MIRA INFORM REPORT

 

 

Report Date :

18.12.2012

 

IDENTIFICATION DETAILS

 

Name :

BNB COATINGS INDIA LIMITED

 

 

Registered Office :

A-99/3, Okhla Industrial Estate, Phase – II New Delhi – 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

21.06.2007

 

 

Com. Reg. No.:

55-165043

 

 

Capital Investment / Paid-up Capital :

Rs.130.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24100DL2007FLC165043

 

 

PAN No.:

[Permanent Account No.]

AADCB1744L

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Paints

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 380000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Nippon Bee Chemical Company Limited”. It is an established company having moderate.

 

There appears some accumulated losses recorded by the company. However trade relations are reported as fair. Business is active. Payment terms are slow.

 

The company can be considered for business dealings with some caution.

 

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 – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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

 

 

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.

 

 

LOCATIONS

 

Registered Office :

D – 14/2, Okhla Industrial Area, Phase – II, New Delhi – 110020, India

Tel. No.:

91-11-26384714 / 26383772

Fax No.:

Not Available

E-Mail :

vkaushik@britishpaints.in

 

 

Factory :

Surajpur Dadri Road, Village Devla, District Gautam Budh Nagar, Greater Noida, Uttar Pradesh, India 

Tel No.:

91-120-2561087

Fax No.:

 

 

 

 

DIRECTORS

 

As on 08.09.2011

 

Name :

Mr. Aniruddha Sen

Designation :

Director

Address :

Flat No. A – 1, Sohail Regency, 252/2 N.S.C., Kolkata – 700040, West Bengal, India

Date of Birth/Age :

03.02.1960

Qualification :

Graduate

Date of Appointment :

21.06.2007

Voter ID No.:

AKTPS1168C

DIN No.:

01496602

 

 

Name :

Mr. Takao Watabiki

Designation :

Director

Address :

Klar 102, 1 – 28 – 3, Jokoji, Amagasaki, Hyogo, Prefecture – 6600811 Japan

Date of Birth/Age :

27.05.1949

Qualification :

Bachelor of Engineers

Date of Appointment :

07.04.2011

Voter ID No.:

AAZPW6825E

DIN No.:

02051485

 

 

Name :

Mr. Takashi Kamo

Designation :

Director

Address :

1 – 3 – 3, Yamatehigashi, Kyotanabe, Kyoto – 6100357 Japan

Date of Birth/Age :

29.01.1951

Qualification :

Graduate

Date of Appointment :

21.06.2007

DIN No.:

01495073

 

Name :

Mr. Abhijit Roy

Designation :

Director

Address :

Flat No – 3D, Block – 1 , 10 Convent Road, PO/PS – Entally Kolkata – 700014 West Bengal

Date of Appointment :

12.09.2012

DIN No.:

03439064

 

 

                                                                      KEY EXECUTIVES

 

Name :

Mr. Vinod Kumar

Designation :

Company Secretary

Address :

H No – F – 35, D S No 126, D Sadh Nagar, Palam Colony, New Delhi – 110045, India

Date of Birth/Age :

07.04.1974

Date of Appointment :

01.01.2009

PAN No.:

ASXPK5804F

 

 

                                        MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 08.09.2011

 

Names of Shareholders

 

No. of Shares

Berger Paints India Limited, India 

 

63698

Subir Bose, India 

 

1

Anirudha Sen

 

1

Nippon Bee Chemicals Company Limited, Japan

 

66297

Takao Watabiki

 

1

Seiichi Iwata

 

1

Takashi Kamo

 

1

                                                                                                Total

 

130000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 08.09.2011

 

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

51.00

Bodies corporate

49.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Paints

 

 

Products :

Product Description 

Item Code No.

Coil Coatings

24100

 

PRODUCTION STATUS

 

As on 31.03.2011

 

Particulars

 

 

 

Unit

Actual Production

 

 

 

Job Work Basis

Paints and Thinners

 

 

Kgs./Ltrs.)

464465.80

 

Particulars

 

 

Unit

Actual Production

 

 

 

 

 

Paints

 

 

Kgs./Ltrs.)

5640694

 

 

GENERAL INFORMATION

 

No. of Employees :

24 (Approximately)

 

 

Bankers :

Not Available

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

J.C. Bhalla and Company

Chartered Accountants

Address :

B- 5, Sector – 6, Noida – 201301, Uttar Pradesh, India

PAN No.:

AAAFJ3258M

 

 

Holding Companies:

Nippon Bee Chemical Company Limited, Japan

 

 

Joint Venture:

Berger Paints India Limited, India

CIN No.: L51434WB1923PLC004793

 

 

Associates/Subsidiaries :

Nippe Trading Company Limited , Japan

 

U K Paints (India) Private Limited, India

CIN No.: U24222DL1979PTC009659

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

130000

Equity Shares

Rs.1000/- each

Rs.130.00 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

130000

Equity Shares

Rs.1000/- each

Rs.130.000 Millions

 

 

 

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

130.000

130.000

90.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(34.862)

(46.893)

(43.141)

NETWORTH

95.138

83.107

46.859

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

2.164

1.992

1.588

 

 

 

 

TOTAL

97.302

85.099

48.447

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

22.981

24.069

24.352

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

62.330

38.940

23.412

 

Sundry Debtors

24.511

17.290

5.483

 

Cash & Bank Balances

39.073

28.619

23.532

 

Other Current Assets

              0.000

0.000

0.000

 

Loans & Advances

13.280

9.824

7.540

Total Current Assets

139.194

94.673

59.967

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

57.956

30.524

33.584

 

Other Current Liabilities

3.697

2.390

1.799

 

Provisions

3.220

0.729

0.489

Total Current Liabilities

64.873

33.643

35.872

Net Current Assets

74.321

61.030

24.095

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

97.302

85.099

48.447

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

134.261

91.999              

30.719

 

 

Other Income

1.937

3.603

0.207

 

 

TOTAL                                     (A)

136.198

95.602

30.926

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption material change inventories

85.831

66.858

62.913

 

 

Employee related expenses

5.724

5.144

 

 

 

Administrative selling other expenses

31.097

25.243

 

 

 

Manufacturing services cost

0.000

0.000

 

 

 

Prior Period Adjustment

0.002

0.405

 

 

 

TOTAL                                     (B)

122.654

97.650

62.913

 

 

 

 

 

Less

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

13.544

(2.048)

(31.987)     

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.000

0.000

0.000

 

 

 

 

 

 

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

13.544

(2.048)

(31.987)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.342

1.301

1.139

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

12.202

(3.349)

     (33.126)

 

 

 

 

 

Less

TAX                                                                  (I)

0.171

0.403

1.310

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

12.031

(3.752)

(34.436)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(46.892)

(43.140)

(8.704)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

34.861

(46.892)

(43.140)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

64.069

51.330

NA

 

 

Machinery

0.000

0.387

NA

 

TOTAL IMPORTS

64.069

51.717

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

92.54

NA

NA

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

8.83

(3.92)

(111.35)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

9.09

(3.64)

(107.84)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.52

(2.82)

(39.29)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

(0.04)

(0.07)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.68

0.26

0.77

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.15

2.81

1.67

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

No

24]

Banking facility details

No

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

No

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

OPERATIONAL AND FINANCIAL PERFORMANCE

 

The Company has not yet started manufacturing activities on its own and getting the Company’s products manufactured by way of job work through U.K. Paints India Private Limited as same is considered to be administratively convenient as well as profitable at the present level of operations. For this purpose, the Company has been renewing the processing agreement with U.K. Paints India from time to time.

 

During the year, the Company’s turnover was Rs.134.300 Millions corresponding to the previous year and has posted a profit of Rs.12.000 Millions.

 

FUTURE PROSPECTS

 

During the year 2010-11, The company was able to post a profit of Rs.12.000 Millions compare to the Loss of Rs.3.700 Millions for the corresponding period in the last year and expects to wipe out the accumulated losses of past years by supplying higher quantities to existing customers, exploring business opportunities with new customers, expanding its product range and developing raw materials from sources in India. The Company has also made plans to increase its customers’ base at micro level comprising manufacturers of accessories supplying to the auto industry.

 

The Company operates at the lowest possible budget with a strict control over its expenses. Its efforts to enhance its profitability include exploring options of procuring raw material at competitive rates in domestic market and also reducing inventory levels.

 

FIXED ASSETS

 

·         Office Equipment

·         Lab Equipment

·         Plant & Machinery

·         Computer

·         Furniture and Fitting

 


 

                                        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.54.63

UK Pound

1

Rs.88.40

Euro

1

Rs.71.86

 

 

INFORMATION DETAILS

 

Report Prepared by :

BSN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

-

--CREDIT LINES

1~10

3

--MARGINS

-5~5

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

29

 

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.