MIRA INFORM REPORT

 

 

Report Date :

02.12.2013

 

IDENTIFICATION DETAILS

 

Name :

CHEMIZOL ADDITIVES PRIVATE LIMITED

 

 

Registered Office :

No.3, 17th Cross, KR Road, Industrial Layout, Banashankari 2nd Stage, Bangalore – 560070, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.09.2007

 

 

Com. Reg. No.:

08-043855

 

 

Capital Investment / Paid-up Capital :

Rs. 13.600 Millions

 

 

CIN No.:

[Company Identification No.]

U24240KA2007PTC043855

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRC07614F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Additives and Lubricants, Manufacturing is through Job work

 

 

No. of Employees :

26 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company having moderate track record.

 

There appears drastic dip in profit and sales turnover of the company during the financial year 2013.

 

However, trade relations are fair. Business is active. Payments are slow but correct.

 

The company can be considered for business dealings with some caution.

 

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

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BB+

Rating Explanation

Moderate risk of default and high credit risk

Date

06.07.2012

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of Safety very high credit risk.

Date

06.07.2012

 

 

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.

 

INFORMATION PARTED BY

 

Name :

Mrs. Madhu

Designation :

Account Executive

Date :

29.11.2013

 

 

LOCATIONS

 

Registered Office :

No.3, 17th Cross, KR Road, Industrial Layout, Banashankari 2nd Stage, Bangalore – 560070, Karnataka, India

Tel. No.:

91-80-26771555

Fax No.:

91-80-26771565

E-Mail :

accounts@chemizol.com

info@chemizol.com

Website :

http://www.chemizol.com

Location :

Owned

 

 

Corporate Office & Research Center:

1922, 30 Cross BSK, 2nd Stage, Bangalore - 560070, Karnataka, India

Area :

6000 Sq. ft.

Location :

Owned

 

 

DIRECTORS

 

As on 28.09.2012

 

Name :

Mr. Ravi Sathyanarayana Rao Girimagi

Designation :

Director

Address :

1629, 31st Cross, 16th Main Banashankari, 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

12.04.1955

Date of Appointment :

13.07.2007

DIN No.:

00470178

 

 

Name :

Mrs. Jayanthi Ravi Girimagi

Designation :

Director

Address :

1629, 31st Cross, 16th Main Banashankari, 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

21.11.1962

Date of Appointment :

13.09.2007

DIN No.:

00470257

 

 

Name :

Mr. XU Jing

Designation :

Director

Address :

No.62-4-2, Xiangyang Street, Zhongshan District Dalian Liaoning Province  166021

Date of Birth/Age :

12.041965

Date of Appointment :

17.06.2013

DIN No.:

06605427

 

 

Name :

OOI Boon Aun

Designation :

Director

Address :

BLK 4, Pandan Valley #16-408, Singapore 597628

Date of Birth/Age :

03.031958

Date of Appointment :

20.12.2012

DIN No.:

06428188

 

 

KEY EXECUTIVES

 

Name :

Mrs. Madhu

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2012

 

Names of Shareholders

 

No. of Shares

Ravi Sathyanarayana Rao Girimagi

 

40000

Jayanthi Ravi Girimagi

 

20000

Pharaos International Trading Pte Limited, Singapore

 

340000

Total

 

400000

 

 

As on 30.03.2013

 

Names of Allottee

 

No. of Shares Allotted

Ravi Sathyanarayana Rao Girimagi

 

136000

Jayanthi Ravi Girimagi

 

90667

Pharaos International Trading Pte Limited, Singapore

 

680000

Total

 

906667

 

 

As on 28.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

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

85.00

Directors or relatives of Directors

15.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Additives and Lubricants, Manufacturing is through Job work.

 

 

Exports :

 

Products :

Additives

Countries :

·         Dubai

·         UK

·         USA

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         China

·         Some European Countries

 

 

Terms :

 

Selling :

Bill of Exchange

 

 

Purchasing :

Direct Payment

 

 

GENERAL INFORMATION

 

Suppliers :

THC Int Trading Company, China 

 

 

Customers :

End Users

 

·         LGI FZE – Dubai

 

 

No. of Employees :

26 (Approximately)

 

 

Bankers :

·         State Bank of India, Bangalore City Branch, No.22, J. C. Road, Bangalore - 560002, Karnataka, India

 

·         Union Bank of India, Industrial Finance Branch, No.23, Archana Complex, J. C. Road, Bangalore - 560002, Karnataka, India

 

·         HSBC Bank, JCR, Bangalore, Karnataka, India 

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short-term Borrowings

 

 

From Banks

[Secured by Hypothecation of all Movable Properties and Current Assets of the company and Mortgage of all Immovable Property belonging to the Directors as well as Personal gurantee of the Director]

16.698

0.016

Total

16.698

0.016

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

AJS and Associates

Chartered Accountants

Address :

313-314, Richmond Towers, 12, Richmond Road, Bangalore  - 560025, Karnataka, India

Tel. No.:

91-80-22219261 / 2

Fax No.:

91-80-22217293

E-Mail :

office@ajsca.com

PAN No.:

AAHSA3729M

 

 

Parent Company :

Pharos International Trading PTE Limited

 

 

Subsidiaries :

Chemizol Lubricants Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1360000

Equity Shares                  

Rs.10/- each

Rs.13.600 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

13.600

4.000

4.000

(b) Reserves & Surplus

287.929

57.150

48.571

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.027

Total Shareholders’ Funds (1) + (2)

301.529

61.150

52.598

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.183

6.383

34.675

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

1.677

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

2.183

8.060

34.675

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

16.698

0.016

0.000

(b) Trade payables

6.074

3.228

14.531

(c) Other current liabilities

9.359

4.179

0.007

(d) Short-term provisions

1.101

25.203

17.843

Total Current Liabilities (4)

33.232

32.626

32.381

 

 

 

 

TOTAL

336.944

101.836

119.654

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

54.355

22.919

16.278

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

52.048

0.000

0.000

(c) Deferred tax assets (net)

0.121

0.352

0.291

(d)  Long-term Loan and Advances

11.533

7.583

5.665

(e) Other Non-current assets

0.599

0.020

0.041

Total Non-Current Assets

118.656

30.874

22.275

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

8.475

22.983

9.850

(c) Trade receivables

13.297

7.603

57.489

(d) Cash and cash equivalents

151.336

28.982

13.355

(e) Short-term loans and advances

44.863

11.346

16.685

(f) Other current assets

0.317

0.048

0.000

Total Current Assets

218.288

70.962

97.379

 

 

 

 

TOTAL

336.944

101.836

119.654

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Turnover

152.773

(They are concentrating on Research and Development)

321.984

382.334

 

 

Other Income

NA

NA

NA

 

 

TOTAL                        

 

 

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

NA

NA

NA

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

8.046

47.842

48.892

 

 

 

 

 

Less

TAX                             

2.800

16.020

17.558

 

 

 

 

 

 

PROFIT AFTER TAX

5.246

31.822

31.334

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

26.279

47.701

16.367

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

30.000

0.000

 

 

Dividend

0.000

20.000

0.00

 

 

Tax on Dividend

0.000

3.244

0.000

 

BALANCE CARRIED TO THE B/S

31.525

26.279

47.701

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Value of Royalty

NA

1.562

10.802

 

TOTAL EARNINGS

NA

1.562

10.802

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

86.957

22.102

 

 

Capital Goods

NA

5.797

3.464

 

TOTAL IMPORTS

NA

92.754

25.566

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.86

85.99

84.67

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

2.83

47.14

40.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.78

0.93

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.06

0.10

0.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.57

2.18

3.01

 

 

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

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%

Yes

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

 

 

Note:

The registered office of the company has been shifted from 1629, 31st Cross, 16th Main, Banashankari 2nd Stage, Bangalore – 560076, Karnataka, India to present address w.e.f. 29.08.2011

 

 

FINANCIAL RESULTS

 

During the year the Company has achieved a turnover of Rs.152.773 Millions (Previous Year Rs.321.984 Millions). During the year under report the company's activity resulted in Net Profit of Rs 8.046 Millions (Previous Year Rs. 47.842 Millions). The Company’s products are very well taken in the foreign markets.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

G S Ravi

1.943

3.525

Jayanthi G Ravi

0.240

2.430

Car Loans BMW 320d CE

0.000

0.428

Total

2.183

6.383

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10300323

12/07/2011

102,000,000.00

STATE BANK OF INDIA

BANGALORE CITY BRANCH, NO.22, J. C. ROAD, BANGALORE, KARNATAKA - 560002, INDIA

B18119032

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office equipment

·         Leasehold improvements

·         Computers)

·         Lab Equipments

 


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.62.39

UK Pound

1

Rs.102.06

Euro

1

Rs.84.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.