MIRA INFORM REPORT

 

 

Report Date :

01.04.2013

 

IDENTIFICATION DETAILS

 

Name :

THREE BOND INDIA PRIVATE LIMITED

 

 

Registered Office :

J-288, Saket, New Delhi-110017

 

 

Country :

India

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

21.01.1997

 

 

Com. Reg. No.:

55-084565

 

 

Capital Investment / Paid-up Capital :

Rs. 49.234 Millions

 

 

CIN No.:

[Company Identification No.]

U74900DL1997PTC084565

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELT04515A

 

 

PAN No.:

[Permanent Account No.]

AAACT5989N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Business activity of the company is to distribute sealant and adhesives which are procured from its parent and group companies to automobile and the electronic industry.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. There appears some dip in the profitability of the company during current year. However, net worth appears to be satisfactory. General financial position of the company is good. Trade relations reported to be usually correct and as per commitments.

 

The company can be considered normal 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.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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

 

 

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.

 

 

LOCATIONS

 

Registered Office :

J-288, Saket, New Delhi-110017, India

Tel. No.:

91-124-2347373

Fax No.:

91-124-2347864

E-Mail :

finance@threebond.co.in

 

 

Head Office :

Plot no 43 sector -3, IMT Manesar- 122050, Haryana, India

Tel. No.:

91-124-4499025

 

 

Plant :

531-532, Udyog Vihar Phase V, Gurgaon-122016, Haryana, India

Tel. No.:

91-124-2347373/2347014 to 21

E-Mail :

sales@threebond.co.in

 

 

Branch Office:

No. 242, Vanagaram Road, Athipet, Ambattur, Chennai-600058, Tamilnadu, India

Tel. No.:

91-44-65325337

Fax No.:

91-44-26257439

E-Mail :

adminsouthindia@threebond.co.in

 

 

DIRECTORS

 

AS ON 19.04.2012

 

Name :

Mr. Shinji Sorimachi

Designation :

Director

Address :

S 23 B, Windsor Court, DLF, Phase IV, Gurgaon, Haryana, India

Date of Birth/Age :

23.07.1956

Date of Appointment :

29.11.2006

DIN No.:

01225038

 

Other Directorship:

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U74900DL1997PTC084565

THREE BOND INDIA PRIVATE LIMITED

Director

01/01/2010

29/11/2006

Active

NO

 

 

Name :

Mr. Shuji Mochizuki

Designation :

Director

Address :

J 803 Central Park, Sector 42 Gurgaon-122001, Haryana, India

Date of Birth/Age :

10.11.1956

Date of Appointment :

01.01.2010

DIN No.:

02919332

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 19.04.2012

 

Shareholders details in not available

 

 

AS ON 19.04.2012

 

Equity Shares Break Up

Percentage of Holding

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

99.99

Directors or relatives of Directors

0.01

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Business activity of the company is to distribute sealant and adhesives which are procured from its parent and group companies to automobile and the electronic industry.

 

 

Products :

Product Description

Item Code

Sealant

321490

Adhesive

350691

Sheet Gasket Roll

481190

 

 

PRODUCTION STATUS (AS ON : 31.12.2011)

 

Particulars

Unit

Actual Production

Sealant

Kgs

46023

Adhesive

Kgs

3054

           

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Bank of Tokyo Mitubishi – UFJ Limited, New Delhi

·         ABN Amro Bank, N.V., New Delhi

·         Mizuho Corporate Bank Limited, New Delhi

·         Axis Bank Limited, Gurgaon 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajendra K Goel and Company

Chartered Accountant

Address :

J-288, Ground Floor, Saket New Delhi-110017, India

Tel. No.:

91-11-29551642/29555354

Fax No.:

91-11-29555036

PAN No.:

AAGPB2075G

 

 

Ultimate Holding Company :

Three Bond Company Limited, Japan

 

 

Holding Company :

Three Bond Singapore Pte Limited,

 

 

Fellow Subsidiaries :

·         Three Bond Manufacturing (Thailand) Company Limited

·         Three Bond Europe S.A.S

 

 

CAPITAL STRUCTURE

 

AS ON 31.12.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs. 100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4923448

Equity Shares

Rs.10/- each

Rs. 49.234 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2011

31.12.2010

31.12.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

49.234

49.234

39.134

2] Share Application Money

0.000

0.000

101.000

3] Reserves & Surplus

349.377

320.304

190.150

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

398.611

369.538

330.284

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

398.611

369.538

330.284

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

151.303

149.782

148.266

Capital work-in-progress

121.669

15.885

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

3.779

3.059

2.313

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

96.175

86.418

49.339

 

Sundry Debtors

86.894

61.604

46.468

 

Cash & Bank Balances

26.870

119.864

127.469

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

41.693

26.498

17.840

Total Current Assets

251.632

294.384

241.116

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

87.385

57.763

39.393

 

Other Current Liabilities

32.588

25.918

16.300

 

Provisions

9.799

9.891

5.718

Total Current Liabilities

129.772

93.572

61.411

Net Current Assets

121.860

200.812

179.705

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

398.611

369.538

330.284

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2011

31.12.2010

31.12.2009

 

SALES

 

 

 

 

 

Income

441.152

358.171

252.927

 

 

Other Income

4.201

0.953

NA

 

 

TOTAL                                    

445.353

359.124

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

394.465

295.175

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

394.465

295.175

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

50.888

63.949

33.070

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.680

3.065

3.282

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

47.208

60.884

29.788

 

 

 

 

 

Less

TAX                                                                 

18.136

21.630

9.704

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

29.072

39.254

20.084

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

124.170

84.916

64.832

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

153.242

124.170

84.916

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.904

0.371

0.000

 

 

Incentive

0.055

0.000

0.000

 

 

Other Earnings

0.908

0.118

101.000

 

TOTAL EARNINGS

1.867

0.489

101.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

25.257

15.023

10.036

 

 

Jobwork Material

5.946

6.562

4.364

 

 

Trading Goods

205.331

158.559

103.149

 

 

Capital Goods

0.091

0.201

0.204

 

TOTAL IMPORTS

236.625

180.345

117.753

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.38

8.26

5.13

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2011

31.12.2010

31.12.2009

PAT / Total Income

(%)

6.53

10.93

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.70

17.00

11.77

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.61

13.61

7.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.16

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.94

3.14

3.93

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

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

No

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

No

30]

Major Shareholders, if available

No

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

No

 

 

BACKGROUND

 

The Company was incorporated on 21 January, 1997 and is a subsidiary of Three Bond Singapore Pte. Limited. Three Bond Singapore Pte. Limited holds 99.99 percent of the paid up share capital as at 31 December 2011.

 

The main business activity of the Company is to distribute Sealant and Adhesives which are procured from its parent and group companies to Automobile and the Electronic Industry in India. The manufacturing operation of the Company consists repackaging of the bulk packs of its products into smaller packs. The Jobwork operations of the Company consist of screw coating for auto components industries.

 

 

PERFORMANCE OF THE COMPANY

 

The Company's overall turnover of Rs. 441.151 Millions recorded a growth of 23% over the previous year's turnover of Rs. 358.171 Millions. The Company also achieved a Net Profit after Tax of Rs. 29.073 Millions for the year ended 31.12.2011 as against Rs. 39.254 Millions during the previous year. The main reasons for decrease in profits of the company are exchange loss and increase the product cost. The company is having focused approach on cost reduction in all aspects. In the current year, the company continues its focus and concerns about the expansion and establishing its own state of art manufacturing facility in India. The company has spent mainly on infrastructure, personnel recruitment as well as personnel development, and brand promotion as well as brand awareness in India.

 

In order to establish the manufacturing plant, the Company purchased the industrial land in Manesar (Gurgaon) in the year 2009, 2010 the construction of facility has started. The Construction has completed and it’s expected that till 30.06.2012, the company would be able to move to its new Factory and start the Production. The Directors wish to thank and place on record its sincere appreciation to Three Bond Singapore Pte. Limited, parent company for lending financial support for expansion plans of the company.

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Furniture and Fixtures

·         Office Equipments

·         Vehicles

·         Computer

·         Electric Installations

·         Temporary Structure

·         ETP Plant

·         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 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 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. 54.38

UK Pound

1

Rs. 82.32

Euro

1

Rs. 69.54

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

50

 

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.