MIRA INFORM REPORT

 

 

Report Date :

14.12.2012

 

IDENTIFICATION DETAILS

 

Name :

IMPERIAL WATERPROFING INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

Block No. 23, New Sun Mills Compound, Lower Parle, Mumbai-400013, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

17.05.1990

 

 

Com. Reg. No.:

11-056565

 

 

Capital Investment / Paid-up Capital :

Rs. 3.000 millions

 

 

CIN No.:

[Company Identification No.]

U74999MH1990PTC056565

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Rubber and Rubber Products

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears huge external borrowings recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small business dealings at usual trade terms and condition.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

BB (Fund Based bank facilities)

Rating Explanation

The adequate credit it carries high credit risk

Date

June, 2012

 

Rating Agency Name

ICRA

Rating

A4 (Non fund based bank facilities)

Rating Explanation

The risk prone credit quality it carry high credit risk

Date

June, 2012

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Dinesh Shigvan

Designation :

Account Assistant

Contact No.:

91-22-24974077

Date :

12.12.2012

 

 

LOCATIONS

 

Registered Office :

Block No. 23, New Sun Mills Compound, Lower Parle, Mumbai-400013, Maharashtra, India

Tel. No.:

91-22-24974077 / 24974717

Fax No.:

91-22-24930742

E-Mail :

admin@rubaloy.com

accounts@rubaloy.com

Website :

www.rubaloy.com

Area :

700 sq. ft

Location :

Leased

 

 

Factory :

Plot No. H-14, MIDC, Taloja, District Raigad-410208, Maharashtra, India

Area :

1100 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

As on 29.09.2012 

 

Name :

Nitin Arvind Jhaveri

Designation :

Director

Address :

181, Pushpak Apartments, 31 Altamount Road, Mumbai-400026, Maharashtra, India

Date of Appointment :

17.05.1990

DIN No.:

00282798

 

 

Name :

Mrs. Pallavi Nitin Jhaveri

Designation :

Director

Address :

181, Pushpak Apartments, 31 Altamount Road, Mumbai-400026, Maharashtra, India

Date of Appointment :

31.03.2004

DIN No.:

00282902

 

 

Name :

Mr. Aditya Nitin Jhaveri

Designation :

Additional director

Address :

181, Pushpak Apartments, 31 Altamount Road, Mumbai-400026, Maharashtra, India

Date of Appointment :

15.11.2011

DIN No.:

05134353

 

 

KEY EXECUTIVES

 

Name :

Mr. Dinesh Shigvan

Designation :

Account Assistant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012  

 

Names of Shareholders

 

No. of Shares

Nitin A. Jhaveri

 

181179

Kunnapally Joseph Jacob

 

7000

Rosamma Jacob

 

5000

Kunnapally J. Jacob

 

3000

Pallave Jhaveri

 

40000

Nikita Jhaveri

 

29749

Aditya Jhyaveri

 

30000

Nitin Jhaveri (HUF)

 

4072

Total

 

300000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012 

 

Category

Percentage

Directors or relatives of Directors

93.64

Others

6.36

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Rubber and Rubber Products

 

 

Products :

Item Code No.

Product Description

4005.90

Rubber Compound, Blend, Alloy with Plastic

4002

Rubber Compound, Blend, Alloy with Plastic

 

 

Exports :

 

Products :

Rubber

Countries :

  • USA
  • China
  • Japan

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Korea

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • Videsh Plasto Chem
  • Attuned Polymers Private Limited
  • Consumers Plastics Private Limited
  • ELK Everlite Korea Company Limited
  • Kalpataru Organics Private Limited
  • K. G. Corporation
  • Korea-Kumho Petrochemicals Limited
  • LG Chem
  • Minerva Hosiery
  • M. K. Industries
  • Nexus Petrochem
  • Nikita Transphase Adducts Private Limited
  • Payal Polyplast Private Limited
  • Varun Organics Private Limited
  • Videsh Plasto Chem

 

 

Customers :

Retailers and End Users

  • Manoj Chem, Delhi
  • BDS Polychem
  • Anjali Sales Corporation
  • Crystal Marketing
  • Duron Industries
  • Jatin Industries
  • Jyoti Green Trade Private Limited
  • Net Marketing
  • Romi Chem
  • Vikram International
  • NGS Elastomers GMBH
  • M. N. Polymers
  • M. K. Marketing
  • Duron Industries
  • Crystal Marketing
  • Mypole Polymers Technologies Private Limited
  • New Age Fire Protection Industries Private Limited
  • Vikram International
  • The Rubber Products Limited
  • PT. Spektrum Trijaya

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

  • Kotak Mahindra Bank Limited

36-38A, Nariman Bhavan, 227 D, Nariman Point, Mumbai - 400021, Maharashtra, India

 

  • Dena Bank

 

  • HDFC Bank Limited

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Buyers Credit From BOB

21.321

0.000

Dena Bank C.C.A/c

59.204

20.051

Dena Bank O.D.A/c

0.000

2.269

Dena Bank PC

0.000

10.000

HDFC Bank (Maruti SX4)

0.353

0.000

Total

80.878

32.320

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shyam Saboo and Company

Chartered Accountants

Address :

6, Zakaria Building, 7, CHAKALA STREET, MUMBAI- 400003, Maharashtra, India

Tel. No.:

91-22-23441449

Fax No.:

91-22-234004166

E-Mail :

shyam.saboo@gmail.com

PAN No.:

ACSPS4973J

 

 

Associates :

  • Imperial Waterproofing Industries (India)
  • Sitco Agency
  • Synergy Finance

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs. 3.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

3.000

3.000

1.550

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

60.366

33.864

22.638

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

63.366

36.864

24.188

LOAN FUNDS

 

 

 

1] Secured Loans

80.878

32.320

24.007

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

80.878

32.320

24.007

DEFERRED TAX LIABILITIES

0.162

0.182

0.171

 

 

 

 

TOTAL

144.406

69.366

48.366

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

13.779

10.178

7.012

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

6.396

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

17.846

22.013

15.753

 

Sundry Debtors

81.608

51.763

23.779

 

Cash & Bank Balances

53.243

13.089

0.352

 

Other Current Assets

0.013

0.000

0.000

 

Loans & Advances

25.691

20.946

10.248

Total Current Assets

178.401

107.811

50.132

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

34.978

37.865

10.054

 

Other Current Liabilities

12.796

10.758

 

 

Provisions

0.000

0.000

5.120

Total Current Liabilities

47.774

48.623

15.174

Net Current Assets

130.627

59.188

34.958

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

144.406

69.366

48.366

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

568.224

335.998

170.082

 

 

Other Income

0.602

0.725

3.891

 

 

TOTAL                                     (A)

568.826

336.723

173.973

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of raw materials consumed

458.095

282.548

                 155.487

 

 

Purchase of traded goods

3.745

0.000

 

 

 

Employee benefits expense

10.230

8.221

 

 

 

Other expenses

45.252

24.041

 

 

 

Changes in Inventory

1.230

(0.538)

 

 

 

TOTAL                                     (B)

518.552

314.272

155.487

 

 

 

 

 

Less

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

50.274

22.451

18.486

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

8.307

3.745

2.410

 

 

 

 

 

 

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

41.967

18.706

16.076

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.734

1.207

6.136

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

40.233

17.499

9.940

 

 

 

 

 

Less

TAX                                                                  (H)

13.731

6.273

3.054

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

26.502

11.226

6.886

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

33.864

22.638

15.752

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

60.366

33.864

22.638

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB value of export

158.754

90.873

NA

 

TOTAL EARNINGS

158.754

90.873

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

279.165

NA

NA

 

 

Components and spare parts

0.000

 

 

 

 

Capital Goods

0.000

 

 

 

TOTAL IMPORTS

279.165

NA

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

88.34

37.42

44.42

 

Expected Sales (2012-2013): Rs. 800.000 millions

 

The above information has been parted by Mr. Dinesh Shigvan (Account Assistant)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.66

3.33

3.96

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.08

5.21

5.84

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

20.94

14.83

17.39

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.63

0.47

0.41

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.03

2.20

1.62

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.73

2.22

3.30

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

31.03.2010

 

(Rs. In Millions)

 

 

 

 

Creditors

34.978

37.865

NA

 

 

 

 

Total

34.978

37.865

NA

 

 

Sr. No.

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

SALES:

 

The total sales and other income for the year amount Rs. 568.827 millions against sales and other income of previous year Rs. 336.724 millions

 

CONTINGENT LIABILITIES:

 

Contingent liabilities not provided for

Capital commitment towards enhancement of plant capacity outstanding at the end of the year is Rs. 42.000 millions

 

FIXED ASSETS;

 

v  Tangible Assets

  • Land
  • Factory Building
  • Motor Car
  • Plant and Machinery
  • Office Equipments
  • Office Building
  • Electrical Install.
  • Type Writer
  • Epabx System and Telephone
  • Weighing Machine
  • Furniture
  • Air Conditioner
  • Fax Machine
  • Telephone Instrument
  • Fire Extingusher
  • Computer
  • Mobile Instrument

v  Intangible assets

  • Goodwill
  • Software

 

 


 

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 paments 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.54.23

UK Pound

1

Rs.87.53

Euro

1

Rs.70.94

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

35

 

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.