1. Summary Information

 

 

Country

India

Company Name

CICO TECHNOLOGIES LIMITED

Principal Name 1

Mrs. Anasuya Gupta

Status

Satisfactory

Principal Name 2

Mr. Ajoy Kumar Ghosh

 

 

Registration #

55-103782

Street Address

C-44/2, 1st and 2nd Floor, Okhla Industrial Area, Phase – II, New Delhi – 110020

Established Date

15.02.2000

SIC Code

--

Telephone#

91-11-40509400

Business Style 1

Manufacturer

Fax #

91-11-40509413

Business Style 2

--

Homepage

http://www.cicogroup.com

Product Name 1

Chemical Waterproofing Compounds

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs.15,643,000/-

Product Name 3

--

Shareholders

Bodies corporate 96.47%, Directors or relatives of directors 3.53%

Banking

Bank of India

Public Limited Corp.

No

Business Period

13 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ba (47)

Related Company

Relation

Country

Company Name

CEO

Holding Company

--

Bengal Ceramics Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

298,401,000

Current Liabilities

220,768,000

Inventories

84,777,000

Long-term Liabilities

135,561,000

Fixed Assets

91,708,000

Other Liabilities

10,239,000

Deferred Assets

59,702,000

Total Liabilities

366,568,000

Invest& other Assets

1,990,000

Retained Earnings

154,367,000

 

 

Net Worth

170,010,000

Total Assets

536,578,000

Total Liab. & Equity

536,578,000

 Total Assets

(Previous Year)

441,562,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales/ Total Income

625,866,000

Net Profit

5,811,000

Sales(Previous yr)/ Total Income

559,610,000

Net Profit(Prev.yr)

10,487,000

 

MIRA INFORM REPORT

 

 

Report Date :

25.06.2013

 

IDENTIFICATION DETAILS

 

Name :

CICO TECHNOLOGIES LIMITED

 

 

Registered Office :

C-44/2, 1st and 2nd Floor, Okhla Industrial Area, Phase – II, New Delhi – 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.02.2000

 

 

Com. Reg. No.:

55-103782

 

 

Capital Investment / Paid-up Capital :

Rs.15.643 Millions

 

 

CIN No.:

[Company Identification No.]

U99999DL2000PLC103782

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELC04746A

 

 

PAN No.:

[Permanent Account No.]

AABCC2930K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing of Chemical Waterproofing Compounds and Repair and Rehabilitation of Civil Structures.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 680000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

There appears some dip in the profitability of the company during 2012. However, financial position of the company appears good.

 

Trade relations are reported as decent. Business is active. Payment terms are reported as usually correct and as per commitment.

 

The company can be considered normal for 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 – 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

CRISIL

Rating

SE 1B

Rating Explanation

Highest performance capability and moderate financial strength

Date

25.01.2013

 

 

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/ Corporate Office :

C-44/2, 1st and 2nd Floor, Okhla Industrial Area, Phase – II, New Delhi – 110 020, India

Tel. No.:

91-11-40509400

Fax No.:

91-11-40509413

E-Mail :

cicotech@cicogroup.com

Website :

http://www.cicogroup.com

 

 

Zonal Office :

Located At:

 

·         Mumbai

·         Bangalore

·         Kolkata

·         Chennai

 

 

DIRECTORS

 

AS ON 31.08.2012

 

Name :

Mrs. Anasuya Gupta

Designation :

Managing Director

Address :

S-29, Greater Kailash –II, New Delhi – 110 048, India

Date of Birth/Age :

30.06.1960

Date of Appointment :

26.02.2008

DIN No.:

00186729

Other Directorship:

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U26921HR1987PLC029054

BENGAL CERAMICS LIMITED

Director

28/08/1987

28/08/1987

Active

NO

2

U51909DL1985PLC022429

FRC COMPOSITES INDIA LIMITED

Director

29/09/1999

29/09/1999

Active

NO

3

U99999DL2000PLC103782

CICO TECHNOLOGIES LIMITED

Managing director

26/02/2008

15/02/2000

Active

NO

4

U51496HR2001PLC038457

CICO TECHNOTRADE LIMITED

Director

09/03/2001

09/03/2001

Active

NO

5

U74899DL1990PTC040105

CICO TOSHIN SERVICES PRIVATE LIMITED

Director

31/08/2001

31/08/2001

Strike off

NO

6

U74210DL1997PTC091268

SRG PROJECTS PRIVATE LIMITED

Director

14/08/2011

01/03/2008

Active

NO

7

U24100DL2008PTC179407

CORCHEM INDIA PRIVATE LIMITED

Director

12/06/2008

12/06/2008

Active

NO

 

 

Name :

Mr. Ajoy Kumar Ghosh

Designation :

Director

Address :

B-502, “Kaveri Apartment’, Alaknada, New Delhi – 110 019, India

Date of Birth/Age :

21.10.1938

Date of Appointment :

30.09.2009

DIN No.:

00005404

Other Directorship:

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U28932DL1993PTC054825

GARDTOOLS PRIVATE LIMITED

Director

10/12/1996

10/12/1996

Active

YES

2

L31200HR1989PLC035580

EON ELECTRIC LIMITED

Director

24/06/2005

24/06/2005

Active

NO

3

U45201DL2008PTC172695

CICO PROJECTS PRIVATE LIMITED

Director

15/01/2008

15/01/2008

Strike off

NO

4

U99999DL2000PLC103782

CICO TECHNOLOGIES LIMITED

Director

30/09/2009

07/09/2009

Active

NO

5

L31401HR2011PLC042015

ADVANCE METERING TECHNOLOGY LIMITED

Director

29/09/2012

06/04/2012

Active

NO

 

 

Name :

Mr. Amitava Ray

Designation :

Director

Address :

B-181, Sector-41, Noida – 201 301, Uttar Pradesh, India

Date of Birth/Age :

30.10.1945

Date of Appointment :

30.09.2009

DIN No.:

00184143

Other Directorship:

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U28932DL1993PTC054825

GARDTOOLS PRIVATE LIMITED

Director

10/12/1996

10/12/1996

Active

YES

2

L31200HR1989PLC035580

EON ELECTRIC LIMITED

Director

24/06/2005

24/06/2005

Active

NO

3

U45201DL2008PTC172695

CICO PROJECTS PRIVATE LIMITED

Director

15/01/2008

15/01/2008

Strike off

NO

4

U99999DL2000PLC103782

CICO TECHNOLOGIES LIMITED

Director

30/09/2009

07/09/2009

Active

NO

5

L31401HR2011PLC042015

ADVANCE METERING TECHNOLOGY LIMITED

Director

29/09/2012

06/04/2012

Active

NO

 

 

Name :

Ms. Ashmita Gupta 

Designation :

Director

Address :

S-29, Greater Kailash –II, New Delhi – 110 048, India

Date of Birth/Age :

11.10.1988

Date of Appointment :

29.02.2008

DIN No.:

02098714

 

 

Name :

Mr. Abhiroop Gupta

Designation :

Director

Address :

S-29, Greater Kailash –II, New Delhi – 110 048, India

Date of Birth/Age :

06.09.1991

Date of Appointment :

30.09.2009

DIN No.:

02778957

 

 

Name :

Mr. Abhoy Charan Sengupta 

Designation :

Alternate Director

Address :

255/7/2, N.S.C. Bose, Kolkata – 700 047, West Bengal, India

Date of Birth/Age :

04.11.1965

Date of Appointment :

12.08.2011

DIN No.:

01461133

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.08.2012

 

Names of Shareholders

 

 

No. of Shares

Anasuya Gupta

 

55166

Bengal Ceramics Limited, India

 

1459105

Ashmita Gupta

 

1

Abhiroop Gupta

 

1

Abhoy Charan Sengupta

 

10

FRC Composites India Limited, India

 

50000

Geeta Sengupta

 

10

Total

 

1564293

 

 

AS ON 31.08.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

96.47

Directors or relatives of directors

 

3.53

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Chemical Waterproofing Compounds and Repair and Rehabilitation of Civil Structures.

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

per annum

Waterproofing and Construction Compounds

Kg./ Ltr.

N.A.

13500000

13266000

 

 

 

 

 

 

 

GENERAL INFORMATION

 

Customers :

·         Delhi Metro Rail Corporation

·         KOLDAM   

·         Nathpa Jhakri Power Corporation

·         Delhi Jal Board

·         U P Jal Nigam

·         Madras Atomic Power Station

·         Hindustan Paper Corporation Limited

·         Central Public Works Department

·         Balco Captive Power Project

·         Nuclear Power Corporation of India Limited

·         National Highway Project

·         DLF Group

·         New Delhi Municipal Corporation

·         National Thermal Power Corporation

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Bank of India, Pahar Ganj Branch, New Delhi – 110 055, India

·         ING Vysya Bank Limited, 23, Barakhamba Road, New Delhi – 110 001, India

·         ING Vysya Bank Limited, Connaught Place, Delhi – 110 001, India

·         Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227, D, Nariman Point, Mumbai – 400 021, Maharashtra, India 

·         HDFC Bank Limited

·         Allahabad Bank

·         ICICI Bank Limited

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans from Banks

26.294

33.575

Other Term Loans from Banks Secured Long Term Borrowings

2.005

2.620

 

 

 

Short Term Borrowings

 

 

Cash Credit from Banks

88.947

60.638

Other Loans (NSIC) Secured

18.315

1.211

Total

135.561

98.044

 

Term Loan

 

(i) Loans of Rs 41.074 Millions (Previous Year Rs 45.517 Millions) as shown in long term borrowings and other current liabilities in Note10 (a) are secured by first and exclusive charge on all existing and future current assets/ moveable fixed assets and by personal guarantee of a Director and Corporate guarantee given by Bengal Ceramics Limited amounting to Rs. 213.200 Millions against finance facilities.

Above loans are further secured by way of Equitable/Registered mortgage of factory land and building situated at Haridwar, Dehradun owned by the

Company and factory land and building situated at Gurgaon owned by Bengal Ceramics Limited, a company under the same.

 

(ii) Repayments and interest rates for the above term loans are as follows:

 

Year

2012-13

2013-14

2014-15

2015-16 and Above

Amount (Rs in Millions)

14.781

15.287

7.383

3.624

 

 

 

 

 

 

The interest rate for the above term loans varies from 13% to 14.25% p.a

 

Other Term Loans From Bank

 

(i) Hire purchase Car Loan of Rs 0.194 Millions (Previous Year Rs 0.253 Millions) as shown in long term borrowings and other current liabilities in Note10(a) are secured by hypothecation of asset acquired by this loan.

 

(ii) Hire purchase Car Loans of Rs 1.125 Millions (Previous Year Rs 0.208 Millions) as shown in long term borrowings and other current liabilities in Note10(a) are secured by hypothecation of assets acquired by this loan.

 

(iii) Hire purchase Car Loan of Nil (Previous Year Rs 0.081 Million) as shown in long term borrowings and other current liabilities in Note10(a) are secured by hypothecation of asset acquired by this loan.

 

(iv) Hire purchase Car Loans of Rs 2.381 Millions (Previous Year Rs 3.685 Millions) as shown in long term borrowings and other current liabilities in Note10(a) are secured by hypothecation of assets acquired by this loan.

 

(v) Hire purchase Car Loan of Rs 0.471 Millions (Previous Year Nil) as shown in long term borrowings and other current liabilities in Note10(a) are secured by hypothecation of asset acquired by this loan.

 

Repayments and interest rates for the above term loans are as follows:

 

Year

2012-13

2013-14

2014-15

2015-16 and Above

Amount (Rs in Millions)

2.167

1.798

0.207

-

 

 

 

 

 

 

The interest rate for the above term loans varies from 6% to 12.74% p.a.

 

Cash Credit from Bank

Secured by first and exclusive charge on all existing and future current assets and by personal guarantee of a Director and Corporate guarantee given by

Bengal Ceramics Limited amounting to Rs. 213.200 Millions against finance facilities.

 

Above loans are further secured by way of Equitable/Registered mortgage of factory land & building situated at Haridwar, Dehradun owned by the company and factory land and building situated at Gurgaon owned by Bengal Ceramics Limited a company under the same.

 

The interest rate for the above cash credit varies from 13% to 14.25% p.a

 

Other Loans

Loan secured against Bank Guarantees issued to NSIC.

The interest rate for the above loan varies from 12% to 13.40% p.a

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.S. Kothari Mehta and Company  

Chartered Accountants

Address :

146-149, Tribhuvan Complex, Ishwar Nagar, Mathura Road, New Delhi – 110 065, India

Tel. No.:

91-11-46708888

Fax No.:

91-11-66628889

E-Mail :

delhi@sskmin.com

PAN.:

AABFS6730L

 

 

Holding Company :

Bengal Ceramics Limited

CIN No.: U26921HR1987PLC029054

 

 

Subsidiaries :

CICO Technotrade Limited

CIN No.: U51496HR2001PLC038457

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

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

 

 

 

 

1564293

Equity Shares

Rs.10/- each

Rs.15.643 Millions

 

 

 

 

 

a) Terms/rights attached to equity shares. The Company has only one class of equity shares having par value of Rs.10/ per share. Each holder of equity share is entitled to one vote per share. In the event of liquidation of the Company, the holders of equity shares will be entitled to receive assets of the Company. The distribution will be in proportion the number of equity shares held by the shareholders.

 

b)  Detail of Shareholders holding more than 5% shares in the Company

 

Name of the Shareholder

Number of Shares

% of holding

Equity Shares of Rs.10 each fully paid up

 

 

Bengal Ceramics Limited

1281829

81.94

Nandi Investment Limited

177276

11.33

 

As per of the Company, including register of shareholders/members and other declarations received from shareholders regarding beneficial interest, the above shareholding represents both legal and beneficial ownerships of shares.

 

c)  Aggregate number of bonus shares issued and shares issued for consideration other than cash during the period of five years immediately preceding the reporting date:

The Company has not issued any bonus shares nor has there been any buy back of shares during five years immediately preceding 31st March, 2012.


 

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

 

15.643

15.643

(b) Reserves & Surplus

 

154.367

148.556

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

170.010

164.199

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

28.299

36.195

(b) Deferred tax liabilities (Net)

 

8.697

5.526

(c) Other long term liabilities

 

11.572

9.702

(d) long-term provisions

 

1.147

1.010

Total Non-current Liabilities (3)

 

49.715

52.433

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

107.262

61.849

(b) Trade payables

 

97.481

77.325

(c) Other current liabilities

 

111.715

85.543

(d) Short-term provisions

 

0.395

0.213

Total Current Liabilities (4)

 

316.853

224.930

 

 

 

 

TOTAL

 

536.578

441.562

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

89.878

83.963

(ii) Intangible Assets

 

1.830

2.195

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1.990

1.990

(c) Deferred tax assets (net)

 

59.702

21.915

(d) Long-term Loan and Advances

 

0.696

0.261

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

154.096

110.324

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

84.777

72.015

(c) Trade receivables

 

242.835

200.240

(d) Cash and cash equivalents

 

6.927

9.248

(e) Short-term loans and advances

 

46.771

48.712

(f) Other current assets

 

1.172

1.023

Total Current Assets

 

382.482

331.238

 

 

 

 

TOTAL

 

536.578

441.562

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

15.643

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

138.068

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

153.711

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

104.746

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

104.746

DEFERRED TAX LIABILITIES

 

 

7.320

 

 

 

 

TOTAL

 

 

265.777

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

87.202

Capital work-in-progress

 

 

0.000

 

 
 
 

INVESTMENT

 

 

1.990

DEFERRED TAX ASSETS

 

 

0.000

OTHER NON CURRENT ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
68.358

 

Sundry Debtors

 
 
185.890

 

Cash & Bank Balances

 
 
19.483

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
64.084

Total Current Assets

 
 
337.815

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
115.908

 

Other Current Liabilities

 
 
45.322

 

Provisions

 
 
0.000

Total Current Liabilities

 
 
161.230

Net Current Assets

 
 
176.585

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

265.777

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operation

 

625.866

559.610

 

 

Other Income

 

4.606

3.079

 

 

TOTAL                                     (A)

 

630.472

562.689

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

 

352.710

311.695

 

 

Job work charges

 

53.372

61.011

 

 

Trading goods consumed

 

0.805

0.962

 

 

Employee benefits expense

 

52.738

44.089

 

 

Other expenses

 

134.249

112.444

 

 

Changes in inventories of finished goods, workinprocess and StockinTrade

 

(2.024)

0.965

 

 

TOTAL                                     (B)

 

591.850

531.166

 

 

 

 

 

 

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

 

38.622

31.523

 

 

 

 

 

Less

INTEREST & FINANCE EXPENSES                    (D)

 

20.205

14.721

 

 

 

 

 

Less

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

 

18.417

16.802

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

7.135

6.009

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

11.282

10.793

 

 

 

 

 

Less

TAX                                                                  (H)

 

5.471

0.306

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

5.811

10.487

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

72.230

61.743

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

 

78.041

72.230

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

3.72

6.70

 

 

 

PARTICULARS

 

 

 

31.03.2010

 

SALES

 

 

 

 

 

Sales (Net)

 

 

419.063

 

 

Job Receipts

 

 

107.453

 

 

Other Income

 

 

2.744

 

 

TOTAL                                     (A)

 

 

529.260

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Other Expenses

 

 

299.433

 

 

Job Expenses

 

 

54.652

 

 

Operating and Other Expenses

 

 

143.373

 

 

TOTAL                                     (B)

 

 

497.458

 

 

 

 

 

 

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

 

 

31.802

 

 

 

 

 

Less

INTEREST & FINANCE EXPENSES                    (D)

 

 

14.047

 

 

 

 

 

Less

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

 

 

17.755

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

5.471

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

 

12.284

 

 

 

 

 

Less

TAX                                                                  (H)

 

 

3.863

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

 

8.421

 

 

 

 

 

 

PRIOR PERIOD EXPENDITURE

 

 

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

 

53.322

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

 

61.743

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

 

 

2.942

 

TOTAL EARNINGS

 

 

2.942

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

 

20.464

 

 

Traveling

 

 

0.122

 

TOTAL IMPORTS

 

 

20.586

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

5.38

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.92
1.86

1.59

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

1.80
1.93

2.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.37
2.58

2.89

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07
0.07

0.08

 

 

 
 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.80
0.60

0.68

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21
1.47

2.10

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

Yes

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

Yes

 

 

NOTE:

 

The registered office of the company has been shifted from S-38, Ground Floor, Okhla Industrial Area, Phase-II

New Delhi – 110020, Delhi, India to present address w.e.f. 01.06.2011

 

 

PERFORMANCE

 

The Company recorded a satisfactory growth during the year. The Annual Turnover has shown a growth from Rs. 562.689 Millions to Rs. 630.472 Millions. Profit before tax has also shown a growth from Rs. 10.793 Millions to Rs. 11.282 Millions. This growth is appreciable considering the adverse economic conditions for business in general and sector in particular.

 

 

FUTURE OUTLOOK:

 

Barring unforeseen circumstances, despite conditions not being favorable, market scenario and vast competition; the company is confident of achieving healthy growth in future in the field of Construction chemicals Industry in India. The Company is in process of introducing further number of new products in the market under Brands owned by the company as a contemporary quality manufacturer offering the products equivalent to latest International technology and standard. It is hoped that the Company shall do further better in the current financial year.

 

 

FIXED ASSETS:

 

·         Land-Lease Hold

·         Factory Land

·         Building

·         Computers

·         Plant and Machinery

·         Office Equipment

·         Factory Shed

·         Furniture and Fixtures

·         Vehicle  

 

 

 


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 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.59.73

UK Pound

1

Rs.91.82

Euro

1

Rs.78.23

 

 

INFORMATION DETAILS

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.