MIRA INFORM REPORT

 

 

Report Date :

13.06.2013

 

IDENTIFICATION DETAILS

 

Name :

DEESAN AGRO-TECH LIMITED

 

 

Formerly Known As :

DESSAN INDUSTRIAL GASESA DN CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

4A Vikas Centre, 104 S.V. Road, Santacruz West, Mumbai-400054, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

19.03.1991

 

 

Com. Reg. No.:

060810

 

 

Capital Investment / Paid-up Capital :

Rs. 96.000 Millions

 

 

CIN No.:

[Company Identification No.]

U40200MH1991PLC060810

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD04654G

 

 

PAN No. :

AAACD1662N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

The Company Engaged in Manufacturing and Marketing of Refined Edible Oils and De Oiled Cakes.

 

 

No. of Employees :

Not Available 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 2857000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Even though the profitability and performance of the company is fair, the liquidity position of the company is stretched on account of higher working capital requirements. Further, edible oil industry in India is also sensitive to policy changes by government especially import duties on substitutes like palm oil.

 

However, trade relations are fair. Business is active. Payment terms are reported as slow but correct.

 

In view of experienced promoters, 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term Loans = BB-

Rating Explanation

Moderate risk of default

Date

March, 2013

 

Rating Agency Name

ICRA

Rating

Bank Guarantee =A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

March, 2013

 

 

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 :

4A Vikas Centre, 104 S.V. Road, Santacruz West, Mumbai-400054, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

deesanagro@sancharnet.in

 

 

Head Office :

A-1/2, M.I.D.C., Dhulia – 424006, Maharashtra, India

Tel. No.:

91-2562-288991/92/93

 

 

DIRECTORS

 

As on: 24.08.2012

 

Name :

Mr. Tajindersingh Bhathal

Designation :

Director

Address :

Bunglow No. 25, Talera Garden, Co-operative Housing Society, Kalyani Nagar, Pune-411016, Maharashtra, India

Date of Appointment :

24.08.2006

DIN No.:

00342971

 

 

Name :

Mr. Ajay Balmukund Pasari

Designation :

Chairman cum Managing Director

Address :

 43, Sneh Nagar, 80 Ft. Road, Near Railway Station, Dhule-424001, Maharashtra, India

Date of Appointment :

03.08.1998

DIN No.:

01672749

 

 

Name :

Mr. Santosh Dwarkadas Agrawal

Designation :

Managing Director

Address :

Plot No. 18, Vallabh Nagar, Maleagon Road, Dhule-424001, Maharashtra, India

Date of Appointment :

03.08.1999

DIN No.:

01686768

 

 

Name :

Mr. Ajay Sureschandra Agrawal

Designation :

Director

Address :

55, Abhay Nagar, Malegaon Road, Dhule-424001, Maharashtra, India

Date of Appointment :

03.08.1999

DIN No.:

02519012

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 24.08.2012

 

NOTE:

 

Shareholding Details File Attached

 

As on: 24.08.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company Engaged in Manufacturing and Marketing of Refined Edible Oils and De Oiled Cakes.

 

 

Products :

Product Description

ITC Code

De-Oiled Cakes

15162009

Polutry Feed

230990

Cattle Feed

2130990

Refined Vegetable Oils

230600

 

PRODUCTION STATUS AS ON 31.03.2011

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Oil Extraction and Refining

MT

120000

120000

 

Soya Refining Oil

MT

--

--

1456.730

R.S. Refining Oil

MT

--

--

34.890

Soya DOC

MT

--

--

4924.215

Hipro Soya DOC

MT

--

--

1964.428

R.S. DOC

MT

--

--

637.834

 

 

 

 

 

Wind Power Generation

KW

--

--

6.303

 

 

GENERAL INFORMATION

 

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • State Bank of India, MIDC Dhule Branch, C.F.C. Building, MIDC Campus, Awdhan, Dhule-424006, Maharashtra, India
  • Axis Bank Limited

 

 

Facilities :

Secured Loan

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Term loans from bank

96.580

92.454

 

 

 

Short Term Borrowing

 

 

Working capital loans from bank

429.727

308.207

 

 

 

Total

526.307

400.661

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.S. Agrawal and Company

Chartered Accountants

Address :

3147, J Bajaj Road, Dhule – 424001, Maharashtra, India

PAN No. :

AAPPA5347M

 


 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9600000

Equity Shares

Rs.10/- each

Rs. 96.000 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.         EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

96.000

96.000

(b) Reserves & Surplus

 

618.341

386.960

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) long-term borrowings

 

210.085

199.494

(b) Deferred tax liabilities (Net)

 

104.240

90.948

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

429.727

308.207

(b) Trade payables

 

9.689

32.991

(c) Other current liabilities

 

206.707

8.783

(d) Short-term provisions

 

7.858

5.000

TOTAL

 

1682.647

1128.383

 

 

 

 

II.     ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

755.765

499.899

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

48.089

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.022

0.022

(c) Deferred tax assets (net)

 

2.927

0.000

(d)  Long-term Loan and Advances

 

9.668

11.631

(e) Other Non-current assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

569.445

327.989

(c) Trade receivables

 

209.771

111.638

(d) Cash and cash equivalents

 

67.777

47.012

(e) Short-term loans and advances

 

67.082

81.947

(f) Other current assets

 

0.190

0.156

TOTAL

 

1682.647

1128.383

SOURCES OF FUNDS

 

 

 

31.03.2010

 

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

 

 

96.000

 

2] Share Application Money

 

 

0.000

 

3] Reserves & Surplus

 

 

368.806

 

4] (Accumulated Losses)

 

 

0.000

 

NETWORTH

 

 

464.806

 

LOAN FUNDS

 

 

 

 

1] Secured Loans

 

 

253.185

 

2] Unsecured Loans

 

 

130.711

 

TOTAL BORROWING

 

 

383.896

 

DEFERRED TAX LIABILITIES

 

 

20.585

 

 

 

 

 

 

TOTAL

 

 

869.287

 

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

485.523

 

Capital work-in-progress

 

 

0.000

 

 

 

 

 

 

INVESTMENT

 

 

0.022

 

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

 

 

197.301

 

 

Sundry Debtors

 

 

114.054

 

 

Cash & Bank Balances

 

 

56.673

 

 

Other Current Assets

 

 

0.000

 

 

Loans & Advances

 

 

35.244

 

Total Current Assets

 

 

403.272

 

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

 

Sundry Creditors

 

 

17.030

 

 

Other Current Liabilities

 

 

0.000

 

 

Provisions

 

 

2.500

 

Total Current Liabilities

 

 

19.530

 

Net Current Assets

 

 

383.742

 

 

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

 

 

 

 

 

 

 

TOTAL

 

 

869.287

 

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

3531.761

2402.233

2119.311

 

 

Other Income

13.517

12.263

5.003

 

 

TOTAL                                     (A)

3545.278

2414.496

2124.314

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

3020.746

1989.986

 

 

Purchases of stock-in-trade

4.728

58.801

 

 

 

Changes in inventories of finished goods, work-in-progress and

stock-in-trade

(2.512)

3.692

 

 

 

Employee benefit expense

13.604

8.350

 

 

 

Other expenses

374.363

264.703

 

 

 

TOTAL                                     (B)

3410.929

2325.532

2070.481

 

 

 

 

 

Less

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

134.349

88.964

53.833

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

76.894

52.946

26.868

 

 

 

 

 

 

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

57.455

36.018

26.965

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

14.238

10.924

9.811

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

43.217

25.094

17.154

 

 

 

 

 

Less

TAX                                                                  (I)

(9.481)

0.486

(2.776)

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

52.698

24.608

19.930

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

52.698

24.608

1028.784

 

TOTAL EARNINGS

52.698

24.608

1028.784

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

14.669

6.080

95.127

 

TOTAL IMPORTS

14.669

6.080

95.127

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.49

2.56

2.88

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.49

1.02

0.94

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.22

1.04

0.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.57

2.32

1.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.05

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.89

1.05

0.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.12

4.79

20.65

 

 

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%

No

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

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

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:

 

Particulars

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Interoperate borrowings 

40.744

29.830

Loan and advances from director

30.800

35.554

Loan and advances from other

41.690

41.655

 

 

 

Total

113.234

107.039

 

 

FIXED ASSETES:

 

·         Leasehold Land

·         Freehold Land

·         Building

·         Land Development

·         Plant and Machinery

·         Electrical Installation

·         Furniture and Fixture

·         Vehicles

·         Wind Power Project


 

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 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. 58.27

UK Pound

1

Rs.91.16

Euro

1

Rs.77.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

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

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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

 

 

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.