1. Summary Information
|
|
|
Country |
|
|
Company Name |
RISHAB POLYCHEM
PRIVATE LIMITED |
Principal Name 1 |
Mr. Yogesh Kumar |
|
Status |
Moderate |
Principal Name 2 |
Mr. Rajesh Kumar |
|
|
|
Registration # |
55-119496 |
|
Street Address |
4316/8 Saini
Market, |
||
|
Established Date |
21.03.2003 |
SIC Code |
-- |
|
Telephone# |
Not Available |
Business Style 1 |
Trading |
|
Fax # |
Not Available |
Business Style 2 |
-- |
|
Homepage |
Not Available |
Product Name 1 |
Polymers |
|
# of employees |
Not Available |
Product Name 2 |
-- |
|
Paid up capital |
Rs.21,310,000/- |
Product Name 3 |
-- |
|
Shareholders |
Bodies corporate-57.02% Directors or relatives of Directors-24.43% Other top fifty shareholders-18.55% |
Banking |
Syndicate Bank |
|
Public Limited Corp. |
No |
Business Period |
9 Years |
|
IPO |
No |
International Ins. |
- |
|
Public |
No |
Rating |
B
(30) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
- |
- |
- |
- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
75,320,000 |
Current Liabilities |
24,651,000 |
|
Inventories |
4,578,000 |
Long-term Liabilities |
17,664 ,000 |
|
Fixed Assets |
290,000 |
Other Liabilities |
90,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
42,405,000 |
|
Invest& other Assets |
141,000 |
Retained Earnings |
16,614,000 |
|
|
|
Net Worth |
37,924,000 |
|
Total Assets |
80,329,000 |
Total Liab. & Equity |
80,329,000 |
|
Total Assets (Previous Year) |
68,226,000 |
|
|
|
P/L Statement as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Total Income |
300,056,000 |
Net Profit |
771,000 |
|
Total Income (Previous yr) |
260,412,000 |
Net Profit(Prev.yr) |
758,000 |
|
Report Date : |
05.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
RISHAB POLYCHEM PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
4316/8, Saini Market, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
21.03.2003 |
|
|
|
|
Com. Reg. No.: |
55-119496 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.21.310 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24139DL2003PTC119496 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELR14425F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCR5433P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading of Polymers |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (30) |
|
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 small to mediocre 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) |
|
|
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 : |
4316/8 Saini Market, |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
DIRECTORS
As on: 30.09.2011
|
Name : |
Mr. Yogesh Kumar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
4325, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.04.1967 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.03.2003 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01237384 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajesh Kumar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
4325, Gali Bahuji Bahadurgarh, Road, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.11.1969 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.03.2003 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01237453 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorships :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ashok Bhagia |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
BM-187, West Shalimar Bagh, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.04.1958 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.01.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02926773 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Rajesh Kumar |
|
34500 |
|
Yogesh Kumar |
|
18000 |
|
HUF Rajesh Kumar and Sons |
|
147000 |
|
Preeti Rajesh Kumar |
|
11000 |
|
Usha Yogesh Kumar |
|
145000 |
|
HUF Yogesh Kumar and Sons |
|
85700 |
|
D. B. Sharma |
|
7500 |
|
Rachna Jain |
|
26000 |
|
Kanta Jain |
|
5000 |
|
Priyanka Chaddha |
|
5000 |
|
Vinod Kumar |
|
30300 |
|
Subodh Kumar |
|
7000 |
|
Ram Prasad |
|
42500 |
|
Premwati |
|
37000 |
|
Rama Devi |
|
10500 |
|
Sunil Kumar Jain |
|
10000 |
|
Kasturi Devi |
|
5000 |
|
Sangeeta |
|
5000 |
|
Kamlesh |
|
5000 |
|
Ashok Bhagia |
|
55500 |
Equity Share Break up (Percentage of Total Equity)
As on: 30.09.2011
|
Category |
Percentage |
|
Bodies corporate |
57.02 |
|
Directors or relatives of Directors |
24.43 |
|
Other top fifty shareholders |
18.55 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading of Polymers |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
Syndicate Bank, |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Surendra Shrey and Company Chartered Accountants |
|
Address : |
C-7, F F, Lajpat Nagar-I, |
|
Tel. No.: |
91-29817287/ 29814754 |
|
Mobile No.: |
91-9811020377 |
|
PAN.: |
ABBPG7716M |
CAPITAL STRUCTURE
As on: 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2150000 |
Equity Shares |
Rs.10/- each |
Rs.21.500 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2131000 |
Equity Shares |
Rs.10/- each |
Rs.21.310
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 |
21.310 |
20.000 |
4.470 |
|
|
2] Share Application Money |
0.000 |
3.345 |
0.000 |
|
|
3] Reserves & Surplus |
16.614 |
0.993 |
0.234 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
37.924 |
24.338 |
4.704 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
17.664 |
14.915 |
10.759 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
17.664 |
14.915 |
10.759 |
|
|
DEFERRED TAX LIABILITIES |
0.013 |
0.004 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
55.601 |
39.257 |
15.463 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.290 |
0.365 |
0.022 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.020 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.003 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
4.578
|
11.655 |
1.538 |
|
|
Sundry Debtors |
73.638
|
52.390 |
44.032 |
|
|
Cash & Bank Balances |
0.210
|
0.124 |
0.090 |
|
|
Other Current Assets |
1.462
|
3.506 |
2.154 |
|
|
Loans & Advances |
0.010
|
0.010 |
0.000 |
|
Total
Current Assets |
79.898
|
67.685 |
47.814 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
0.077
|
0.267 |
0.110 |
|
Total
Current Liabilities |
24.728
|
28.969 |
32.431 |
|
|
Net Current Assets |
55.170
|
38.716 |
15.383 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.141 |
0.176 |
0.035 |
|
|
|
|
|
|
|
|
TOTAL |
55.601 |
39.257 |
15.463 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
300.056 |
260.412 |
108.920 |
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
298.799 |
259.162 |
108.604 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
1.257 |
1.250 |
0.316 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.100 |
0.097 |
0.010 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
1.157 |
1.153 |
0.306 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.386 |
0.395 |
0.106 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
0.771 |
0.758 |
0.200 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.57 |
0.57 |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.26
|
0.29 |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.44
|
1.69 |
0.64 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.03
|
0.05 |
0.06 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.12
|
1.80 |
9.18 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.23
|
2.34 |
1.47 |
LOCAL AGENCY FURTHER INFORMATION
|
Available
in Report [Yes/No] |
|
|
Year
of Establishment |
Yes |
|
Locality
of the Firm |
Yes |
|
Construction
of the firm |
Yes |
|
Premises
details |
No |
|
Type
of Business |
Yes |
|
Line
of Business |
Yes |
|
Promoters
background |
Yes |
|
No.
of Employees |
No |
|
Name
of Person Contacted |
No |
|
Designation
of contact person |
No |
|
Turnover
of firm for last three years |
Yes |
|
Profitability
for last three years |
Yes |
|
Reasons
for variation <> 20% |
- |
|
Estimation
for coming financial year |
No |
|
Capital
the business |
Yes |
|
Details
of sister concerns |
No |
|
Major
Suppliers |
No |
|
Major
Customers |
No |
|
Payment
Terms |
No |
|
Export
/ Import Details [If Applicable] |
No |
|
Market
Information |
- |
|
Litigations
that the firm / promoter involved in |
- |
|
Banking
Details |
Yes |
|
Banking
Facility Details |
Yes |
|
Conduct
of the banking account |
- |
|
Buyer
visit details |
- |
|
Financials,
if provided |
Yes |
|
Incorporation
details, if applicable |
Yes |
|
Last
accounts filed at ROC |
Yes |
|
Major
Shareholders, if applicable |
Yes |
PERFORMANCE REVIEW:
During the year, the turnover of the Company increased to Rs.300.056 Millions as against Rs.260.412 Millions during the previous year. The net profit of the Company also increased to Rs.0.772 Million as against previous year profit of Rs.0.758 Million. The Directors of the company are quite hopeful that profitability of the company will further improve in the coming year.
No material changes have occurred from the date of the Balance Sheet till the date of this report which has any adverse affect on the affairs of the Company.
Bankers Charges
Report as per Registry
|
Corporate identity
number (CIN) or foreign company registration
number of the company |
U24139DL2003PTC119496 |
|
Name of the
company |
RISHAB POLYCHEM
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
4316/8 Saini Market, E-mail: gomaka@bol.net.in |
|
This form is for |
Modification
of charge |
|
Charge identification
(ID) number of the charge to be modified |
10161857 |
|
Type of charge |
|
|
Particular of
charge holder |
Syndicate Bank, E-mail: jagjit1548@hotmail.com
|
|
Nature of
instrument creating charge |
Composite
Hypothecation Agreement form no ASD-4 |
|
Date of
instrument Creating the charge |
04.04.2011 |
|
Amount secured by
the charge |
Rs.45.000
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of interest SOD- BR+5.50%
i.e. @ 15% per annum on monthly rests FLC/INLC-
Commission as per Bank norms Terms of
repayments SOD on demand INLC/FLC on due
date Margin Stock / BD 30% FLC/INLC 40% Extent and
operation of the charge Amount Secured
Rs.45.000 Millions i.e. SOD limit Rs.30.000 Millions +FLC/INLC Rs.15.000
Millions Primary
Security- SOD -Hypothecation of Stock
and Book Debts both present and future FLC/INLC-
Cash Margin and Counter Guarantee Collateral
Security- EM of properties as per
details mentioned in sanction letter |
|
Short particulars
of the property or asset(s) charged (including complete address and location
of the property) |
Primary
Security- SOD -Hypothecation of Stock
and Book Debts both present and future FLC/INLC- Cash
Margin and Counter Guarantee Collateral
Security- EM of properties as per
details mentioned in sanction letter |
|
Particulars of
the present modification |
Existing charge
is modified to secure credit facilities amounting to Rs.45.000 Millions i.e.
SOD limit Rs.30.000 Millions +FLC/INLC Rs.15.000 Millions against the securities of Primary Security- 1)Hypothecation of Stock and Book Debts
both present and future2) Cash Margin and Counter Guarantee Collateral
Security- EM of properties as per
details mentioned in sanction letter |
FIXED ASSETS:
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.53.72 |
|
|
1 |
Rs.86.98 |
|
Euro |
1 |
Rs.67.01 |
INFORMATION DETAILS
|
Report Prepared
by : |
VRN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
30 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.