MIRA INFORM REPORT

 

 

Report Date :

12.01.2012

 

IDENTIFICATION DETAILS

 

Name :

ARKEMA CHEMICALS INDIA PRIVATE LIMITED

 

 

Formerly Known As :

CRAY VALLEY RESINS INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. D-43/1, Trans Thane Creek, MIDC Industrial Area, Shirvane Village, Navi Mumbai-400076, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

31.01.1997

 

 

Com. Reg. No.:

11-105589

 

 

Capital Investment / Paid-up Capital :

Rs. 299.400 Millions

 

 

CIN No.:

[Company Identification No.]

U24132MH1997PTC105589

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is in the business of manufacture and sale of a wide range of synthetic resins.

 

 

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 1300000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Financial position of the company is improving. 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 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 :

Plot No. D-43/1, Trans Thane Creek, MIDC Industrial Area, Shirvane Village, Navi Mumbai-400076, Maharashtra, India

Tel. No.:

91-22-27670901 / 27616038

Fax No.:

91-22-27670901

E-Mail :

tr.raghuraman@crayvalley.com

 

 

DIRECTORS

 

AS ON 16.05.2011

 

Name :

Mr. Tirukalikundram Ramamurthy Ramamurthy

Designation :

Managing Director

Address :

Om Vill, Row House No.8, Plot No.57 / 61, Sector 21, Nerul, Navi Mumbai-400706, Maharashtra, India

Date of Birth/Age :

09.05.1956

Date of Appointment :

29.11.2002

DIN No.:

00777714

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U24132MH1997PTC105589

ARKEMA CHEMICALS INDIA PRIVATE LIMITED

Managing director

29-11-02

29-11-02

Active

NO

2

U91110MH1996NPL099079

INDIAN RESING MANUFACTURERS ASSOCIATION

Director

24-09-05

24-09-05

Active

NO

3

U24241KA2001PTC029520

BOSTIK INDIA PRIVATE LIMITED

Director

11-11-05

11-11-05

Active

NO

4

U24111TN1985PTC011641

ARKEMA PEROXIDES INDIA PRIVATE LIMITED

Director appointed in casual vacancy

13-09-11

13-09-11

Active

NO

 

 

Name :

Mr. Mambakkam Vishwanathan Ganeshan

Designation :

Director

Address :

No.1264, 32nd ‘G’ Cross, 28th Main, 4th ‘T’ Block, Jayanagar, Bangalore-560041, Karnatak, India 

Date of Birth/Age :

22.09.1957

Date of Appointment :

24.02.2006

DIN No.:

00468641

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 16.05.2011

 

Names of Shareholders

No. of Shares

Total Chimie S.A., France

170

Cray Valley S. A., Cedex

29939829

Total

29939999

 

AS ON 16.05.2011

 

Equity Shares Break Up

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is in the business of manufacture and sale of a wide range of synthetic resins.

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

Installed Capacity

Actual Production

 

 

 

 

Synthetic resins [solids]

MT

12148

*11807

Synthetic resins [with solvents]

MT

--

**13940

 

Notes:

 

·         *Includes production from sub-processors (solid output) 3,965 MT (31 December 2009: 4,216 MT)

 

·         **Includes production from sub-processors 6,099 MT (31 December 2009: 6,346 MT) and excludes semi finished goods.

 

·         As per prevailing industrial Licensing Policy, no Industrial License is required.

 

·         Installed capacity is as certified by the management and has not been verified by auditors, as it is a technical matter.

 

 

GENERAL INFORMATION

 

Bankers :

Not Available

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Working Capital Demand loans from Banks

280.000

190.000

 

 

 

Total

280.000

190.000

 

Note:

 

Working capital demand loans are secured by way of hypothecation of debtors and inventory.

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Societe Generale, Maker Chamber 4, 13th Floor, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Auditors :

 

Name :

B S R and Company

Chartered Accountants

Address :

KPMG House, Kamla Mills Compounds, 448, Sena PAti Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra, India 

Tel. No.:

91-22-39896000

Fax No.:

91-22-39836000

Pan No.:

AAFB9852F

 

 

Ultimate Holding Company :

·         Total S. A.

 

 

Holding Company :

·         Cray Valley S.A., France

 

 

Subsidiaries :

·         Noble Synthetics Limited

CIN No.: U21200MH1980PLC022545

 

 

Fellow Subsidiaries / Associates :

·         Cray Valley Resins (Malaysia) SDN, BHD

·         Cray Valley Korea Company Limited

·         Cray Valley Limited, UK

·         Sartomer Asia Limited

·         Bostik India Private Limited

·         Atotech Deustschland GMBH

·         Total Oil Asia-Pacific Pte Limited

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

Rs.10/- each

Rs. 300.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

29939999

Equity Shares

Rs.10/- each

Rs. 299.400 Millions

 

 

 

 

 

Note:

 

Of the above 29939829 Equity shares are held by Cray Valley S. A., the holding company and 170 Equity shares are held by Total Chimie S. A.

 


 

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

299.400

299.400

299.400

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

26.743

3.317

0.442

4] (Accumulated Losses)

0.000

0.000

(40.773)

NETWORTH

326.143

302.717

259.069

LOAN FUNDS

 

 

 

1] Secured Loans

280.000

190.000

240.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

280.000

190.000

240.000

DEFERRED TAX LIABILITIES

3.200

4.800

0.000

 

 

 

 

TOTAL

609.343

497.517

499.069

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

186.328

193.898

203.419

Capital work-in-progress

7.688

0.874

0.828

 

 

 

 

INVESTMENT

13.507

7.229

7.229

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

242.250

215.915

236.441

 

Sundry Debtors

355.366

335.202

247.259

 

Cash & Bank Balances

5.343

11.381

9.119

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

88.498

57.965

48.700

Total Current Assets

691.457

620.463

541.519

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

236.214

273.313

191.233

 

Other Current Liabilities

47.235

42.705

56.194

 

Provisions

6.188

8.929

6.499

Total Current Liabilities

289.637

324.947

253.926

Net Current Assets

401.820

295.516

287.593

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

609.343

497.517

499.069

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

1641.090

1414.148

1230.690

 

 

Trading Sales 

 

61.982

60.926

 

 

Other Income

 

11.369

7.632

 

 

TOTAL                                     (A)

1641.090

1487.499

1299.248

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

1575.710

1247.464

1107.754

 

 

Manufacturing Expenses

 

60.409

59.594

 

 

Personal Expenses

 

32.466

30.317

 

 

Administrative & Selling Expenses

 

46.877

58.315

 

 

TOTAL                                     (B)

1575.710

1387.216

1255.980

 

 

 

 

 

Less

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

65.380

100.283

43.268

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

21.220

20.554

23.515

 

 

 

 

 

 

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

44.160

79.729

19.753

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

18.930

18.015

14.945

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

25.230

61.714

4.808

 

 

 

 

 

Less

TAX                                                                  (H)

1.810

18.066

1.627

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

23.420

43.648

3.181

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(40.773)

(43.954)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

2.875

(40.773)

 

 

 

 

 

 

EXPORT VALUE

136.236

65.613

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

567.486

416.174

NA

 

TOTAL IMPORTS

576.486

416.174

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.78

1.46

0.11

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

1.43

2.93

0.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

4.36

0.39

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.87

7.58

0.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.20

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.76

1.72

1.91

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.39

1.91

2.13

 

 

LOCAL AGENCY FURTHER INFORMATION

 

BACKGROUND

 

Subject was incorporated on 31 January 1997. Pursuant to amendment to Section 43A by virtue of Companies (Amendment) Act, 2000, the Company has converted itself into a Private Limited company effective October 2001. The Company is in the business of manufacture and sale of a wide range of synthetic resins. The Company is a subsidiary of Cray Valley S.A France, which is in turn a wholly owned subsidiary of Total S.A. France being the ultimate holding company.

 

FINANCIAL PERFORMANCE

 

During the year, Sales at Rs. 1641.09 million was higher by about 10.33% over the previous year sates amounting to Rs. 1487.50 million owing to continued strong performance by the polyester segment besides impressive performance of Alkyds segment.

 

Despite favorable market conditions, the export turnover of the Company was at Rs. 136.24 million, higher by about 107.66% over previous year export amounting to Rs. 65.61 million.

 

The margin on alt the manufactured products in 2010 was lower at 9.6% over 12.7% in 2009 owing to drop in margins in all products ranging between 3% to 7% except in the case of Alkyds where the margins improved by 3% over 2009. The drop in the margin is attributable to increase in the input costs by about 12.6% while the average selling prices could improve only by about 8.7% in the current year over the previous year owing to intense resistance by the market to absorb the increase in input costs. Although the margin for Unsaturated Polyester Resins improved by 9.7% in 2010 over 2009, the sales volumes were insignificant to cause any impact on overall margins. In terms of products, the Speciality Alkyds, Acrylics polyesters and hard resins suffered erosion in margins and while polyamide margins were maintained at previous year levels. Alkyds margins improved by 2.9% The product mix also contributed to decreased margins as the share of Acrylics increased by over 5% while the margins decreased by 6.2% in 2010 over previous year.

 

The personnel and manufacturing costs recorded nominal increase in line with increase in activities. The administration and selling costs recorded 63% increase over the previous year. Expressed in absolute terms, these costs increased by Rs 29.6 million mainly contributed by increase of Rs 15.2 million pertaining to management cost sharing expenses charged by the Corporate Head office and significant increase in Insurance costs, Selling commissions, Bank charges, software maintenance, foreign exchange losses besides others.

 

The borrowing costs were higher on account of increase in average cost of borrowings by about 31.21% in the year 2010 over the previous year.

 

Due to these reasons, during the year, the profit of the Company declined to Rs. 23.42 million from Rs. 43.65 million (previous year).

 

Due to unfavorable market conditions and stiff competition in the market, the Company was not able to achieve better results as was estimated. Similarly, the Company could not meet the expansion programme due to slow down of economy in India. The directors are confident of better results in the forthcoming year.

 

In view of decline in profit during the year and to strengthen reserves of the Company, the directors express their inability to recommend payment of any dividends in the year

 

FINANCE

 

At the balance sheet date (31.12.2010) working capital demand loans stood at Rs. 280 million as against Rs.190 million as on 31.12.2009. There was an increase in Secured Loan by 90 million due to meet the Working Capital Requirements.

 

 

FORM 8

 

Corporate identity number of the company

U24132MH1997PTC105589

Name of the company

CRAY VALLEY RESINS INDIA PRIVATE LIMITED

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

Plot No. D-43/1, Trans Thane Creek, MIDC Industrial Area, Shirvane Village, Navi Mumbai-400076, Maharashtra, India

This form is for

Modification of charge

Type of charge

Book debts

Movable property (not being pledge)

Others

Particular of charge holder

Societe Generale, Maker Chamber 4, 13th Floor, Nariman Point, Mumbai-400021, Maharashtra, India

Nature of instrument creating charge

Supplemental Agreement of Hypothecation

Date of instrument Creating the charge

23.09.2011

Amount secured by the charge

RS. 160.000 Millions

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

Rate of interest

CC / WCDL / LC / BG - To be on the mutually agreeable basis

 

Terms of repayment

On demand or on maturity, subject to periodic review by the bank

 

Margin

Raw Material , WIP, Finished Goods - 10%

Book Debts up to 120 days - 15%

 

Extent and operation of the charge

By way of First Pari Passu Charge on the entire Current Assets including Stock, Book Debts and Moveable Assets of  the Company

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

First Pari Passu Charge on the entire Current Assets including Stock, Book Debts and Moveable Assets of  the Company

Charge identification number of the charge to be modified

90146746

Particulars of the present modification

Modification in the hypothecation charge, being enhanced from Rs.100.000 millions To Rs.160.000 millions

 

 

FIXED ASSETS

 

·         Goodwill

·         ERP Software

·         Leasehold Land

·         Building

·         Plant and Machinery

·         Effluent Treatment Plant

·         Computers

·         Furniture and Fittings

·         Vehicles

·         Equipments

 


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. 51.82

UK Pound

1

Rs. 79.42

Euro

1

Rs. 65.90

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

YES

--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.