOAN FUNDS

 

 

 

1] Secured Loans

25.255

18.332

18.081

2] Unsecured Loans

0.000

1.800

1.650

TOTAL BORROWING

25.255

20.132

19.731

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

47.661

37.060

34.486

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4.235

2.316

2.704

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.306

0.304

0.254

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

14.953

5.591

9.490

 

Sundry Debtors

31.167

43.190

25.983

 

Cash & Bank Balances

0.027

0.040

0.034

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

9.112

2.740

2.801

Total Current Assets

55.259

51.561

38.308

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

6.283

11.823

3.663

 

Other Current Liabilities

1.926

2.208

1.021

 

Provisions

3.930

3.090

2.096

Total Current Liabilities

12.139

17.121

6.780

Net Current Assets

43.120

34.440

31.528

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

47.661

37.060

34.486

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales

205.478

241.164

170.091

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                     (A)

205.478

241.164

170.091

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Selling and Distribution Expenses

 

 

Office Expenses

198.978

237.273

167.982

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

198.978

237.273

167.982

 

 

 

 

 

Less

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

6.500

3.891

2.109

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

NA

NA

 

 

 

 

 

 

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

6.500

3.891

2.109

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

6.500

3.891

2.109

 

 

 

 

 

Less

TAX                                                                  (H)

2.398

1.53

0.838

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.102

2.361

1.271

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

9.753

7.580

6.309

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

13.855

9.753

7.580

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.000

4.955

6.622

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.64

4.05

--

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

1.99

0.97

0.74

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.16

1.61

1.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.92

7.22

5.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.22

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.66

2.20

5.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.55

3.01

5.65

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FINANCIAL RESULTS :

The company during the financial year has achieved after tax profit (PAT) of Rs.4.102 millions as against last year's figures of Rs. 2.341 millions, clocking an impressive growth of 75.22%, Direct imports of key raw materials, aided by proper inventory management and efficient recovery of debtors has helped in achieving this objective, thereby maximizing the return on capital employed. During the year under review the company has been successful in adding several new customers in their valued clientele list, boasting of the WHO's WHO in the manufacturing Industry.

 

 

PERFORMANCE:-

The Company has started BULK Imports of specialty raw material, this fiscal, that have helped increase the off-take of the company's manufactured products, which clocked a volume growth of 10.5%. Since prices of various crude related raw materials have fallen considerably by almost 40%., the total turnover of the company has reduced from Rs. 241.100 millions to Rs. 205.400 millions. However, volume growth in resale sector has been impressive, maintaining a healthy growth rate of 18.33%. Due to severe competition and recessionary trend world-wide, the Company, In spite of sustained efforts, has not been able to export directly this fiscal, but has exported substantial quantities of its manufactured products through merchant exporters and EOU Units. Manufacturing costs within Mumbai have risen substantially, in wake of which the company intends to relocate its manufacturing unit outside Mumbai, shortly. Rising Petroleum oil prices, coupled with fluctuating demand and exchange rates continue to be a major source of concern to the Company. The management and its dedicated team stand committed towards increasing the Company's turnover and bottom-line and improving its product mix in the coming fiscal.

 

 

FIXED ASSETS:

·         Factory shed

·         Premises

·         Machinery

·         Furniture

·         Typewriter

·         Air Conditioner

·         Laboratory Equipments

·         Office Equipments

·         Motor Car

·         Computer

·         Goodwill

·         Lab Furniture

 

 

FORM 8

 

Corporate identity number of the company

U23200MH1992PTC067785

Name of the company

UNICORN PETROLEUM INDUSTRIES PRIVATE LIMITED

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

213, Swastik Chambers CST Road, Chembur, Mumbai 400071, Maharashtra, India

This form is for

Modification of charge

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Others

Particular of charge holder

Bank of Baroda, Crowford Market Branch, Dada Manzil, Ground Floor, 67-69, Mohammed Ali Road, Mumbai 400003, Maharashtra, India

Email: crawfo@bankofbaroda.com

Nature of instrument creating charge

1. Supplemental Composite Agreement of Hypothecation of Goods,Book-Debts,Moveable Machinery and Vehicles.

2. Supplemental Memorandum of Entry Relating to Deposit of Title Deeds by Constructive Delivery.

Date of instrument Creating the charge

28.09.2010

Amount secured by the charge

Rs. 60.500 millions

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

Rate of interest

On Cash Credit limits- 4.50% p.a. over the base rate.

 

Terms of repayment

As may be specified by the Bank from time to time.

 

Margin

Cash Credit - 25% on stock and 25% on book-debts and 10% on LC, 25% on PC

Bank Guarantee - 10% p.a.

 

Extent and operation of the charge

The charge is created to secure the due repayment,discharge and redemption by the Company to the Bank for its CC (Hypn.of Stocks and Book Debts) facility of Rs.50 millions, Bank Guarantee facility of Rs.0.500 million and Inland/Import LCs DP/DA Rs.10 millions aggregating to Rs.60.500 millions sanctioned and granted to the Company together with interest,compound interest and or addl. interest in case of default, penal interest, liquidated damages, commitment charges, premium on prepayment or on redemption, g'tee commission, etc..

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

All the Goods, Book-debts and Movable machinery, vehicles, as described in Supplemental Composite Agreement of Hypothecation.

Gala No.10, Vaibhav Industrial Estate, Plot No.5-35, Sion Trombay Rd, Deonar, Mumbai-88, more particularly described in Second Schedule to the Mortgage Deed belonging to Mrs.Taradevi Rathi

Gala No.1B, Vaibhav Indl. Premises Co-op.Soc.Ltd., Sion Trombay Rd., Deonar, Mumbai-88, more particularly described in Second Schedule to the Mortgage Deed belonging to the Company

Unit No.11,Gr. Floor, Vaibhav Indl. Premises Co-op.Soc.Ltd., Sion Trombay Rd.,Deonar, Mumbai-88, more particularly described in Fourth Schedule to the Mortgage Deed belonging to the Company

Whether any of the property or interest therein under reference is not registered in the name of the company.

If yes, in whose name it is registers

Yes,

Mrs.Taradevi Rathi.

Date of instrument modifying the charge

08.08.2007

Particulars of the present modification

The charge is now modified as the charge on movable properties is increased upto Rs.60.500 millions  to cover Cash Credit (Hypn. of Stocks and Book Debts) facility of Rs.50.000 millions (increased from Rs.30.000 millions) and Bank Guarantee facility of Rs.5,00,000/- & additional facility Inland / Import LCs DP / DA of Rs. 1,00,00,000/-

 

 

Check List by Info Agents

Available in Report (Yes / No)

1) Year of Establishment

Yes

2) Locality of the firm

Yes

3) Constitutions of the firm

Yes

4) Premises details

Yes

5) Type of Business

Yes

6) Line of Business

Yes

7) Promoter's background

Yes

8) No. of employees

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last three years

Yes

12) Profitability for last three years

Yes

13) Reasons for variation <> 20%

--

14) Estimation for coming financial year

No

15) Capital in the business

Yes

16) Details of sister concerns

No

17) Major suppliers

Yes

18) Major customers

Yes

19) Payments terms

Yes

20) Export / Import details (if applicable)

Yes

21) Market information

--

22) Litigations that the firm / promoter involved in

--

23) Banking Details

Yes

24) Banking facility details

Yes

25) Conduct of the banking account

--

26) Buyer visit details

--

27) Financials, if provided

Yes

28) Incorporation details, if applicable

Yes

29) Last accounts filed at ROC

Yes

30) Major Shareholders, if available

Yes

 

 

 


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.51.20

UK Pound

1

Rs.81.50

Euro

1

Rs.67.15

 


 

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

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

44

 

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.