MIRA INFORM REPORT

 

 

Report Date :

22.02.2013

 

IDENTIFICATION DETAILS

 

Name :

MODERN INSECTICIDES LIMITED (w.e.f. 30.11.1992)

 

 

Formerly Known as :

MODERN INSECTICIDES PRIVATE LIMITED

 

 

Registered Office :

2nd Floor Kesar Complex, Near Malhar Cinema, Ludhiana-141001, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

22.10.1990

 

 

Com. Reg. No.:

16-010771

 

 

Capital Investment / Paid-up Capital :

Rs. 17.600 millions

 

 

CIN No.:

[Company Identification No.]

U24211PB1990PTC010771

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Fungicide, Public Health, Insecticide, Seed Treatment, Combination Product and Herbicide.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 217000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. The management has failed to file its latest financials i.e. 2011-2012 with the government department. From the previous year, it seems that there appear huge external borrowings recorded by the company. However, trade relations are reported as fair. Business is active. Payments are unknown.

 

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

 

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

(31.03.2012)

Current Rating

(30.06.2012)

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 is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

BB (Long term / Short term bank facilities)

Rating Explanation

Moderate risk of default

Date

23.10.2012

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

LOCATIONS

 

Registered Office :

2nd Floor Kesar Complex, Near Malhar Cinema, Ludhiana-141001, Punjab, India

Tel. No.:

91-161-4300000

Mobile No.:

91-9878419665 (Mr. Charahjit Singh)

Fax No.:

Not Available

E-Mail :

vivek_guptaca@rediffmail.com

 

 

DIRECTORS

 

As on 28.09.2010

 

Name :

Mr. Surinder Singh Kooner

Designation :

Director

Address :

50-5F, Raj Guru Nagar, Ludhiana-141003, Punjab, India

Date of Birth/Age :

05.05.1943

Date of Appointment :

22.10.1990

DIN No.:

00704517

 

 

Name :

Mr. Charanjit Singh

Designation :

Director

Address :

435/8, Krishna Nagark, Civil Lines, Ludhiana-141002, Punjab, India

Date of Birth/Age :

05.12.1980

Date of Appointment :

16.07.2003

DIN No.:

00704532

 

 

Name :

Mr. Avtar Singh Gujral

Designation :

Director

Address :

435/7, Krishna Nagar, Civil Lines, Ludhiana-141003, Punjab, India

Date of Birth/Age :

04.03.1943

Date of Appointment :

22.10.1990

DIN No.:

00704545

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2010

 

Note: Major Shareholders detail file attached

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2010

 

Category

Percentage

Bodies corporate

0.57

Directors or relatives of Directors

95.34

Other top fifty shareholders

4.09

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Fungicide, Public Health, Insecticide, Seed Treatment, Combination Product and Herbicide.

 

PRODUCTION STATUS 31.03.2011

 

Particulars

Unit

Capacity

Liquid Formulation

Litres

150000

Powder Formulation

MT Ton

750

Grenewer Formulation

MT Ton

8000

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Punjab National Bank, Chandigarh Road, Ludhiana - 141001, Punjab, India

 

·         HDFC Bank Limited

 

 

Facilities :

Secured Loan

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. in Millions)

PNB C/C 2416008700005580

43.998

28.218

PNB MTL 20

0.000

0.821

PNB Packing Credit Account

39.984

49.996

Kotak Mahindra Prime Limited (Skoda Car)

0.861

1.580

Car Loan PNB Audi

3.100

0.000

HDFC Bank Limited City Honda Car Loan

0.202

0.317

HDFC Bank Limited New 5 Car Indica Vista (47730)

1.166

0.000

Total

89.311

80.932

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ashok Sareen and Associates

Chartered Accountants

Address :

89-90, Partap Colony, Model Gram, Ludhiana-141001, Punjab, India

PAN No.:

AAOFA9539Q

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1760000

Equity Shares

Rs.10/- each

Rs. 17.600 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

17.600

17.600

17.600

2] Share Application Money

5.146

5.146

5.146

3] Reserves & Surplus

31.481

26.208

19.220

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

54.227

48.954

41.966

LOAN FUNDS

 

 

 

1] Secured Loans

89.311

80.932

79.575

2] Unsecured Loans

60.097

46.149

29.370

TOTAL BORROWING

149.408

127.081

108.945

DEFERRED TAX LIABILITIES

2.550

2.356

2.309

 

 

 

 

TOTAL

206.185

178.391

153.220

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

35.032

29.073

27.337

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

194.874

150.987

132.590

 

Sundry Debtors

132.489

85.594

79.591

 

Cash & Bank Balances

23.450

29.005

24.038

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

39.614

24.771

32.542

Total Current Assets

390.427

290.357

268.761

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

212.994

134.152

137.686

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

6.780

7.887

6.692

Total Current Liabilities

219.774

142.039

144.378

Net Current Assets

170.653

148.318

124.383

 

 

 

 

MISCELLANEOUS EXPENSES

0.500

1.000

1.500

 

 

 

 

TOTAL

206.185

178.391

153.220

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

269.555

214.877

158.252

 

 

Other Income

8.902

3.588

6.490

 

 

TOTAL                                     (A)

278.457

218.465

164.742

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material

189.120

148.684

115.993

 

 

Manufacturing Expenses

3.252

2.243

1.327

 

 

Personal Expenses

6.635

4.292

4.055

 

 

Administrative Expenses

5.917

5.648

2.891

 

 

Selling Expenses

58.919

44.673

26.456

 

 

TOTAL                                     (B)

263.843

205.540

150.722

 

 

 

 

 

Less

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

14.614

12.925

14.020

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

8.991

7.328

8.956

 

 

 

 

 

 

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

5.623

5.597

5.064

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.465

0.463

0.463

 

 

 

 

 

 

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

5.158

5.134

4.601

 

 

 

 

 

Less

TAX                                                                  (H)

0.108

0.182

0.211

 

 

 

 

 

 

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

5.050

4.952

4.390

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

415.113

267.696

258.872

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.87

2.81

2.49

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.81

2.27

0.03

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.91

2.39

2.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.21

1.61

1.55

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.10

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.76

2.60

2.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.78

2.04

1.86

 

 

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

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. In Millions)

From Others

1.024

3.056

Security Deposits/ Advances

59.073

43.093

Total

 60.097

46.149

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U24211PB1990PLC010771

Name of the company

MODERN INSECTICIDES LIMITED

Address of the registered office or of the principal place of  business in India of the company

2nd Floor Kesar Complex, Near Malhar Cinema, Ludhiana-141001, Punjab, India

Email: vivek_guptaca@rediffmail.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10027218

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

Punjab National Bank, Chandigarh Road, Ludhiana - 141001, Punjab, India

Email: bo2416@pnb.co.in

Nature of instrument creating charge

Packing credit agreement, deed of hypothecation to secure LC on DA basis, foreign bills purchase, FOBP limit agreement, title deed register

Date of instrument Creating the charge

20.07.2012

Amount secured by the charge

Rs. 250.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

11.25% P.A.

 

Terms of Repayment

On demand

 

Margin

25%

 

Extent and Operation of the charge

100%

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Hypothecation, of stock i.e., raw material, semi finished goods, finished goods of pesticides, insecticides, packing material, labels etc.,

 

Plot No.183, 184, 219, 220 At SICOP IID Centre Battal Ballian, Udhampur measuring 1944 sq.yds.

Date of instrument modifying the charge

27.01.2012

Particulars of the present modification

Total Credit facilities enhanced from Rs.177.000 millions to RS.250.000 millions as per following detail :

 

CC (H/BD)  : Rs.60.000 millions

DD (C)        : Rs.10.000 millions

PC              : Rs.140.000 millions

FOBP/FOBNLC/

FOUBP/FOUBNLC  : Rs.140.000 millions

ILC DA      :  Rs.10.000 millions

Total Ceiling : Rs.250.000 millions

 

 

FIXED ASSETS

 

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Television

 

v      Office Equipment

·         Refrigerator

·         Air conditioner

·         Type writer

·         Photostat

·         Weightment

·         Generator

·         Water Cooler

·         Fax

·         Computer

·         Fire Extinguisher

·         Mobile

·         Shed

·         Office

·         Vaccum Cleaner

·         Fan Electric Control Panel

·         EPABX Machine

·         Pump Set

·         Camera

·         Network Equipment

·         Invertor

·         Attendance Machine

 

v      Vehicle

·         Car

·         Scooter

·         Moped

·         Cycles

·         Motor Cycles

·         Truck

 

v      Lab Equipments

·         Lab Equipments

·         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.54.48

UK Pound

1

Rs.82.71

Euro

1

Rs.72.23

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

2

--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

TOTAL

 

28

 

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.