MIRA INFORM REPORT

 

 

Report Date :

22.02.2012

 

IDENTIFICATION DETAILS

 

Name :

NGL FINE CHEM LIMITED

 

 

Registered Office :

W- 142- C T T C MIDC Industrial Area, Thane Belapur Road, Pawane, New Mumbai- 400705, Maharashtra, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

18.12.1981

 

 

Com. Reg. No.:

11-025884

 

 

Capital Investment/ Paid-up Capital:

Rs. 30.890 Millions

 

 

CIN No.:

[Company Identification No.]

L24110MH1981PLC025884

 

 

Legal Form :

A Public Limited Liability company. The company’s Shares are Listed on the Stock Exchange.

 

 

Line of Business :

Manufacturer of Pharmaceuticals and Intermediates for usage in veterinary and human health

 

 

No. of Employees:

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 642400

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reports to be usually correct and as per commitments.

 

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

 

 

LOCATIONS

 

Registered Office/ Factory :

W- 142- C T T C MIDC Industrial Area, Thane Belapur Road, Pawane Village, New Mumbai- 400705, Maharashtra, India

Tel. No.:

91-22-27630547

Fax No.:

Not Available

E-Mail :

ngl@vsnl.com

Website :

http://www.nglfinechem.com

 

 

Corporate Office/ Administrative Office :

2, New Metalage Industrial Premises, Subhash Road, Jogeshwari East, Mumbai – 400060, India

Tel. No.:

91-22-40539999 / 40539955 / 28346659

Fax No.:

91-22-40539900 / 28363950

E-Mail :

ngl@vsnl.com

info@nglfinechem.com

 

 

Factory :

Shed No. W-41/C, MIDC Tarapur, District. Thane – 401506, Maharashtra, India

 

 

DIRECTORS

 

(AS ON  19.08.2011)

 

Name :

Mr. Rahul J. Nachane

Designation :

Managing Director

Date of Birth/Age :

46 Years

Qualification :

BCom, ACA, MMS, DBF

Other directorships :

Tele Access e- Services Private Limited

 

 

Name :

Mr. Rajesh N. Lawande

Designation :

Executive Director

 

 

Name :

Mr. Ramchandra N. Bhalerao

Designation :

Independent Director

 

 

Name :

Mr. Milind V. Shinde

Designation :

Independent Director

 

 

Name :

Mr. Suman S. Lad

Designation :

Independent Director

Date of Birth/Age :

81 Years

Qualification :

B.Com, CAIIB

Other directorships :

Ř       Sanghvi Woods Private Limited

Ř       Kirti Stationers Private Limited

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON  31.12..2011)

 

Names of Shareholders

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

clear(1) Indian

 

 

clearAny Others (Specify)

4,119,335

66.68

clearDirectors/Promoters & their Relatives & Friends

4,119,335

66.68

clearSub Total

4,119,335

66.68

clear(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

4,119,335

66.68

(B) Public Shareholding

 

 

clear(1) Institutions

 

 

clear(2) Non-Institutions

 

 

clearBodies Corporate

677,707

10.97

clearIndividuals

 

 

clearIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

1,182,098

19.13

clearIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

142,673

2.31

clearAny Others (Specify)

56,211

0.91

clearHindu Undivided Families

54,130

0.88

clearNon Resident Indians

1,131

0.02

clearClearing Members

950

0.02

clearSub Total

2,058,689

33.32

Total Public shareholding (B)

2,058,689

33.32

Total (A)+(B)

6,178,024

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

-

-

clear(1) Promoter and Promoter Group

-

-

clear(2) Public

-

-

clearSub Total

-

-

Total (A)+(B)+(C)

6,178,024

-

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pharmaceuticals and Intermediates for usage in veterinary and human health

 

 

Products :

Item Code No.

(ITC Code)

Product Description

292700

Diminazene Aceturate

300939

Diminazene Granules

300939

Pharmaceutical Formulations

 


 

PRODUCTION STATUS

 

Particulars

Unit

31.03.2011

Capacity:

 

 

Licensed Capacity

--

--

Installed Capacity (p.a)

kgs

150,000

Actual Production:

 

 

Pharmaceutical bulk drugs and Intermediates

kgs

1,48,065

Finished Dosages

nos

16,14,670

 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

The Saraswat Cooperative Bank Limited

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

(Rs. in Millions)

Term Loans From Bank

23.779

1.919

Working Capital Loans from Bank

(Secured by exclusive mortgage and charge on all of the company’s assets including movable and immovable, hypothecation of inventories and book debts and guaranteed by Rahul Nachane and Rajesh Lawande, Directors)

39.012

48.285

Total

62.790

50.204

 

 

 

Unsecured Loans

31.03.2011

31.03.2010

 

(Rs. in Millions)

Capital Subsidy  Loan

(From Development Corporation of Konkan Limited)

0.287

0.287

Total

0.287

0.287

 

Banking Relations :

--

Auditors :

 

Name :

Bharat Gandhi and Company

Chartered Accountants

 


 

CAPITAL STRUCTURE

 

(As on 31.03.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,00,00,000

Equity Share

Rs.5/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

61,78,024

Equity Share

Rs.5/- each

Rs.30.890 Millions

 

 

 

 

 

NOTE :

 

(Of the above 31,78,024 equity shares of Rs. 5/- each are allotted for consideration received other than in cash pursuant to the amalgamation carried out in 2004 – 2005)

 


 

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

30.890

30.890

30.890

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

129.703

105.594

78.458

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

160.593

136.484

109.348

LOAN FUNDS

 

 

 

1] Secured Loans

62.790

50.204

41.112

2] Unsecured Loans

0.287

0.287

0.287

TOTAL BORROWING

63.077

50.491

41.399

DEFERRED TAX LIABILITIES

4.956

3.525

5.062

 

 

 

 

TOTAL

228.626

190.500

155.809

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

109.293

62.272

64.592

Capital work-in-progress

5.979

12.253

0.000

 

 

 

 

INVESTMENT

16.299

9.750

4.701

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

47.891

41.373

37.912

 

Sundry Debtors

107.408

81.802

61.769

 

Cash & Bank Balances

8.052

10.412

10.887

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

33.606

35.775

23.708

Total Current Assets

196.957

169.362

134.278

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

77.588

40.336

28.878

 

Other Current Liabilities

2.237

4.122

3.936

 

Provisions

20.079

18.679

14.948

Total Current Liabilities

99.904

63.137

47.762

Net Current Assets

97.055

106.225

86.515

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

228.625

190.500

155.809

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

350.410

278.235

246.299

 

 

Other Income

4.874

3.534

0.844

 

 

TOTAL                         (A)

355.284

281.769

247.143

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase / Decrease in Stock of WIP/FG

(8.603)

0.165

(7.183)

 

 

Raw Material Consumed/ Traded

176.389

119.069

122.582

 

 

Manufacturing and other expenses

134.030

112.624

88.380

 

 

TOTAL                         (B)

301.816

231.858

203.779

Less

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

53.468

49.911

43.364

 

 

 

 

 

Less

FINANCIAL EXPENSES             (D)

5.621

2.790

4.271

 

 

 

 

 

 

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

47.847

47.121

39.093

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION         (F)

9.361

7.763

7.616

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                (G)

38.486

39.358

31.477

 

 

 

 

 

Less

TAX                                                      (H)

14.331

12.313

11.882

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                    (I)

24.155

27.045

19.595

 

 

 

 

 

Add/ Less

PRIOR YEARS EXPENSES

(0.046)

0.091

(2.765)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

82.915

55.779

38.949

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

107.024

82.915

55.779

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

269.597

196.722

183.205

 

 

Other Earnings

5.197

4.589

5.865

 

TOTAL EARNINGS

274.794

201.311

189.07

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

22.703

22.707

22.081

 

 

Consumable Stores

0.000

0.000

0.000

 

 

Capital Goods

3.184

1.172

0.000

 

TOTAL IMPORTS

25.887

23.879

22.081

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.91

4.38

3.17

 

 

QUARTERLY / SUMMARISED RESULTS

 

PARTICULARS

 

30.06.2011

 

30.09.2011

31.12.2011

 

1st Quarter

2nd Quarter

3rd Quarter

Net Sales

75.690

83.240

94.790

Total Expenditure

67.270

73.930

87.080

PBIDT (Excl OI)

8.420

9.310

7.710

Other Income

0.190

0.130

0.670

Operating Profit

8.610

9.440

8.380

Interest

1.880

2.120

2.480

Exceptional Items

0.000

0.000

0.000

PBDT

6.730

7.320

5.900

Depreciation

3.290

3.410

3.420

Profit Before Tax

3.440

3.920

2.480

Tax

0.980

1.470

0.870

Provisions and contingencies

0.000

0.000

0.000

Profit After Tax

2.460

2.450

1.610

Extraordinary Items

0.000

(0.030)

0.000

Prior Period Expenses

0.000

0.000

0.000

Other Adjustments

0.000

0.000

0.000

Net Profit

2.460

2.420

1.610

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

6.80

9.60

7.93

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.98

14.15

12.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.54

16.99

15.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.29

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.01

0.83

0.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.97

2.68

2.81

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

REVIEW OF OPERATIONS:

 

During the year the company achieved a sale of Rs. 350.410 Millions (previous year Rs. 278.235 Millions) resulting in an increase of 26% over the previous year. The profit before tax is at Rs. 38.486 Millions previous year Rs. 39.358 Millions) resulting in a decrease of 2%. 

 

The sales are up on account of increased demand for the company’s products in all the market segments.

 

 

FUTURE PROSPECTS :

 

The company has commissioned its plant at Tarapur at Unit Alpha during  the year. Production has commenced and they anticipate this plant to work at full capacity from Q2 of the current year. Major expansion and reconstruction has also been undertaken at the site at Navi Mumbai. This plant is expected to commence production in Q3 2011.

 

The company has also enlarged its product profile and intends to introduce two Active Pharmaceutical Ingredients (APIs) in the current year.

 

 

CONTINGENT LIABILITIES

 

1.       Estimated amount of contracts remaining to be executed on capital account and not paid for – Rs. 0.113 million ( Previous year Rs. 4.687 Millions)

 

2.       Letters of credit established for which goods are yet to be received and provided for- Rs. 5.013 Millions (Previous Year Rs. 2.909 Millions)

 

3.       Bank guarantees outstanding – NIL (Previous Year – Nil)

 

STANDALONE RESULT

 

 

Audited

30.09.2011

Audited

30.09.2010

Description

Amount (Rs in Millions)

Net Sales / Interest Earned / Operating Income

158.93

166.84

Other Income

0.540

0.360

Expenditure

141.590

-138.830

Interest

3.990

-2.130

Profit Before Depreciation and Tax

13.890

26.240

Depreciation

6.700

-4.140

Profit before Tax

7.190

22.100

Tax

2.450

-8.030

Profit after Tax

4.740

14.070

Extraordinary Items

0.030

-0.410

Net Profit

4.710

13.660

Equity Capital

30.890

30.890

Basic And Diluted EPS after Extraordinary item

0.760

2.210

Nos. of Shares - Public

2,058,689.000

2,058,689.000

Percent of Shares-Public

33.320

33.320

Operating Profit Margin

11.250

17.000

Net Profit Margin

2.960

8.190

Cash EPS

-

-

 

 

FIXED ASSETS:

 

·         Leasehold Land

·         Factory Building

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Technical Knowhow Fees

 

WEBSITE DETAILS :

 

PROFILE

 

Subject  is a manufacturer of pharmaceuticals and intermediates for usage in veterinary and human health. They cater to various global companies to custom manufacture high quality pharmaceuticals with reliability and flexibility.

Their business is modelled around the changing customer demands and their ability to offer value-added innovative solutions to meet and even exceed these demands

They take a solution-oriented approach with their customers, first understanding their needs and challenges, then offering products and services that meet those needs. It's no surprise that they have been consistently rated by their customers as the company with whom they prefer to do business.

Utilizing their expertise in complex multi-stage organic synthesis, they continue to expand their product portfolio with new products.

They  have established a strong presence in global pharmaceutical companies with their commitment to competitive prices, delivery schedules, international quality standards and constant technological upgradation.

Subject has a strong focus on developing intellectual property as a key differentiator and as a platform for further growth up the pharma value chain. They respect intellectual property and invest in developing it as a key growth driver for the future.


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.49.21

UK Pound

1

Rs.77.75

Euro

1

Rs. 64.58

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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.