MIRA INFORM REPORT

 

 

Report Date :

23.12.2013

 

IDENTIFICATION DETAILS

 

Name :

RISHIROOP CHEMICAL COMPANY PRIVATE LIMITED

 

 

Registered Office :

Khasra No. 40/18/2, Near Valentine, Village Nangli Poona, Opposite Siraspur Gurudwara, North West Delhi - 110036

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.01.1973

 

 

Com. Reg. No.:

55-006433

 

 

Capital Investment / Paid-up Capital :

Rs.3.704 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1973PTC006433

 

 

Legal Form :

Private Limited Liability Company

 

 

 

Line of Business :

Trader of Chemical.

 

 

No. of Employees :

Not Available

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 87000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scales of activities are limited.

 

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

 

Uptick in agriculture and construction spread some cheer as the economy grew a higher-than-expected 4.8 % in the three months through September. Manufacturing rose an annual rate per cent during the quarter and mining fell by 0.4 %, government data showed while farm output rose 46%.

 

India has emerged as the most attractive investment destination, thanks to a relaxation in foreign direct investment norms, says a report. India is followed by Brazil and China in the ranking part of EY’s Capital Confidence Barometer report based on a survey across 70 nations. The US, France and Japan have emerged as the top three investors likely to invest in India.

 

India has been ranked 83rd globally in terms of talent competitiveness of its human capital.  Switzerland, Singapore, Denmark, Sweden and Luxembourg are the top five in the list of 103 nations compiled by INSEAD business school.

 

Tax rates for companies in India are among the highest in the world and the number of payments is also more than the global average putting the country at low, 158th rank on the Paying Taxes. 2014 list by the World Bank and PWC. However, the time taken for tax payments is relatively less in India which is rated ahead of China and Japan.

 

1 billion smartphone shipments in 2013, a 39.3 % growth over 2012. This was being driven by low cost computing in emerging markets. By 2017, total smartphone shipments are expected to approach 1.7 billion units, resulting in a compound annual growth rate of 18.4 % between 2013 and 2017, according to research from IDC.

 

20 % vacancy rate of office space in Mumbai and Delhi in the third quarter, the highest in Asia after Chengdu, in China. According to Cushman and Wakefield, six Indian cities are among the 10 office markets with the worst vacancies.

 

Foreign banks will not have to pay stamp duty and capital gains tax, if they convert their branch operations into a wholly owned subsidiary, according to the Reserve Bank of India.

 

The Reserve Bank of India is planning to launch CPI – indexed bonds aimed to protecting the savings of retail investors from the impact the price rise by December end.

 

Central Bureau of Investigation has booked State Bank of India, Deputy Managing Director Shyamal Acharya and others in a graft case related to distribution of a loan of over Rs 4000 mn. Gold and jewellery  worth Rs 6.7 mn have been recovered from the residence of Acharya.

 

 

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 :

Khasra No. 40/18/2, Near Valentine, Village Nangli Poona, Opposite Siraspur Gurudwara, North West Delhi – 110036, India

Tel. No.:

91-11-27731517

Fax No.:

Not Available

E-Mail :

sunildhawan@rishiroop.net

 

 

Branch Office:

35th K M Stone, G T Karnal Road, Rasoi District: Sonipat – 131029, Haryana, India

 

 

Correspondence and Administration Office:

C-55, 2nd Floor, Sector 8, Noida – 201301, Uttar Pradesh, India

Tel. No.:

91-120-4733800

Fax No.:

91-120-4733810

E-Mail :

sales@rishroop.net

Sunildhawan@rishiroop.net

 

 

Branch Office:

Located at

 

·         Agra

·         Kanpur

·         Meerut

·         Ghaziabad

·         Faridabad

·         Haridwar

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sunil Dhawan

Designation :

Managing director

Address :

A-1/165, Safdarjung Enclave, New Delhi – 110029, India

Date of Birth/Age :

16.10.1945

Date of Appointment :

01.06.2001

DIN No.:

00569350

 

 

Name :

Mr. Keshav Chopra

Designation :

Director

Address :

462, Sector – 15A, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

24.10.1958

Date of Appointment :

01.02.1983

DIN No.:

00569390

 

 

Name :

Madhu Chopra

Designation :

Director

Address :

462, Sector – 15A, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

28.08.1933

Date of Appointment :

29.09.1993

DIN No.:

00584299

 

 

Name :

Arati Chopra

Designation :

Additional director

Address :

462, Sector – 15A, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

18.11.1959

Date of Appointment :

02.04.2012

DIN No.:

05276447

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Madhu Chopra

 

265540

Keshav Chopra

 

16510

Arati Chopra

 

88130

Neelam Dhawan

 

40

Sunil Dhawan

 

50

Priyanka Dhawan

 

40

Deepa Anand

 

10

Pallavi Chopra

 

50

Gaytri Chopra

 

50

Viran Chopra

 

5

 

 

 

Total

 

370425

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Chemical.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Central Bank of India, G-2/43, Connaught Circus, Delhi - 110001, Delhi, India

·         Standard Chartered Bank, 10, Sansad Marg, New Delhi - 110001, Delhi, India

·         ICICI Bank Limited

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loans

 

 

Vehicle loan from ICICI Bank

(Secured by hypothecation of Assets)

0.000

0.015

Vehicle loan from HDFC Bank

(Secured by hypothecation of Assets)

0.287

0.000

Vehicle loan from Volkswagen Finance

(Secured by hypothecation of Assets)

0.487

0.000

Home loan from ICICI Bank

(Secured by hypothecation of Assets)

7.183

7.183

Short-term borrowings

 

 

Bank overdraft

2.581

9.735

Total

10.538

16.933

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V Sahai Tripathi and Company

Chartered Accountants

Address :

8 E Hansalaya Building, 8th Floor, 15 Barakhamba Road, New Delhi – 110001, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAHFV2143G

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

370425

Equity Shares

Rs.10/- each

Rs. 3.704 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

3.704

3.704

3.704

(b) Reserves & Surplus

17.962

17.519

17.146

(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)

21.666

21.223

20.850

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

17.493

16.933

15.398

(b) Deferred tax liabilities (Net)

0.780

0.848

0.832

(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)

18.273

17.781

16.230

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.581

9.735

7.435

(b) Trade payables

151.559

128.121

100.811

(c) Other current liabilities

3.132

4.333

6.282

(d) Short-term provisions

9.810

11.782

15.340

Total Current Liabilities (4)

167.082

153.971

129.868

 

 

 

 

TOTAL

207.021

192.975

166.948

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.860

8.897

9.694

(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

0.002

0.002

0.089

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

23.062

22.030

20.913

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

32.924

30.929

30.696

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.563

0.791

0.857

(c) Trade receivables

156.871

146.430

118.895

(d) Cash and cash equivalents

0.286

0.679

0.205

(e) Short-term loans and advances

12.972

11.265

14.019

(f) Other current assets

3.405

2.881

2.276

Total Current Assets

174.097

162.046

136.252

 

 

 

 

TOTAL

207.021

192.975

166.948

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

9.198

12.559

8.738

 

 

Other Income

 

25.548

26.748

 

 

TOTAL                                     (A)

 

38.107

35.486

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock

 

11.240

7.327

 

 

Changes in inventories of stock

 

0.066

0.299

 

 

Employee benefits Expenses

 

7.798

7.523

 

 

Other Expenses

 

13.205

13.275

 

 

TOTAL                                     (B)

NA

32.309

28.424

 

 

 

 

 

Less

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

 

5.798

7.062

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

1.234

0.677

 

 

 

 

 

 

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

 

4.564

6.385

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

1.078

1.013

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.679

3.486

5.372

 

 

 

 

 

Less

TAX                                                                  (H)

NA

0.960

1.328

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

NA

2.526

4.044

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

6.82

10.92

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

6.63

11.40

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.38

27.76

61.48

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.33

1.81

3.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.16

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.93

1.26

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.05

1.05

 

 

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

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

 

Note: Registered office of the company has been shifted from Khasra No 482-483, Near Nangli Poona, Village Kadipur, Delhi – 110036, India to the present address w.e.f 01.05.2012

 

FINANCIAL PERFORMANCE

 

During the year own sales had decrease by 26.76% from Rs.12.559 Millions in the previous year to Rs.9.198 Millions in the current year. Consignment sales increased by 7.009% from Rs. 632.187 Millions to Rs.676.497 Millions and commission increased by 0.826% from Rs. 16.583 Millions to Rs.16.720 Millions. The net income from discounts decreased by 7.87% from Rs. 8.218 Millions to Rs. 7.849 Millions and the net profit after charging depreciation and wealth tax but before making provisions for income tax was Rs.0.679 Million against Rs.3.485 Millions in the last year. The Company, 1% commission continues to be paid to the Directors which consist of 1% commission to all the Directors and 10% additional commission to all the directors and 10% additional commission to the managing director.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Deposit from shareholders

(of the above Rs.9.735 Millions is guaranteed by directors)

9.535

9.735

Total

9.535

9.735

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10351973

18/03/2012

22,500,000.00

CENTRAL BANK OF INDIA

G-2/43, CONNAUGHT CIRCUS, DELHI, DELHI - 110001, INDIA

B38305330

2

10102667

10/04/2008

10,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

A38520839

 

FIXED ASSETS

 

Tangible Assets

 

·         Land

·         Building

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment’s

·         Computers


 

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.62.24

UK Pound

1

Rs.101.81

Euro

1

Rs.84.88

 

 

INFORMATION DETAILS

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

33

 

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.