1. Summary Information
|
|
|
Country |
India |
|
Company Name |
Teva Api India
Limited |
Principal Name 1 |
Mr. Vijay Kumar
Batra |
|
Status |
Good |
Principal Name 2 |
Mr. David Kadmon |
|
|
|
Registration # |
55-138679 |
|
Street Address |
M - 34, Saket, New Delhi – 110 017, Delhi, India |
||
|
Established Date |
26.04.2002 |
SIC Code |
-- |
|
Telephone# |
91-11-204073209 |
Business Style 1 |
Manufacturers |
|
Fax # |
91-11-204073275 |
Business Style 2 |
-- |
|
Homepage |
-- |
Product Name 1 |
Active
Pharmaceutical Ingredients (API’s) and Intermediates |
|
# of employees |
4 (Approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs.3616,868,000/- |
Product Name 3 |
-- |
|
Shareholders |
Foreign holdings –
100.00% |
Banking |
Not Divulged |
|
Public Limited Corp. |
No |
Business Period |
11 years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
Ba
(54) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Fellow Subsidiaries : |
-- |
Assia Chemicals
Industries limited |
-- |
|
Note |
-- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
2,349,300,000 |
Current Liabilities |
3,302,800,000 |
|
Inventories |
4,947,000,000 |
Long-term Liabilities |
380,000,000 |
|
Fixed Assets |
5,676,400,000 |
Other Liabilities |
351,300,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
4,034,100,000 |
|
Invest& other Assets |
1,325,600,000 |
Retained Earnings |
2,454,000,000 |
|
|
|
Net Worth |
10,264,200,000 |
|
Total Assets |
14,298,300,000 |
Total Liab. & Equity |
14,298,300,000 |
|
Total Assets (Previous Year) |
|
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
10,612,500,000 |
Net Profit |
487,300,000 |
|
Sales(Previous yr) |
8,225,100,000 |
Net Profit(Prev.yr) |
312,500,000 |
|
Report Date : |
07.12.2013 |
IDENTIFICATION DETAILS
|
Name : |
TEVA API INDIA LIMITED (w.e.f 17.01.2008) |
|
|
|
|
Formerly Known
As : |
REGENT DRUGS LIMITED |
|
|
|
|
Registered
Office : |
M - 34, Saket, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
26.04.2002 |
|
|
|
|
Com. Reg. No.: |
55-138679 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.3616.868 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL2002PLC138679 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELR07854A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCR0679R |
|
|
|
|
Legal Form : |
A Closely Held
Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturers of
Active Pharmaceutical Ingredients (API’s) and Intermediates |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (54) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 41056800 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company having fine track.
The company is doing well. Trade relations are reported as fair. Business is active.
Payments are reported to be regular and as per commitments. The company can be considered good for normal 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 (31.12.2012) |
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
India’s current account
deficit or CAD in April-June widened to 4.9 % of gross domestic product. High
imports of gold and oil led to a worsening of the traqde deficit, resulting in
CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the
corresponding quarter of the previous financial year. The government aims to
bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2
billion in 2012/13.
The finance ministry
has started preparations for Budget 2014/15. With general elections scheduled
to be held by May next year, there will only be an interim budget. The new
government will present the fiscal Budget.
The Supreme Court
has barred clinical trials for new drugs till a monitoring mechanism is put in
place to protect the lives of people on which the drugs are tested.
Mumbai has been
named the world’s second most honest city according to a survey on 15 cities
worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top
spot for the world’s most honest city while Lisbon, the capital of Portugal,
proved to be the least honest. The survey put hundreds of people to test
in four continents to find out just how honest they were by dropping wallets
and seeing how many would be returned.
3.7 % Growth of the
core sector in August, a seven month high. This takes the overall growth in
April-August this year to 2.3 % compared with 6.3 % in the corresponding period
next financial year.
$19 million
Estimated average spending by companies across the globe including India, on
social media this year, according to a global study by information technology
major Tata Consultancy Services. This will rise to $ 24 million in 2015.
Rising inflation,
fewer employment avenues and dwindling earnings are taking a toll on the
spending capacity in India. Over 72 % respondents from middle and lower middle
income families would be forced to slash their Diwali expenditure by 40 % and
on average spend nearly 25 % of their monthly salary on Diwali, according to a
survey by Assochem.
Analysts believe the
shutdown of the US government would have limited impact in sectors such as IT
or tourism that are dependent on Visa clearances.
RBI DEFAILTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAILTERS’ 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 : |
M -34, Saket |
|
Tel. No.: |
91-11-204073209 |
|
Fax No.: |
91-11-204073275 |
|
E-Mail : |
|
|
|
|
|
Head Office : |
13th
Milestone, |
|
Tel. No.: |
91-129-2258945 to
2258945 |
|
Fax No.: |
91-129-2274362 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Corporate Office : |
|
|
Tel No : |
+972-3-9267267 |
|
Fax No : |
+972-3-9234050 |
|
|
|
|
Factory: |
Plot No. A-2,
A-2, A-2/1,A-2/2, UPSIDC Industrial Area, Gujraula-244 235, District J P
Nagar, Uttar Pradesh |
|
Tel. No.: |
91-5924-252590 to
252593 |
|
Fax No.: |
91-59245252314 |
|
|
|
|
Administrative
Office : |
8, Bahadur Shah
Zafar Marg, |
|
Tel. No.: |
91-11-23316791 /
23716811 /23716663 |
|
Fax No.: |
91-11-51509449 /
23350993 |
|
|
|
|
International
Office : |
Teva
Pharmaceuticals Curacao N.V. Latin America Representative office Schotegatweg Oost 29 D, Tel No: +5999-7366066 Fax No: +5999-7367066 Sicor
Latinoamerica S.A. Pharmaceutical, Biogeneric and API development manufacture and marketing Pasaje Interlomas No. 16 - 5to. Piso, Col. San Fernando
La Herradura, CP 52784 Huixquilucan, Tel No: +(52)-55-5950-0200 Fax No: +(52)-55-5950-0201 Teva
Pharamceutical Pte Limited, 28 Genting Lane, Platinum 28 #04-03, Singapore 349585,
Level 8, KSK Main Building Tel No: +65-6509-0403 Fax No: +65-6509-0413 Teva
Pharmaceutical K.K. 3-25-7 Hacchobori, Chuo-ku, Tel No: +81-3-5542-8980 Fax No: +81-3-5542-8981 Teva
API India Limited Plot No. 2G, 2H, 2I, Udyog Vihar, Greater Noida 201308, Tel No: 91-120-2351340 / 46 Fax No: 91-120-2351357 Assia
Pharmaceuticals Limited Representative office for Tel No: +254-20-537622 Fax No: +254-20-537628 Teva
Pharmaceuticals (Pty) Limited Representative office for Suite 1, Building 4, Ruimsig Office Park, Hole In One
Road, Ruimsig Tel No: +27 11 958 0271 Fax No: +27 11 958 0550 Teva
Marketing Offices Teva Farmaceutica Ltda, Rua James Joule, 92, 15 andar, Tel No: +5511 5105 5750 Fax No: +5511 5105 5779 Teva
Pharmaceutical Information RSuit 4002, 40/F, Tower 2 Plaza 66, No. 1366 Nanjing
Road (W), Shanghai, 200040, China Tel No: +86 21 6091 9500 Fax No: +86 21 6091 9505 |
DIRECTORS
AS ON 27.09.2013
|
Name : |
Mr. Vijay Kumar
Batra |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
161, Dayanand Vihar,
Vikas Marg Extension, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of
Birth/Age : |
13.03.1947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification
: |
B. Tech |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of
Appointment : |
01.08.2003 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. David Kadmon |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Post Box No.
1371, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of
Birth/Age : |
31.07.1950 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of
Appointment : |
01.08. 2003 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01390876 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Erez Israeli |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Tamar 19, Rannana
– 75321, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.03.1967 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.12.2005 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01408321 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kapil Dev
Sapra |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
M -34 Saket New |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.08.1972 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
10.08.2006 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00130600 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. David
Mizrachi |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
119 Hemed Hazait
Israel |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.10.1960 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.02.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ramachandra
Ganapati Naik |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
9, Eternity
Kanakia Spaces Teen Hath Naka Thane – 400602, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.07.1970 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.08.2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sunil Kumar Sharma |
|
Designation : |
Secretary |
|
Address : |
13/3A, First Floor, Moti Nagar, |
|
Date of Birth/Age : |
18.07.1970 |
|
Date of Appointment : |
31.08.2007 |
|
Pan No.: |
AHZPS2306P |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 27.09.2013
|
Names of Shareholders (Equity Shares) |
|
No. of Shares |
|
|
|
|
|
Teva
Pharmaceuticals Finance Asher Khatau
Sanjay [2nd Holder] |
|
1 |
|
Teva
Pharmaceuticals Finance Ramchandran
Madhvi [2nd Holder] |
|
1 |
|
Teva
Pharmaceuticals Finance Chowdhury
Malashree [2nd Holder] |
|
1 |
|
Teva
Pharmaceuticals Finance Mehta Shraddha [2nd
Holder] |
|
1 |
|
Teva
Pharmaceuticals Finance Pardi Wala Armi N
[2nd Holder] |
|
1 |
|
Teva
Pharmaceuticals Finance Asher Prashant [2nd
Holder] |
|
1 |
|
Teva Pharmaceuticals Finance |
|
75978244 |
|
Total |
|
75978250 |
AS ON 27.09.2013
|
Names of Shareholders (Preference Shares) |
No. of Shares |
|
Teva
Pharmaceuticals Finance Netherlands B V, Netherland |
76276006 |
|
Total |
76276006 |
AS ON 27.09.2013
Equity Shares Break – up
|
Category |
|
Percentage |
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
100.00 |
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers of Active
Pharmaceutical Ingredients (API’s) and Intermediates |
||||||||||
|
|
|
||||||||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
4 (Approximately)
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
Not Divulged |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S. R. Batliboi
and Associates Chartered
Accountants |
|
Address : |
Golf View Corporate Tower – 8, Sector 42, Sector Road, Gurgaon – 122002,
Haryana, India |
|
PAN No : |
AABFC3421N |
|
|
|
|
Holding Company : |
·
Teva Pharmaceuticals Finance Netherlands B.V. |
|
|
|
|
Ultimate Holding Company : |
·
Teva Pharmaceuticals Industries Limited, Israel |
|
|
|
|
Fellow Subsidiaries : |
·
Assia
Chemicals Industries limited ·
·
Teva
Pharmaceutical and Chemical Industries India Private Limited CIN No:
U24230MH2003FTC140276 ·
Abic Limited, Israel ·
Teva API International S.A. – Spain ·
Plus Chemicals SA, Switzerland ·
Teva Pharmaceuticals Works Company Private
Limited, Hungary · Tapi Puerto RICO · Pliva Croatia limited · Pliva Hrvatska limited · Teva PFC Italy · Teva Pharmaceuticals and Chemical (Hangzhou) Company Limited · Plantex Limited, Israel |
|
|
|
|
Enterprises where
control over the composition of Governing Body exists |
· Teva API India Limited Employees Group Gratuity Fund · Teva API India Limited Employees Group ·
Superannuation Fund |
CAPITAL STRUCTURE
AFTER AS ON 27.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000000 |
Equity shares |
Rs.10/- each |
Rs.2000.000 Millions |
|
120000000 |
Preference Shares |
Rs.100/- each |
Rs.12000.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.14000.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
75978250 |
Equity shares |
Rs.10/- each |
Rs.759.782
Millions |
|
76276006 |
Preference Shares |
Rs.100/-
each |
Rs.7627.600
Millions |
|
|
|
|
|
|
|
Total |
|
Rs.8387.382 Millions |
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000000 |
Equity shares |
Rs.10/- each |
Rs.2000.000 Millions |
|
120000000 |
Preference Shares |
Rs.100/- each |
Rs.12000.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.14000.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
75980000 |
Equity shares |
Rs.10/- each |
Rs.759.800
Millions |
|
70504000 |
Preference Shares |
Rs.100/-
each |
Rs.7050.400
Millions |
|
|
|
|
|
|
|
Total |
|
Rs.7810.200 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 |
7810.200 |
5258.800 |
3616.900 |
|
(b) Reserves & Surplus |
2454.000 |
1966.800 |
1654.300 |
|
(c) Money
received against share warrants |
0.000 |
497.000 |
475.300 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
10264.200 |
7722.600 |
5746.500 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
380.000 |
992.100 |
997.500 |
|
(b) Deferred tax liabilities (Net) |
295.400 |
228.800 |
178.900 |
|
(c) Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
15.100 |
12.400 |
17.800 |
|
Total Non-current Liabilities (3) |
690.500 |
1233.300 |
1194.200 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
726.600 |
1073.900 |
760.000 |
|
(c) Other current
liabilities |
2576.200 |
1593.400 |
283.300 |
|
(d) Short-term provisions |
40.800 |
27.300 |
53.200 |
|
Total Current Liabilities (4) |
3343.600 |
2694.600 |
1096.500 |
|
|
|
|
|
|
TOTAL |
14298.300 |
11650.500 |
8037.200 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
5672.100 |
4602.200 |
3457.700 |
|
(ii) Intangible Assets |
4.300 |
3.000 |
5.300 |
|
(iii) Capital
work-in-progress |
1325.600 |
910.200 |
565.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
348.200 |
356.100 |
261.900 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
7350.200 |
5871.500 |
4289.900 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
4947.000 |
4064.700 |
2776.800 |
|
(c) Trade receivables |
1350.100 |
1219.300 |
278.700 |
|
(d) Cash and cash
equivalents |
379.400 |
243.000 |
469.900 |
|
(e) Short-term loans and
advances |
269.500 |
249.500 |
218.000 |
|
(f) Other current assets |
2.100 |
2.500 |
3.900 |
|
Total Current Assets |
6948.100 |
5779.000 |
3747.300 |
|
|
|
|
|
|
TOTAL |
14298.300 |
11650.500 |
8037.200 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
10612.500 |
8225.100 |
4944.054 |
|
|
|
Other Income |
134.000 |
115.900 |
102.078 |
|
|
|
TOTAL (A) |
10746.500 |
8341.000 |
5046.132 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption Materials Changed Inventories |
7130.900 |
5759.800 |
3390.558 |
|
|
|
Purchases of stock-in-trade |
469.900 |
257.400 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress and stock-in-trade |
(796.800) |
(668.400) |
0.000 |
|
|
|
Employee Related Expenses |
664.100 |
510.900 |
408.663 |
|
|
|
Administrative and Selling Expenses |
|
|
272.203 |
|
|
|
Other Assets |
1721.500 |
1328.500 |
0.000 |
|
|
|
|
|
|
|
|
|
|
TOTAL (B) |
9189.600 |
7188.200 |
4071.424 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
1556.900 |
1152.800 |
974.708 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
98.400 |
129.600 |
18.293 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1458.500 |
1023.200 |
956.415 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
678.500 |
487.100 |
400.820 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
780.000 |
536.100 |
555.595 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
292.700 |
223.600 |
22.636 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
487.300 |
312.500 |
532.959 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
6.41 |
4.11 |
7.01 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
4.53
|
3.75
|
10.56
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
7.35
|
6.52
|
11.24
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.46
|
4.60
|
7.50
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08
|
0.07
|
0.10
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.04
|
0.13
|
0.37
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.08
|
2.14
|
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 |
No |
|
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 |
No |
|
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 |
No |
|
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 |
NOTE:
The Registered office of the company has been shifted from “C-215 Defence
Colony, New Delhi – 110 024, India” to present address w.e.f. 19.10.2006.
Fixed assets:
·
· Buildings
· Plant and machinery
· Office equipment
· Furniture and Fittings
· Vehicles
· Leasehold improvements.
· Computer software
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 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.61.67 |
|
|
1 |
Rs.100.65 |
|
Euro |
1 |
Rs.84.25 |
INFORMATION DETAILS
|
Information
Gathered by : |
-- |
|
|
|
|
Report Prepared
by : |
SDA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
NO |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
54 |
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.