MIRA INFORM REPORT

 

 

Report Date :

25.09.2012

 

 

IDENTIFICATION DETAILS

 

Name :

ZENITH INDUSTRIAL RUBBER PRODUCTS PRIVATE LIMITED [w.e.f. 13.09.2004]

 

 

Formerly Known As :

ATLAS INTERNATIONAL PRIVATE LIMITED

 

MANULI RUBBER (INDIA) PRIVATE LIMITED

 

 

Registered Office :

A-2 Parekh Mahal, 1st Floor, 80 Veer Nariman Road, Churchgate, Mumbai – 400020, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

15.01.1988

 

 

Com. Reg. No.:

11-045900

 

 

Capital Investment / Paid-up Capital :

Rs. 250.000 Millions

 

 

CIN No.:

[Company Identification No.]

U25190MH1988PTC045900

 

 

PAN No.:

[Permanent Account No.]

AAACA3874D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Industrial Rubber Products.

 

 

No. of Employees :

550 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having satisfactory track record. Financial company performance seems good. Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term loan : (CRISIL) BBB-

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation. It carry moderate credit risk.

Date

April 29, 2011

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Raju

Designation :

Finance Manager

Contact No.:

91-22-22885888

Date :

24.09.2012

 

 

LOCATIONS

 

Registered Office :

A-2 Parekh Mahal, 1st Floor, 80 Veer Nariman Road, Churchgate, Mumbai – 400 020, Maharashtra, India

Tel. No.:

91-22-22885888/ (6 Lines)

Fax No.:

91-22-22885111/ 22885222

E-Mail :

info@zenithrubber.com 

zenithru@vsnl.com

sales@zenithrubber.com

raju@zenithrubber.com

Website :

http://www.zenithrubber.com  

Area :

300 sq. ft.

Location :

Rented

 

 

Factory 1 :

Plot C/ 15, 17, 18 MIDC, Phase 1, Dombivli, District Thane, Maharashtra, India

Area :

10000 Sq. ft.

Location :

Rented

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Mazhar Farooq Vohra

Designation :

Managing director

Address :

62-A ,Peddar Road, 8,Mount Unique, Mumbai - 400026, Maharashtra, India

Date of Birth/Age :

29.07.1949

Date of Appointment :

15.01.1988

DIN No.:

00774511

 

 

Name :

Mr. Aamir Mazhar Vohra

Designation :

Director

Address :

62-A ,Peddar Road, 8,Mount Unique, Mumbai - 400026, Maharashtra, India

Date of Birth/Age :

11.09.1977

Date of Appointment :

16.06.1996

DIN No.:

00774597

 

 

KEY EXECUTIVES

 

Name :

Mr. Raju

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

 

No. of Shares

Mazhar Farooq Vohra

 

925000

Aamir Mazhar Vohra

 

665000

Samina Mazhar Vohra

 

700000

Uzma Mazhar Vohra

 

210000

Total

 

2500000

 

 

AS ON 30.09.2011

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Industrial Rubber Products.

 

 

Exports :

 

Products :

Industrial Rubber Products

Countries :

Ø       Europe

Ø       USA

Ø       UK

Ø       Canada

Ø       Australia

 

 

Imports :

 

Products :

Raw Material

Countries :

Ø       China

Ø       Malaysia

Ø       Korea

Ø       Israel

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Korea Kumbhu Petrochemical Company Limited

 

 

Customers :

Retailers and End Users

 

Ø       L & T

 

 

No. of Employees :

550 (Approximately)

 

 

Bankers :

Ø       State Bank of India, Commercial Branch, Justice G,N, Vaidhya Marg, Mumbai – 400023, Maharashtra, India

Ø       Standard Chartered Bank, Dombivalis

 

 

Facilities :

Total – Rs. 765.000 Millions [State Bank of India]

Total – Rs. 180.000 Millions [Standard Chartered Bank]

 

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

Rupee term loans banks secured

67.352

100.073

Rupee term loans financial institutions secured

213.264

190.487

Working capital loans banks secured

25.620

13.637

Other debt secured

1.016

1.943

Total

307.252

306.140

 

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

Loans directors unsecured

5.735

44.419

Other debt unsecured

27.381

63.998

Total

33.116

108.417

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mayra and Khatri

Chartered Accountants

Address :

Bhagwan Bhuvan, 3rd Floor, 31 Israil Street, Mumbai – 400009, Maharashtra, India

Tel. No.:

91-22-23446722

Fax No.:

91-22-66311710

E-Mail :

nvsheth@mkindia.com

Website :

www.mkindia.com

Income-tax PAN of auditor or auditor's firm :

AABFM7138G

 

 

CAPITAL STRUCTURE

 

 

AFTER 30.09.2011

 

Authorised Capital : Rs. 300.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 250.000 Millions

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,500,000

Equity Shares

Rs. 100/- each

Rs. 250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,500,000

Equity Share

Rs.100/- each

Rs. 250.000 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

250.000

150.000

115.250

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

44.031

25.151

14.391

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

294.031

175.151

129.641

LOAN FUNDS

 

 

 

1] Secured Loans

307.252

306.140

271.404

2] Unsecured Loans

33.116

108.417

74.114

TOTAL BORROWING

340.368

414.557

345.518

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

634.399

589.708

475.159

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

266.786

286.119

253.095

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.598

1.626

1.598

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

273.906

240.454

162.949

 

Sundry Debtors

155.263

140.672

71.036

 

Cash & Bank Balances

12.661

17.115

3.238

 

Other Current Assets

49.909

37.061

0.500

 

Loans & Advances

4.500

4.500

35.099

Total Current Assets

496.239

439.802

272.822

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

115.897

127.410

47.895

 

Other Current Liabilities

0.127

0.000

0.000

 

Provisions

14.200

10.429

4.461

Total Current Liabilities

130.224

137.839

52.356

Net Current Assets

366.015

301.963

220.466

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

634.399

589.708

475.159

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

696.694

665.054

394.189

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

674.043

647.784

380.305

 

 

 

 

 

 

PROFIT BEFORE TAX  

22.651

17.270

13.884

 

 

 

 

 

Less

TAX                                                     

8.100

6.100

4.329

 

 

 

 

 

 

PROFIT AFTER TAX                

14.551

11.170

9.555

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

705.927

491.258

293.559

 

 

Commission Earnings

0.000

3.921

2.669

 

TOTAL EARNINGS

705.927

495.179

296.228

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.82

7.47

12.05

 

 

Particulars

 

 

 

31.03.2012

Sales Turnover (Approximately)

 

 

912.000

 

 

 

 

 

Expected Sales ( 2012-2013 ) : Rs. Rs. 1050.000 Millions

 

The above information has been parted by Mr. Raju (Finance Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

2.09

1.68

3.27

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.97

2.38

2.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.10

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.85

3.15

3.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.81

3.19

5.21

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2011

31.03.2010

 

31.03.2009

 

(Rs. In Millions)

Creditors due small micro enterprises

0.000

0.000

0.000

Creditors due others

115.897

127.410

47.895

Sundry creditors

115.897

127.410

47.895

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U25190MH1988PTC045900

Name of the company

ZENITH INDUSTRIAL RUBBER PRODUCTS PRIVATE LIMITED

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

A/2 Parekh Mahal, 1st Floor, 80 Veer Nariman Road, Mumbai - 400020, Maharashtra, India

Email ID: raju@zenithrubber.com

This form is for

Modification of charge

Charge identification number of the modified 

90347316

Type of charge

Immovable Property

Particular of charge holder

State Bank of India, Commercial Branch, Justice G,N, Vaidhya Marg, Mumbai – 400023, Maharashtra, India

Email ID: kamalax_saraf@hotmail.com

Nature of description of the instrument creating or modifying the charge

No instrument. Memorandum of deposit for creation of further charge for term loan overall limit where the initial charge is created by way of mortgage by deposit of title deeds

Date of instrument Creating the charge

20.07.2012

Amount secured by the charge

Rs. 760.500 Millions

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

Rate of Interest

As per sanction terms

 

Terms of repayment

As per sanction terms

 

Margin

As per sanction terms

 

Extent and operation of the charge

As per sanction terms

 

Others

N. A.

Short particulars of the property charged

A first charge by way of hypothecation of the borrowers entire goods, movables and other assets present & future including documents of title to goods and other assets, such as book debts, outstanding moneys, receivables, including receivables by way of cash assistance and / or cash incentives under the cash incentive scheme or any other scheme, claims, including claims by way of refund of customs/excise duties under the duty drawback credit scheme, or any other scheme bills, invoices, documents, contracts, insurance policies, guarantees, engagements, securities, investments and rights uncalled capital and all machinery present and future of such form satisfactory to the bank.

 

Second charges our plots No - 15, 16 and 17 Admeasuring 23,978 Sq. Mtrs. In Dombivali Industrial Area MIDC Phase 1 within the village limits of Asde Golavali.

Date of latest modification prior to the present modification

20.07.2012

Particulars of the present modification 

Now by this modification dated 20.07.2012 the company created an extension of charge by way of an equitable mortgage by deposit of title deeds over the immovable properties To secure the enhanced credit facilities to the extent of Rs. 760.500 Millions. The description of immovable property  is as follows:

Plot no. C-15, 16 and 17, admg. 23,978 sq. Mtrs. In Dombivali Industrial Area MIDC Phase -I within the village limits of Asde Golavali.

 

 

FIXED ASSETS

 

Ø          Furniture and Fixture

Ø          Land and Building

Ø          Flat

Ø          Motor Car

Ø          Air Condition

Ø          Electric Installation

Ø          Lab Equipment

Ø          Faxline Machine

Ø          Telephone System

Ø          Scooter

Ø          Plant and Machinery

Ø          Computer Systems


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 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. 53.29

UK Pound

1

Rs. 86.44

Euro

1

Rs. 68.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

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

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

42

 

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

 

 

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.