1. Summary Information

 

 

Country

India

Company Name

RISHIROOP RUBBER (INTERNATIONAL) LIMITED

Principal Name 1

Mr. Mahendra Kumar Kapoor

Status

Moderate

Principal Name 2

Mr. Arvind Kapoor

 

 

Registration #

04 - 17657

Street Address

Plot No – 5807 / 08, GIDC, Induatrial Estate Ankleshwarar – 393002.  Gujarat

Established Date

05.11.1990

SIC Code

 

Telephone#

91 – 2646 – 220031 /  91 – 2646 - 251323

Business Style 1

Manufacturer of Chlorinated Rubber Resin and Resins

Fax #

91 – 2646 - 251323

Business Style 2

--

Homepage

http://www.rishiroop.com

Product Name 1

Chlorinated Rubber

# of employees

Not Available

Product Name 2

Ethylene Propylene Diene Mononer

Paid up capital

Rs. 118,597,000

Product Name 3

Petroleum Resins

Shareholders

--

Banking

Bank of Baroda

Public Limited Corp.

--

Business Period

22 years

IPO

--

International Ins.

--

Public Enterprise

--

Rating

B (29)

Related Company

Relation -

Associates/Subsidiaries

 

Company Name

Rishiroop Polymers Private Limited

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2011

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

87,338,000

Current Liabilities

126,445,000

Inventories

96,283,000

Long-term Liabilities

0

Fixed Assets

45,873,000

Other Liabilities

0

Deferred Assets

30,946,000

Total Liabilities

126,445,000

Invest& other Assets

85,261,000

Retained Earnings

156,065,000

 

0

Net Worth

219,256,000

Total Assets

345,701,000

Total Liab. & Equity

345,701,000

 Total Assets

(Previous Year)

216,180,000

 

 

P/L Statement as of

31.03.2011

(Unit: Indian Rs.)

Sales

349,211,000

Net Profit

28,123,000

Sales(Previous yr)

131,872,000

Net Profit(Prev.yr)

5,797,000

 


MIRA INFORM REPORT

 

 

Report Date :

31.01.2012

 

IDENTIFICATION DETAILS

 

Name :

RISHIROOP RUBBER (INTERNATIONAL) LIMITED

 

 

Registered Office :

Plot No – 5807 / 08, GIDC, Induatrial Estate Ankleshwarar – 393002.  Gujarat

 

 

Country :

India.

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

05.11.1990

 

 

Com. Reg. No.:

04 - 17657

 

 

Capital Investment / Paid-up Capital :

Rs. 118.597 millions

 

 

CIN No.:

[Company Identification No.]

L25191GJ1990PLC017657

 

 

Legal Form :

Public limited liability company. Company’s shares are listed on the Stock Exchange.

 

 

Line of Business :

Manufacturer of Chlorinated Rubber Resin and Resins.

 

 

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 877024

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears some accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

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 – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

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 / Works :

Plot No – 5807 / 08, GIDC, Induatrial Estate, Ankleshwarar – 393002. Gujarat, India.

Tel. No.:

91 – 2646 – 220031 /  91 – 2646 - 251323

Fax No.:

91 – 2646 - 251323

E-Mail :

akapoor@rishiroop.com

investor@rishiroop.com

Website :

http://www.rishiroop.com

 

 

Corporate Office :

65, Atlanta, Nariman Point, Mumbai – 400021, Maharashtra, India.

Tel. No.:

91-22-22825200

Fax No.:

91-22-22872796

 

 

DIRECTORS

 

AS ON: 31.03.2011

 

Name :

Mr. Mahendra Kumar Kapoor

Designation :

Chairman

 

 

Name :

Mr. Arvind Kapoor

Designation :

Managing Director

 

 

Name :

Mr. Harkishenlal Ohri

Designation :

Director

 

 

Name :

Mr. Haren B. Jokhakar

Designation :

Director

 

 

Name :

Mr. Hemant Vakil

Designation :

Director (w.e.f. May 10, 2010)

 

 

KEY EXECUTIVES

 

Name :

Ms. R O Savita

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Category of Shareholder

Total No. of Shares

as a % of total No. of Shares

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

1,276,909

10.78

Bodies Corporate

4,796,923

40.52

Sub Total

6,073,832

51.30

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

6,073,832

51.30

(B) Public Shareholding

 

 

(1) Institutions

 

 

Mutual Funds / UTI

3,200

0.03

Financial Institutions / Banks

400

-

Foreign Institutional Investors

6,000

0.05

Sub Total

9,600

0.08

(2) Non-Institutions

 

 

Bodies Corporate

571,314

4.83

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs. 0.100 million

3,445,140

29.10

Individual shareholders holding nominal share capital in excess of Rs. 0.100 million

1,448,564

12.23

Any Others (Specify)

291,407

2.46

Clearing Members

40,279

0.34

Non Resident Indians

134,202

1.13

Foreign Corporate Bodies

1,200

0.01

Directors & their Relatives & Friends

23,065

0.19

NRI/OCB/NRN

92,661

0.78

Sub Total

5,756,425

48.62

Total Public shareholding (B)

5,766,025

48.70

Total (A)+(B)

11,839,857

100.00

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

-

-

(1) Promoter and Promoter Group

-

-

(2) Public

-

-

Sub Total

-

-

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

11,839,857

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Chlorinated Rubber Resin and Resins.

 

 

Products :

Item Code No. (ITC Code)

Product Description

39139001

Chlorinated Rubber

40027000

Ethylene Propylene Diene Mononer

39111090

Petroleum Resins

40021990

Styrene Butadiene Rubber

40024900

Acrylonitrle Butadiene Rubber

 

PRODUCTION STATUS

 

As on 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Chlorinated Rubber

M.T.

4500

4500

Nil

 

 

GENERAL INFORMATION

 

Bankers :

  • Bank of Baroda
  • ICICI Bank Limited
  • Citi Bank, N.A.
  • Axis Bank Limited

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jayesh Dadia and Associates

Chartered Accountants

Address :

422, Arun Chambers, Tardeo, Mumbai – 400034, Maharashtra, India

 

 

Associates/Subsidiaries :

·         Rishiroop Polymers Private Limited

·         Puneet Resins Limited

·         Rishichem Mideast Limited

·         Rishichem Distributors Private Limited.

·         Rishiroop Holding Private Limited.

·         Rishiroop Investment and Trading Company Private Limited

·         Rubtrade.Com India Private Limited

·         Devi Organics Private Limited

 

 


 

CAPITAL STRUCTURE

 

AS ON : 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs. 10/- each

Rs. 250.000 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

11839857

Equity Shares

Rs. 10/- each

Rs. 118.399 millions

 

ADD: Amount Paid up on share forfeited

 

Rs. 0.198 million

 

Total

 

Rs.118.597 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

118.596

118.597

118.597

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

156.065

156.065

156.065

4] (Accumulated Losses)

(55.405)

(83.530)

(123.511)

NETWORTH

219.256

191.132

151.151

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

0.000

0.000

0.000

 

 

 

 

TOTAL

219.256

191.132

151.151

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

45.873

62.545

73.153

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

85.261

82.692

41.381

DEFERREX TAX ASSETS

30.946

29.130

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

96.283
17.758

22.219

 

Sundry Debtors

64.778
15.511

7.748

 

Cash & Bank Balances

15.122
5.345

14.397

 

Loans & Advances

7.438
3.200

2.799

Total Current Assets

183.621
41.814

47.163

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

123.538
22.491

8.176

 

Current Liabilities

1.367
1.064

0.990

 

Provisions

1.540
1.493

1.380

Total Current Liabilities

126.445
25.048

10.546

Net Current Assets

57.176
16.766

36.617

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

219.256

191.132

151.151

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

349.211

131.872

83.142

 

 

Other Income

9.512

6.398

4.287

 

 

TOTAL                                     (A)

358.723

138.270

87.429

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials

317.210

106.498

83.528

 

 

Manufacturing Expenses

0.284

0.445

0.433

 

 

Employees Remuneration

1.139

0.608

0.572

 

 

Increase/(Decrease) in Finished Goods

(16.577)

0.028

(9.702)

 

 

Selling and Distribution Expenses

12.577

8.832

8.316

 

 

TOTAL                                     (B)

314.633

116.411

83.147

 

 

 

 

 

Less

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

44.090

21.859

4.282

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.105

0.400

0.464

 

 

 

 

 

 

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

42.985

21.459

3.818

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.672

10.608

10.637

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

26.313

10.851

(6.819)

 

 

 

 

 

Less

TAX                                                                  (H)

(1.812)

5.054

0.035

 

 

 

 

 

Less/ Add

Short / Excess Provision For Tax of  Earlier Years

(0.002)

0.000

(0.095)

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

28.123

5.797

(6.949)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(83.529)

(123.511)

(116.562)

 

 

 

 

 

Add

Deffer Tax Adjustment

0.000

34.184

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(55.406)

(83.530)

(123.511)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of goods on FOB

38.981

43.996

26.799

 

TOTAL EARNINGS

38.981

43.996

26.799

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Trading Goods

274.322

92.678

75.146

 

 

Others

0.218

0.148

0.060

 

TOTAL IMPORTS

274.540

92.826

75.206

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.38

0.49

(0.58)

 

 

QUARTERLY RESULTS

(Rs. In Millions)

 

PARTICULARS

30.06.2011

 

30.09.2011

 

1st Quarter

2nd Quarter

Net Sales

181.380

127.490

Total Expenditure

155.850

124.180

PBIDT (Excl OI)

25.530

3.310

Other Income

0.000

0.000

Operating Profit

25.530

3.310

Interest

0.450

0.300

Exceptional Items

0.000

0.000

PBDT

25.080

3.010

Depreciation

2.560

2.590

Profit Before Tax

22.520

0.420

Tax

4.500

(0.100)

Provisions and contingencies

0.000

0.000

Profit After Tax

18.020

0.520

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

7.83
4.19

7.95

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

7.53
8.23

8.20

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.46
8.13

5.67

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12
0.06

0.04

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.57
0.13

0.06

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45
1.67

4.47

 


 

LOCAL AGENCY FURTHER INFORMATION

 

REVIEW OF OPERATIONS

 

During the year under review, the Sales Turnover increased to Rs. 349.212 millions as compared to Rs.131.872 millions in the previous year registering a 165% increase. The Net Profit for the year is Rs. 28.124 millions as compared to Rs. 5.797 millions in previous year registering a 385% increase. In continuation of the strategy to focus on International trade, the company will continue to explore trade opportunities for supply of raw materials to various industries. The Directors are optimistic about improvement of the performance for the year 2011-2012.

 

MANAGEMENT DISCUSSIONS AND ANALYSIS REPORT

 

INDUSTRYSTRUCTURE

 

The Company is involved in the international trade of industrial raw materials to various industries. There are many small and big traders and agents in Exim trade.

 

OUTLOOK

 

The Indian economy is expected to continue to grow at 7-8% per annum. This is expected to offer new opportunities for sourcing and supply of raw materials to various customers. As the business gets stabilized the company will widen the product offerings to the customers.

 

 

FINANCIAL PERFORMANCE

 

During the year, The Company has performed well. The turnover has gone up from Rs.131.872 millions to Rs. 349.212 millions while Profit after taxation during the year is Rs. 28.124 millions as compared to Rs. 5.797 millions last year. Total inventories have increased from Rs.17.758 millions to Rs. 96.284 millions and the Sundry Debtors stood at 18.5 % of Sales as at 31st March, 2011. Domestic Sales were Rs. 309.780 millions as compared to Rs. 86.302 millions, whereas Export Sales were Rs. 39.432 millions as compared to Rs. 45.570 millions last year.

 

 

FIXED ASSETS

  • Leasehold land
  • Factory Building
  • Office Building
  • Machinery
  • Electrical Installation
  • Safety Equipments
  • Laboratory Equipments
  • Office Equipments
  • Furniture and Fixtures
  • Vehicle

 

 


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.49.50

UK Pound

1

Rs.77.74

Euro

1

Rs.65.19

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

--

--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

NO

--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

YES

--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.