|
Report Date : |
16.08.2013 |
IDENTIFICATION DETAILS
|
Name : |
ALKEM LABORATORIES LIMITED [w.e.f.21.08.2001] |
|
|
|
|
Formerly Known
As : |
ALKEM LABORATORIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Alkem House, Devashish, Senapati Bapat Marg, Lower Parel, Mumbai –
400013, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2012 [Profit and Loss Account] |
|
|
|
|
Date of
Incorporation : |
08.08.1973 |
|
|
|
|
Com. Reg. No.: |
11-174201 [New] 03-001031 [Old] |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 119.565
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U00305MH1973PLC174201 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PTNA00241D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCA9521E |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Active Pharmaceutical Ingredients, Generic, Branded, Nutraceuticals Products and also in Investing and Real
Estate business. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
A (65) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 60300000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having a good track record.
Financially company seems to be strong. Liquidity position appears to be
good. Trade relations are reported to be fair. Business is active. Payments
are reported to be regular and as per commitments. The company can be considered for normal business dealings at usual
trade terms and condition. Note: Balance Sheet
statement for the year 2012 is not available. |
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 – March 31st, 2013
|
Country Name |
Previous Rating (31.12.2012) |
Current Rating (31.03.2013) |
|
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
We are living in a
world where volatility and uncertainty have become the New Normal. We saw
a change of government in countries like Tunisia, Egypt, Libya and Vietnam.
Once powerful countries in Europe are now fighting for bankruptcy. We have
taken growth in the developing part of the world for granted but economic
growth in China and India has begun to slow. Companies that were synonymous
with their product categories just a few years ago are now no longer in
existence. Kodak, the inventor of the digital camera had to wind up its
operations, HMV, the British entertainment retailing company and Borders, once
the second largest bookstore have shut down due to their inability to evolve
their business models with the changing time. Readers’ Digest, Thomson Register
are no more !
There is another megatrend happening. The World order is changing as economic
power shifts from West to East. According to McKinsey study, it took Britain
more than 100 years to double its economic output per person during its
industrial revolution and the US later took more than 50 years to do the same.
More than a century later, China and India have doubled their GDP per capital
in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s
largest consuming block, overtaking North America.
The years after the
outbreak of the global financial crisis, the world economy continues to remain
fragile. The Indian economy demonstrated remarkable resilience in the initial
years of the contagion but finally lost ground last year. GDP growth slowed
down. Currency has been weakening. There is a marked deceleration in agriculture,
industry and services. Dampening sentiment led to a cut-back in investment as
well as private consumption expenditure. Inflation remained at high
levels fuelled by the pressure from the food and fuel sectors. The large fiscal
and current account deficit s continued to cause grave concern. It is
imperative that India regains its growth trajectory of 8-9 % sooner than later.
This is crucially important given the need to create gainful livelihood
opportunities for the millions living in poverty as also the large contingent
of young people joining the job market every year.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Cash Credit : AA |
|
Rating Explanation |
Having high degree of safety regarding timely
servicing of financial obligation. |
|
Date |
July 2012 |
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/ Head Office : |
Alkem House, Devashish, Senapati Bapat Marg, Lower Parel, Mumbai –
400013, Maharashtra, India |
|
Tel. No.: |
91-22-39829999 |
|
Fax No.: |
91-22-24862789 |
|
Email: |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
C 6/1, MIDC Industrial
Estate, Taloja, District Raigad,
|
|
|
|
|
Factory 2 : |
N. H. No. 8, Village Naugama, Jhagadia, District – Bharuch, |
|
|
|
|
Factory 3: |
333/1, Kachigam, |
|
|
|
|
Factory 4: |
167/2, Amaliya, Dabhel, |
|
|
|
|
Factory 5: |
289/290, GIDC, Ankleshwar , District – Bharuch,
|
|
|
|
|
Factory 6: |
167/1, Amaliya, Dabhel, Daman, India |
|
|
|
|
Factory 7: |
Village Thane – Baddi, Th- Nalagarh, District – Solan, Himachal Pradesh, India |
DIRECTORS
AS ON 23.07.2012
|
Name : |
Mr. Dhananjay Kumar Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No 16, 16th Floor, Vasudha
Apartment, Worli, Mumbai – 400025, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
29.07.1962 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.A |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00739153 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Prabhat Narain
Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
103, Shriram Place, East Boring, Canal Road,
Patna – 800001, Bihar, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
13.10.1952 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.A |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00739296 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Balmiki Prasad Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1st Floor, Room No. 101, Westmore
II, Pochkhanwala Road, Worli,
Mumbai – 400018, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.12.1954 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00739856 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Nawal Kishore
Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Budha Colony, Boring Canal Road, Patna – 800001, Bihar, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.03.1951 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00758505 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Samprada Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Budha Colony, Boring Canal Road, Patna – 800001, Bihar, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.05.1930 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00760279 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Basudeo Narayan
Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Budha Colony, Boring Canal Road, Patna – 800001, Bihar, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.11.1940 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
M.A |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00760310 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mritunjaykumar Singh |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3-31, Suraiya Apartment, Sir Pochkhanwala Road, Worli,
Mumbai – 400025, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.11.1963 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Sc, DAM |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00881412 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mangaldas Chhaganlal
Shah |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
D-34/310, MIG Gandhi Nagar, Bandra (East), Mumbai – 400051, Maharashtra,
India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.07.1933 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
26.09.2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01353574 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ennapadam Narayanan Shankar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
26A Venus, Worli Sea Face, Mumbai – 400018, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.01.1935 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02118438 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Manish Abnashi Lal
Narang |
|
Designation : |
Secretary |
|
Address : |
B-603, 6th Floor, Mercury Building, Suncity
Apartments, Powai, Mumbai – 400076, Maharashtra, India |
|
Date of Birth/Age : |
31.08.1970 |
|
Date of Appointment : |
16.12.2006 |
|
PAN No.: |
AAHPN6263D |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 23.07.2012
NOTE: SHAREHOLDING DETAILS FILE ATTACHED
AS ON 23.07.2012
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
78.20 |
|
Others
|
|
21.80 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Active Pharmaceutical Ingredients, Generic, Branded, Nutraceuticals Products and also in Investing and Real
Estate business. |
||||||||||
|
|
|
||||||||||
|
Products/ Services : |
|
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Installed
Capacity (in
000's) |
Actual
Production (in
000's) |
|
Tablets |
Nos. |
49,39,500 |
21,36,132 |
|
Capsules |
Nos. |
10,21,200 |
11,63,073 |
|
Dry Syrup |
Bottles |
40,500 |
39,835 |
|
Liquid Orals |
Bottles |
-- |
30,811 |
|
Injectables |
Vials/Ampoules |
1,80,900 |
2,01,333 |
|
Bulk drugs |
Kgs. |
3,048.90 |
655 |
|
Others |
-- |
N.A |
505 |
Note:
(a) Installed Capacity
is as certified by the management and not verified by the auditors, this being
a technical matter.
(b) Actual
production includes production at loan licensee locations but excludes goods
manufactured for third parties on loan licence basis,
physician samples and mfg for research and development activities.
(c) Licensed
capacity is not indicated as industrial licensing for all bulk drugs,
intermediates and their formulations stands abolished in terms of press Note
No.4 (1994 series) dated 25th October, 1994 issued by the Department of
Industrial Development, Ministry of Industry, Government of India.
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
Barclays Bank Plc,
One Reffles Quay, Level 28, South Tower, Singapore
- 048583, Singapore |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|||||||||||||||
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
R.S. Sanghai and Associates Chartered Accountants |
|
Address : |
A/403, Raj Kaman Heights, Raj Kamal Marg, Dr S S Rao Marg,
Lower Parel, Mumbai – 400012, Maharashtra,
India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAHPS2141R |
|
|
|
|
Subsidiaries and
Fellow Subsidiaries [31.03.2011] : |
Ř Alkem Laboratories (Nig) Limited Ř Alkem Laboratories (Pty) Limited Ř Alkem Laboratories Do Brasil Ltda Ř Alkem Pharma GmbH Ř Alkem Laboratories Corporation Ř S & B
holding BV (Formerly known as Alkem Laboratories B
V) Ř Pharmacor Pty Limited Ř Angelic Holdings
S A Ř The Pharma Network LLC |
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15,000,000 |
Equity Shares |
Rs. 10/- each |
Rs. 150.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11,956,500 |
Equity Shares |
Rs. 10/- each |
Rs. 119.565
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
119.565 |
119.565 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
14958.825 |
11933.712 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
15078.390 |
12053.277 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
6658.948 |
101.871 |
|
|
2] Unsecured Loans |
|
658.205 |
593.593 |
|
|
TOTAL BORROWING |
|
7317.153 |
695.464 |
|
|
DEFERRED TAX LIABILITIES |
|
308.924 |
302.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
22704.467 |
13050.741 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
4654.158 |
3921.652 |
|
|
Capital work-in-progress |
|
247.791 |
83.214 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
532.304 |
196.859 |
|
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
2279.187 |
1757.039 |
|
|
Sundry Debtors |
|
1602.240 |
1168.099 |
|
|
Cash & Bank Balances |
|
14648.694 |
6615.556 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
2569.682 |
1851.027 |
|
Total
Current Assets |
|
21099.803 |
11391.721 |
|
|
Less : CURRENT LIABILITIES
& PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
2421.467 |
1744.141 |
|
|
Other Current Liabilities |
|
0.000 |
0.000 |
|
|
Provisions |
|
1408.122 |
798.564 |
|
Total
Current Liabilities |
|
3829.589 |
2542.705 |
|
|
Net Current Assets |
|
17270.214 |
8849.016 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
22704.467 |
13050.741 |
|
Note: Balance Sheet Statement for the current year
2012 is not available only Profit and Loss account is available.
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from operations |
19533.962 |
16524.458 |
13439.162 |
|
|
|
Other Income |
1348.382 |
1098.161 |
784.107 |
|
|
|
TOTAL (A) |
20882.344 |
17622.619 |
14223.269 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
5863.247 |
|
|
|
|
|
Purchases of stock-in-trade |
2587.925 |
1939.931 |
|
|
|
|
Changes in
inventories of finished goods, work-in-progress and stock-in-trade |
(587.020) |
(235.566) |
|
|
|
|
Employee benefit expense |
2758.388 |
2516.587 |
|
|
|
|
Other expenses |
4901.848 |
3785.487 |
|
|
|
|
TOTAL (B) |
15524.388 |
13426.183 |
11357.909 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
5357.956 |
4196.436 |
2865.360 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
534.731 |
373.879 |
204.020 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
4823.225 |
3822.557 |
2661.340 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
279.402 |
270.461 |
210.633 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
4543.823 |
3552.096 |
2450.707 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
289.011 |
317.846 |
70.025 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
4254.812 |
3234.250 |
2380.682 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’
BALANCE BROUGHT FORWARD |
2453.588 |
928.475 |
222.649 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
|
N.A. |
1500.000 |
1500.000 |
|
|
|
Interim Dividend |
|
0.000 |
149.456 |
|
|
|
Final Dividend |
|
179.348 |
0.000 |
|
|
|
Tax on Dividend |
|
29.789 |
25.400 |
|
|
BALANCE CARRIED
TO THE B/S |
N.A. |
2453.588 |
928.475 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export of goods (at F.O.B.) |
1702.541 |
1519.351 |
1185.779 |
|
|
|
Deemed Exports |
5.133 |
5.484 |
0.000 |
|
|
|
Local Sales |
0.444 |
0.277 |
1.734 |
|
|
|
Freight |
32.281 |
15.783 |
39.804 |
|
|
|
Insurance |
0.148 |
0.003 |
0.087 |
|
|
|
Manufacturing Charges |
15.110 |
0.000 |
0.000 |
|
|
TOTAL EARNINGS |
1755.657 |
1540.898 |
1227.404 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
425.537 |
367.490 |
287.517 |
|
|
|
Components, Stores and Spare Parts & Others |
115.034 |
23.724 |
20.872 |
|
|
|
Capital Goods |
276.777 |
104.464 |
56.378 |
|
|
TOTAL IMPORTS |
817.348 |
495.678 |
364.767 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
356 |
271 |
197 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
20.38
|
18.35 |
16.74 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
23.26
|
21.50 |
18.24 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
N.A.
|
13.79 |
16.00 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
N.A.
|
0.24 |
0.20 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
N.A.
|
0.49 |
0.06 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
N.A.
|
5.51 |
4.48 |
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) |
No |
|
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 |
No |
|
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 |
UNSECURED LOANS
|
Unsecured Loans |
31.03.2012 |
31.03.2011 |
|
|
(Rs. In Millions) |
|
|
Foreign currency loans banks unsecured |
|
245.273 |
|
Working capital loans banks unsecured |
|
61.007 |
|
Loans directors unsecured |
|
314.906 |
|
Other debt unsecured |
|
37.019 |
|
Total |
N.A. |
658.205 |
INDEX CHARGES:
|
S.No. |
Charge ID |
Date of Charge Creation/Modification
|
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10269240 |
28/01/2011 |
678,000,000.00 |
BNP PARIBAS |
20, COLLYER QUAY, #01-01, TUNG CENTRE, SINGAPORE,- 049319, SINGAPORE |
B06199202 |
|
2 |
10232472 |
08/07/2010 |
1,640,000,000.00 |
BARCLAYS BANK PLC |
ONE REFFLES QUAY,, LEVEL 28, SOUTH TOWER, SINGAPORE, - 048583,
SINGAPORE |
A90782939 |
|
3 |
10072610 |
12/09/2007 |
3,000,000.00 |
MEMBER SECRETARY SINGLE WINDOW CLEARANCE
AGENCY |
DEPARTMENT OF INDUSTRIES, BADDI, TEHSIL - NALAGARH, SOLAN, Himachal Pradesh - 173205, INDIA |
A25615204 |
|
4 |
90264437 |
08/07/2010 * |
1,750,000,000.00 |
STATE BANK OF INDIA |
INDUSTRIAL FINANCE BRANCH, SHIVSAGAR ESTATE,WORLI -(S), MUMBAI, Maharashtra - 400018, INDIA |
A88704135 |
|
5 |
80002922 |
03/08/1999 |
360,000,000.00 |
State Bank of India |
Industrial Finance Branch, Shivsagar Estate,
Worli (S), Mumbai, Maharashtra
- 400018, INDIA |
- |
* Date of charge modification
FIXED ASSETS:
Tangible Assets
Ř Land
Ř Building
Ř Office building
Ř Factory building
Ř Building
Ř Plant and
machinery
Ř Office equipments
Ř Factory equipments
Ř Computer
equipments
Ř Other equipments
Ř Furniture and
fixtures
Ř Vehicles
Ř Motor vehicles
Ř Livestock
Intangible Assets
Ř Computer software
Ř Knowhow
Ř Patents trademarks
design
Ř Commercial
contractual rights
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 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 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. 61.52 |
|
|
1 |
Rs. 94.99 |
|
Euro |
1 |
Rs. 81.63 |
INFORMATION DETAILS
|
Report Prepared
by : |
ANK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
8 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTERS |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
65 |
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.