1. Summary Information
|
|
|
Country |
|
|
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, |
||
|
Established Date |
15.02.2000 |
SIC Code |
-- |
|
Telephone# |
91-11-40509400 |
Business Style 1 |
Manufacturer |
|
Fax # |
91-11-40509413 |
Business Style 2 |
-- |
|
Homepage |
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 |
|
Public Limited Corp. |
No |
Business Period |
13 Years |
|
IPO |
No |
International Ins. |
- |
|
Public |
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 |
|
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 : |
|
|
|
|
|
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 : |
|
|
Website : |
|
|
|
|
|
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, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.06.1960 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
26.02.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00186729 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ajoy Kumar Ghosh |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B-502, “Kaveri Apartment’, Alaknada, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.10.1938 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00005404 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Amitava Ray |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B-181, Sector-41, Noida – 201 301, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.10.1945 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00184143 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Ashmita Gupta |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
S-29, Greater Kailash –II, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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, |
|
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 : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.S. Kothari Mehta and Company Chartered
Accountants |
|
Address : |
146-149,
Tribhuvan Complex, Ishwar Nagar, |
|
Tel. No.: |
91-11-46708888 |
|
Fax No.: |
91-11-66628889 |
|
E-Mail : |
|
|
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, work‐in‐process and Stock‐in‐Trade |
|
(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,
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 |
|
|
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.