MIRA INFORM REPORT

 

 

Report Date :

14.12.2013

 

IDENTIFICATION DETAILS

 

Name :

REVLON RUBBERS PRIVATE LIMITED

 

 

Registered Office :

Plot No.42/43, Survey No.170, SIDC Road, NH 8-B, Village: Veraval (Shaper), Rajkot – 360 024, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.03.2011

 

 

Com. Reg. No.:

04-064396

 

 

Capital Investment / Paid-up Capital :

Rs.9.000 millions

 

 

CIN No.:

[Company Identification No.]

U25203GJ2011PTC064396

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTR03363D

 

 

PAN No.:

[Permanent Account No.]

AAFCR1965D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Reclaim Rubbers.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 32000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There appears continuous accumulated loss recorded by the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a safe and secured 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 – 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.

 

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 :

Plot No.42/43, Survey No.170, SIDC Road, NH 8-B, Village: Veraval (Shaper), Rajkot – 360 024, Gujarat, India

Tel. No.:

91-2827-295252

Fax No.:

Not Available

E-Mail :

info@revlonrubbers.com

cdcfc@rediffmail.comThis e-mail address is being protected from spambots. You need JavaScript enabled to view it

Website :

www.revlonrubbers.com

 

 

Factory :

Located at:

 

·         Veraval (Shapar), District Rajkot

 

 

DIRECTORS

 

AS ON 05.08.2013

 

Name :

Mr. Rajeshkumar Maganlal Sureja

Designation :

Director

Address :

Plot No.3, Madhav Silversend, Street No.1, Near 150 Ft Ring Road, Rajkot – 360 004, Gujarat, India

Date of Birth/Age :

12/02/1967

Date of Appointment :

12.03.2011

DIN No.:

03406178

 

 

Name :

Mr. Amit Pravinbhai Nindroda

Designation :

Director

Address :

42/46 C Shree, Panchvati Road, Rajkot – 360 002, Gujarat, India

Date of Appointment :

05.04.2011

DIN No.:

03489435

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 05.08.2013

 

Names of Shareholders

 

 

No. of Shares

Atul Mohanlal Patel

 

44000

Rajeshkumar Mohanlal Sureja

 

35000

Alpesh G. Hansaliya

 

45000

Amit P. Nindroda

 

57600

Bintuben R. Sureja

 

70000

Dharmendra V. Samani

 

94500

Jankiben P. Nindroda

 

57600

Jinal N. Hansaliya

 

22500

Kinaben P. Patel

 

57600

Kirtibhai M. Sureja

 

70000

Kishan R. Sureja

 

70000

Labhuben M. Sureja

 

70000

Lateben R. Patel

 

6500

Mohanlal M. Patel

 

6500

Parvatiben M. Patel

 

6500

Pramit P. Nindroda

 

57600

Rajesh M. Patel

 

6500

Rajnikant G. Hansaliya

 

45000

Sarojben A. Patel

 

20000

Shraddha A. Nindroda

 

57600

Total

 

900000

 

AS ON 05.08.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Reclaim Rubbers.

 

 

Products :

·         Butyl Reclaim Rubber

·         Natural Tube Reclaim

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of Baroda, Kalawad Road, Rajkot – 360 007, Gujarat, India

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS:

 

 

Term Loans From Banks

7.938

10.554

SHORT TERM BORROWINGS:

 

 

Working Capital From Banks

6.671

3.186

Total

14.609

13.740

 

Notes:

 

Long Term Borrowings:

 

The details of Security in respect of Term loans from Banks are as under:

 

Term Loans from Banks are secured by:

 

1. Hypothecation of Plant and Machinery of the company (Both Present and Future)

2. EM of company’s' Industrial Property in the name of Company at Veraval (Shapar)

3. Personal guarantee of all Directors of Company

 

Terms of Repayment of Loans:

 

Term Loans From Banks: The Principal Amounts of all the Loan shall be repayable in 60 equal Monthly installments.

 

Short Term Borrowings:

 

The details of Security in respect of Working Capital from Banks are as under:

 

1. Hypothecation of Stock and Book Debts of Company(Both Present and Future)

2. EM of company’s' Industrial Property in the name of Company at Veraval (Shapar)

3. Personal guarantee of all Directors of Company

 

Terms of Repayment of Loans: Working Capital Repayment on demand.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. Javiya and Company

Chartered Accountants

Address :

Rajkot, Gujarat, India

 

 

CAPITAL STRUCTURE

 

AS ON 05.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

900000

Equity Shares

Rs.10/- each

Rs.9.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

900000

Equity Shares

Rs.10/- each

Rs.9.000 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

9.000

7.000

0.100

(b) Reserves & Surplus

(1.006)

(0.662)

0.000

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

7.994

6.338

0.100

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

24.441

27.437

9.635

(b) Deferred tax liabilities (Net)

0.434

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

24.875

27.437

9.635

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.671

3.186

0.000

(b) Trade payables

5.439

1.289

0.000

(c) Other current liabilities

3.011

4.360

0.072

(d) Short-term provisions

0.022

0.000

0.000

Total Current Liabilities (4)

15.143

8.835

0.072

 

 

 

 

TOTAL

48.012

42.610

9.807

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

30.143

33.176

0.000

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

3.980

(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

2.054

2.084

0.000

(e) Other Non-current assets

0.000

0.000

0.018

Total Non-Current Assets

32.197

35.260

3.998

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.174

5.979

0.000

(c) Trade receivables

9.319

0.628

0.000

(d) Cash and cash equivalents

0.706

0.134

1.909

(e) Short-term loans and advances

1.616

0.609

3.900

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

15.815

7.350

5.809

 

 

 

 

TOTAL

48.012

42.610

9.807

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operations

58.607

2.599

0.000

 

 

Other Income

0.699

0.087

0.000

 

 

TOTAL                                     (A)

59.306

2.686

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

39.602

4.967

0.000

 

 

Change in inventories

3.229

(4.278)

0.000

 

 

Employee benefits expenses

1.374

0.128

0.000

 

 

Other expenses

9.594

1.314

0.000

 

 

TOTAL                                     (B)

53.799

2.131

0.000

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

5.507

0.555

0.000

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.386

0.525

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

4.121

0.030

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.009

0.692

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

0.112

(0.662)

0.000

 

 

 

 

 

Less

TAX                                                                  (H)

0.455

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

(0.343)

(0.662)

0.000

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

15.975

0.000

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.38)

(0.95)

0.00

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(0.58)

(24.65)

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.19

(25.47)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.23

(1.55)

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

(0.10)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.89

4.83

96.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

0.83

80.68

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

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

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

No

 


 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS:

 

 

Loans and Advances from Directors and Shareholders

(Unsecured loans from Directors and Shareholders are repayable after the Term Loans from Banks are repaid in full.)

16.503

16.883

Total

16.503

16.883

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/

Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10361489

16/06/2012

546,000.00

BANK OF BARODA

KALAWAD ROAD BRANCH, KALAWAD ROAD, RAJKOT, GUJARAT - 360001, INDIA

B41980996

2

10309040

08/02/2013 *

21,315,000.00

BANK OF BARODA

KALAWAD ROAD, RAJKOT, GUJARAT - 360007, INDIA

B69532687

3

10309051

09/02/2013 *

21,315,000.00

BANK OF BARODA

KALAWAD ROAD, RAJKOT, GUJARAT - 360007, INDIA

B69531523

 

* Date of charge modification

 

 

OVERVIEW OF THE COMPANY:

 

Subject is a Private Limited domiciled in India and is not listed on any Stock Exchange. The company has manufacturing facilities at Veraval (Shapar), District Rajkot and sells primarily in India through independent distributors and modern trade.

 

CONTINGENT LIABILITY:

 

Particulars

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Bank Guarantees issued by the Banks on behalf of the Company

0.310

0.310

 

FIXED ASSETS:

 

·         Factory Building

·         Land

·         Computer

·         Electric Fitting

·         Furniture and Fixture

·         Plant and Machinery

 


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.62.13

UK Pound

1

Rs.101.53

Euro

1

Rs.85.41

 

 

INFORMATION DETAILS

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.