MIRA INFORM REPORT

Report Date :

05.01.2012

IDENTIFICATION DETAILS

Name :	EMERALD ALCHYMICUS PRIVATE LIMITED
Registered Office :	705, The Corporate Centre, Nirmal Lifestyles, L.B.S. Marg, Mulund (West), Mumbai – 400080, Maharashtra
Country :	India
Financials (as on) :	31.03.2011
Date of Incorporation :	08.01.2003
Com. Reg. No.:	11-138599
Capital Investment / Paid-up Capital :	Rs.30.500 Millions
CIN No.: [Company Identification No.]	U24100MH2003PTC138599
Legal Form :	Private Limited Liability Company
Line of Business :	Trading in Speciality Chemicals.
No. of Employees :	Not Available

RATING & COMMENTS

MIRA’s Rating :

B (27)

RATING		STATUS	PROPOSED CREDIT LINE
26-40	B	Capability to overcome financial difficulties seems comparatively below average.	Small

Maximum Credit Limit :	USD 150000
Status :	Moderate
Payment Behaviour :	Slow but correct
Litigation :	Clear
Comments :	Subject is an established company having moderate track. Profitability of the company appears to be low. However, Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct. The company can be considered for business dealings with some cautions.

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 :	705, The Corporate Centre, Nirmal Lifestyles, L.B.S. Marg, Mulund (West), Mumbai – 400080, Maharashtra, India
Tel. No.:	91-22-25628060/ 61/ 62
Fax No.:	91-22-25628065
E-Mail :	sales@emeraldalchy.com pnachane@emeraldalchy.com
Website :	www.emeraldalchymicus.com

DIRECTORS

As on 10.06.2011

Name :

Prasant Bhalchandra Nachane

Designation :

Director

Address :

1102/C, Jalaram Park, LBS Marg, Bhandup, Mumbai – 400078, Maharashtra, India

Date of Birth/Age :

30.06.1978

Date of Appointment :

24.02.2004

DIN No.:

01747138

Other Directorship :

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
U24100MH2003PTC138599	Emerald Alchymicus Private Limited	Director	24/02/2004	24/02/2004	-	Active	NO
U70100MH2008PTC186194	Kalinga Realty Private Limited	Director	26/08/2008	26/08/2008	-	Active	NO
U74900MH2008PTC186686	Kalinga Inceptum Private Limited	Director	11/09/2008	11/09/2008	-	Active	NO
U74999MH2008PTC187883	Emerald Vitro Muro Private Limited	Director	31/10/2008	31/10/2008	-	Active	NO
U51495MH2009PTC191200	Time Pollyeurethane Private Limited	Director	24/03/2009	24/03/2009	20/05/2009	Active	NO

Name :

Ms. Shrradha Karkhanis

Designation :

Director

Address :

B/11063, Kalinga Nirmal Nagar, Mulund (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

12.08.1966

Date of Appointment :

05.01.2011

DIN No.:

01760134

Other Directorship :

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
U24100MH2003PTC138599	Emerald Alchymicus Private Limited	Director	5/01/2011	8/01/2003	-	Active	NO
U45300MH2008PTC186179	Vivank Enterprises Private Limited	Director	26/08/2008	26/08/2008	-	Active	NO

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 10.06.2011

Names of Shareholders	No. of Shares
Karkhanis K Shrradha	267300
Vijay R Biwalkar	25100
Vasant D Gangani	100
Shantinath V Jha	150000
Anjali R Mate	100000
Shantinath Jha HUF	600000
Umesh Rao	40000
Vilas J Deshpande	44000
Vilas Deshpande HUF	34200
Karkhanis Shyamsunder	34500
Shyamsunder Karkhanis HUF	22500
Rajesh Patankar	35000
Deshpande Jayant	4500
Karkhanis S Ketan	41500
Ketan Karkhanis HUF	16500
Jayant Deshpande HUF	10000
Prashant B Nachane	127000
Ravindra N Mate	250000
Sunderashan T.S.	950000

Equity Share Break up (Percentage of Total Equity)

As on 10.06.2011

Category	Percentage
Directors or relatives of Directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :

Trading in Speciality Chemicals.

GENERAL INFORMATION

No. of Employees :

Not Available

Bankers :

Bank of Baroda, Fort University Branch, Agra Building, 119, M. G. Road, Fort, Mumbai – 400001, Maharashtra, India

NKGSB Co-operative Bank Limited, Alps Height, Ground Floor, Off Dr. R.P. Road, Mulund (West), Mumbai – 400080, Maharashtra, India

Facilities :

Secured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
Citi Bank Car Loan (Secured against hypothecation of motor car)		0.027
Kotak Mahndra Car Loan (Secured against hypothecation of motor car)	42.535	0.344
The N.K. G.S.B.- Term Loan (Office Premises)		1.746
The N.K. G.S.B.- Term Loan (Office Renovation)		0.564
The North Kanara G.S.B. Co. Op. Bank Ltd. (C/C) (Secured against hypothecation of stock, book debts, and other movable assets both present and future)		27.134
Total	42.535	29.815
Unsecured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
Loan from Directors, Shareholders and Banks	2.116	6.648
Total	2.116	6.648

Banking Relations :	--
Auditors :
Name :	Mehta and Parmar Chartered Accountants
Address :	14, Uday Building, 236-B, Ground Floor, Opposite Apna Bazaar, J.N. Road, Mulund (West), Mumbai – 400080, Maharashtra, India
PAN.:	AAHFM0618F

CAPITAL STRUCTURE

As on 31.03.2011

Authorised Capital :

No. of Shares	Type	Value	Amount
3000000	Equity Shares	Rs.10/- each	Rs.30.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
2754300	Equity Shares	Rs.10/- each	Rs.27.543 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		27.543	26.143	26.143
2] Share Application Money		4.067	0.000	12.300
3] Reserves & Surplus		7.766	5.115	3.309
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		39.376	31.258	41.752
LOAN FUNDS
1] Secured Loans		42.535	29.815	51.417
2] Unsecured Loans		2.116	6.648	15.403
TOTAL BORROWING		44.651	36.463	66.820
DEFERRED TAX LIABILITIES		1.296	1.196	1.046
TOTAL		85.323	68.917	109.618
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		13.699	27.622	27.441
Capital work-in-progress		0.000	0.000	0.000
INVESTMENT		0.100	0.750	0.100
DEFERREX TAX ASSETS		0.000	0.000	0.000
CURRENT ASSETS, LOANS & ADVANCES
	Inventories	19.233	11.862	15.572
	Sundry Debtors	59.275	34.766	15.598
	Cash & Bank Balances	1.418	0.936	3.460
	Other Current Assets	0.000	0.000	0.000
	Loans & Advances	4.617	12.609	63.289
Total Current Assets		84.543	60.173	97.919
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	11.111	8.342	6.214
	Other Current Liabilities	0.000	0.000	0.000
	Provisions	2.957	12.319	10.827
Total Current Liabilities		14.068	20.661	17.041
Net Current Assets		70.475	39.512	80.878
MISCELLANEOUS EXPENSES		1.049	1.033	1.199
TOTAL		85.323	68.917	109.618

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2011	31.03.2010	31.03.2009
	SALES
		Income	308.059	96.200	207.529
		Other Income	NA	0.517	2.225
		TOTAL (A)	NA	96.717	209.754
Less	EXPENSES
		Increase/ Decrease in Stock		3.710	18.054
		Purchases		66.028	166.839
		Operational Expenses		12.663	11.681
		Sales, Administration and other Expenses	NA	8.107	7.223
		Preliminary Expenses w/off		0.000	0.057
		Deferred Revenue w/off		0.044	0.252
		Borrowing Cost		3.272	2.811
		TOTAL (B)		93.824	206.917
Less	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C)		8.474	2.893	2.837
Less	FINANCIAL EXPENSES (D)		4.273	0.000	0.000
	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)		4.201	2.893	2.837
Less/ Add	DEPRECIATION/ AMORTISATION (F)		0.750	0.747	0.735
	PROFIT BEFORE TAX (E-F) (G)		3.451	2.146	2.102
Less	TAX (H)		0.800	0.341	0.351
	PROFIT AFTER TAX (G-H) (I)		2.651	1.805	1.751
	BALANCE CARRIED TO THE B/S		2.651	1.805	1.751
	IMPORTS
		CIF value of Imports	47.628	56.809	45.699
	TOTAL IMPORTS		47.628	56.809	45.699
	Earnings Per Share (Rs.)		0.96	0.69	0.67

KEY RATIOS

PARTICULARS		31.03.2011	31.03.2010	31.03.2009
PAT / Total Income	(%)	NA	1.87	0.83
Net Profit Margin (PBT/Sales)	(%)	1.12	2.23	1.01
Return on Total Assets (PBT/Total Assets}	(%)	3.51	2.44	1.67
Return on Investment (ROI) (PBT/Networth)		0.08	0.06	0.05
Debt Equity Ratio (Total Liability/Networth)		1.49	1.83	2.01
Current Ratio (Current Asset/Current Liability)		6.01	2.91	5.74

LOCAL AGENCY FURTHER INFORMATION

Note:

The registered address of the company 14, Uday Building, Opposite Apna Bazar, 326, BJN Road, Mulund (West), Mumbai – 400080, Maharashtra, India has been shifted to the present address w.e.f. 27.02.2007

Outlook :-The Board of Directors are optimistic of achieving sales target of Rs.450.000 Millions for the year on account of various tie-up for more products.

FORM 8

Corporate identity number of the company	U24100MH2003PTC138599
Name of the company	EMERALD ALCHYMICUS PRIVATE LIMITED
Address of the registered office or of the principal place of business in India of the company	05, The Corporate Centre, Nirmal Lifestyles, L.B.S. Marg, Mulund (West), Mumbai – 400080, Maharashtra, India Email Id : sales@emeraldalchy.com
This form is for	Creation of charge
Type of charge	Immovable property
Particular of charge holder	Bank of Baroda, Fort University Branch, Agra Building, 119, M. G. Road, Fort, Mumbai – 400001, Maharashtra, India Email Id : ravinputhran@yahoo.com
Nature of instrument creating charge	Memorandum of extension of equitable mortgage and creation of fresh equitable mortgage to cover the credit facilities granted
Date of instrument Creating the charge	11.11.2011
Amount secured by the charge	Rs.147.500 Millions
Brief of the principal terms an conditions and extent and operation of the charge	Rate of Interest BR+5.50% i.e.presently 15.75%p. a. with monthly rests.subject to change of base rate and credit rating (TL,CC) :As per Fedai rules (inland/foreign L/C) :As per bank's extant guidelines (Bg,Buyer's Cr.) Terms of repayment Term Loan:- The loan is to be repaid in 48 equated monthly installments of Rs.0.312 Million each. Repayment to start 12months after first disbursement. interest to be paid separately as and when charged Cash Credit Inland/ Foreign L / C (Dp/Da 90days Usance) Buyer's Credit (As sublimit within L /C Limit) Bank Guarantee (sub-limit in LC) Margin 31.82% on term loan (office premises) 25% on cash credit 20% on inland/foreign l /c (DP/DA 90 days usance) 20% on bank guarantee (sub-limit in LC) Extent and operation of the charge Bank of Baroda B/O fort university branch Agra Building Fort Mumbai first charge holder
Short particulars of the property or asset(s) charged (including complete address and location of the property)	Flat No.NKB1106 on the 11th floor, adm. 894sq. ft. carpet of built up area, in Building Kalinga, Society know as Nirmal Nagar Co-Operative Housing Society Limited, Survey No.64,65,66,67 and ORS and C.T.S No.730a and ORS, Village Nahur Registration Dist. and Sub Dist. of Mumbai City and Suburbs, within the limits of Municipal Corporation of Greater Mumbai Office No.704 on the 7th Floor, Adm.384sq. Ft. Carpet Area,In Nirmal Life Styles, New CTS No.491/A, Village Nahur,Tal. and registration Sub Dist. Kurla and Dist. and Registration Dist. Mumbai Suburban Belonging to M/s. Emerald Alchymicus Office No.705 on the 7th Floor, Adm.384sq. Ft. Carpet Area, in Nirmal Life Styles, New CTS No.491/A, Village Nahur, Tal. and registration Sub Dist. Kurla and Dist. and Registration Dist. Mumbai Suburban belonging to M/s. Emerald Alchymicus Office No.706 on the 7th Floor, Adm.384sq. Ft. Carpet Area, in Nirmal Life Styles, New CTS No.491/A, Village Nahur, Tal. and registration Sub Dist. Kurla and Dist. and Registration Dist. Mumbai Suburban belonging to M/s. Emerald Alchymicus

FIXED ASSETS

· Computers

· Office Equipments

· Furniture and Fixtures

· Air Conditioner

· Plant & Machinery

· Electrical Installation

· Office Premises

· Software

· Motor Car

· MIDC Land

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.53.14
UK Pound	1	Rs.83.08
Euro	1	Rs.69.25

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	3
PAID-UP CAPITAL	1~10	4
OPERATING SCALE	1~10	3
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	3
--PROFITABILIRY	1~10	3
--LIQUIDITY	1~10	3
--LEVERAGE	1~10	3
--RESERVES	1~10	3
--CREDIT LINES	1~10	2
--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	NO
--LISTED	YES/NO	NO
--OTHER MERIT FACTORS	YES/NO	YES
TOTAL		27

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.