MIRA INFORM REPORT

 

 

Report Date :

18.03.2013

 

IDENTIFICATION DETAILS

 

Name :

W R GRACE AND CO (INDIA) PRIVATE LIMITED

 

 

Registered Office :

17, Commerce Centre, Paud Road, Opposite Krishna General Hospital, Kothrud, Pune-411038, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

28.07.1995

 

 

Com. Reg. No.:

11-144874

 

 

Capital Investment / Paid-up Capital :

Rs. 4.283 Millions

 

 

CIN No.:

[Company Identification No.]

U51909PN1995PTC144874

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject offers specialty construction chemicals and materials. 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appear huge accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a secured 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 – 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

 

 

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 :

17, Commerce Centre, Paud Road, Opposite Krishna General Hospital, Kothrud, Pune-411038, Maharashtra, India 

Tel. No.:

91-20-25425812

Fax No.:

91-80-25441740

E-Mail :

sanjay.basu@grace.com

 

 

Overseas Office :

Located At:

 

  • Australia
  • China
  • Hong Kong
  • Indonesia
  • Japan
  • Korea
  • Malaysia
  • New Zealand
  • Philippines
  • Singapore
  • Thailand
  • Taiwan
  • Vietnam 

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Narayan Ram

Designation :

Director

Address :

Flat No.5, Door 714 Chebiam, 2nd Main, R A Puram, Chennai – 600028, Tamilnadu, India 

Date of Birth/Age :

13.05.1953

Date of Appointment :

03.06.2005

DIN No.:

00268864

 

 

Name :

Mr. Felipe Mac Tolentino Jr.

Designation :

Director

Address :

216, Donbosco Street, Mayapa Calmba, Laguna – 4027

Date of Birth/Age :

20.02.1968

Date of Appointment :

16.10.2006

DIN No.:

00760361

 

 

Name :

Pei Pei Tay

Designation :

Director

Address :

33, Dairy Farm Road, #04-01, Singapore-679051

Date of Birth/Age :

02.03.1970

Date of Appointment :

08.12.2011

DIN No.:

05136931

 

 

Name :

Mr. Hsiao Peng Jaime Goh

Designation :

Director

Address :

16, Westwood Crescent, Singapore-648744

Date of Birth/Age :

07.10.1977

Date of Appointment :

13.09.2012

DIN No.:

06374810

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

W R Grace and Co Connecticut USA

428333

Watter Street Corporation, USA

1

TOTAL

428334

 

AS ON 19.11.2012

 

Names of Allottees

No. of Shares

W R Grace and Co Connecticut USA

786317

TOTAL

786317

 

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject offers specialty construction chemicals and materials. 

 

 

Products :

Item Code No.

Product Description

9027

Cement Additive Water Proofing

 

 

PRODUCTION STATUS (AS ON : 31.03.2011)

 

Particulars

Licensed / Installed Capacity (KG)

Production (Quantity ) [ KG]

 

 

 

Cement Additive

7050000

1780216

Concrete Additive

5772000

1316964

 

NOTE

  1. Installed Capacity has been certified by the management and this has been accepted by the Auditors without verification, this being a technical matter
  2. Turnover of manufactured products does not include 45,055 kgs of additives dispatched as samples to customers

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountant

Address :

Mutha Towers, 5th Floor, Suit No.8, Airport Road, Pune-411006, Maharashtra, India

PAN No.:

AAEFP5579P

 

 

Holding Company :

W R Grace and Company Connecticut USA

 

 

Fellow Subsidiaries :

  • Grace Construction Products Limited, Great Britain
  • W R Grace, Singapore
  • Emirates Chemicals LLC
  • W R Grade and Company Connecticut, Cambridge
  • Grace Davison Chemicals India Private Limited
  • WR Grace Italian
  • Grace Bauprodukte GMBH
  • Grace Construction Products Limited, South Africa

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

6000000

Equity Shares

Rs.10/- each

Rs. 60.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

428334

Equity Shares

Rs.10/- each

Rs. 4.283 Millions

 

 

 

 

 

 

AS ON 29.09.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs. 500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1214651

Equity Shares

Rs.10/- each

Rs. 12.146 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

4.283

4.283

4.283

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

(234.952)

(160.595)

0.000

4] (Accumulated Losses)

0.000

0.000

(91.986)

NETWORTH

(230.669)

(156.312)

(87.703)

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

379.891

279.285

180.841

TOTAL BORROWING

379.891

279.285

180.841

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

149.222

122.973

93.138

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

102.314

64.090

65.447

Capital work-in-progress

0.000

27.821

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

45.480

18.430

16.078

 

Sundry Debtors

74.442

69.584

33.124

 

Cash & Bank Balances

0.000

0.000

0.000

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

29.343

21.742

13.650

Total Current Assets

149.265

109.756

62.852

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

84.395

65.319

29.073

 

Other Current Liabilities

17.691

13.004

4.340

 

Provisions

0.271

0.371

1.748

Total Current Liabilities

102.357

78.694

35.161

Net Current Assets

46.908

31.062

27.691

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

149.222

122.973

93.138

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

333.029

231.494

124.435

 

 

Other Income

23.708

0.013

 

 

 

TOTAL                                    

356.737

231.507

124.435

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

413.662

286.584

165.001

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

413.662

286.584

165.001

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(56.925)

(55.077)

[Including

Depreciation]

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

17.431

13.531

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(74.356)

(68.608)

(40.566)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

1.040

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(74.356)

(68.608)

(41.606)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

NA

(50.379)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

(91.986)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

8.569

0.000

0.000

 

TOTAL EARNINGS

8.569

0.000

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

164.720

99.547

47.793

 

 

Stores & Spares

0.310

0.000

0.000

 

 

Capital Goods

0.000

12.535

0.000

 

TOTAL IMPORTS

165.030

112.082

47.793

 

 

 

 

 

 

Earnings Per Share (Rs.)

(174)

(160.18)

(97.14)

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(20.84)

(29.64)

(33.44)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(22.33)

(29.64)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(29.56)

(39.46)

(31.62)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.44

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(1.65)

(1.79)

(2.06)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.39

1.79

 

 

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

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

No

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

FACILITIES

 

UNSECURED LOAN

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowings

 

 

Working Capital Loan Repayable on Demand

 

 

From bank

334.891

239.285

From related Parties

45.000

40.000

 

 

 

TOTAL

379.891

279.285

 

 

NOTE

 

Registered office has been shifted from 406, Ground Floor, Ahad Chambers 7th Block, Koramangala, Bangalore – 560095, Karnataka, India to the present address w.e.f. 14.09.2012

 

 

SHIFTING OF REGISTERED OFFICE FROM ONE STATE TO ANOTHER:

 

The Company had filed a petition with the Company Law Board for shifting of registered office from the State of Karnataka to the State of Maharashtra .The order of the Board was received on 21.08.2012 but approval of Form 18 filed for shifting is yet to be received.

 

 

 

 

GENERAL INFORMATION ABOUT THE COMPANY

 

Subject, registered under the Companies Act 1956, was incorporated in the year 1995. The Company is engaged in manufacturing of cement additives and concrete admixture products, and trading of specialty products. Cement additive is a liquid product in the nature of chemicals used in cement manufacturing process which increases the productivity as well the performance of the cement. Concrete Admixture Products are used in construction industry.

 

Apart from manufacturing, it also carries on trading of specialty building material (i.e. preformed Sheets). Though the specialty chemical trading business forms a part of the chemical industry, the product traded in is primarily a specialty construction product which is used in water proofing activity

 

 

FIXED ASSETS

 

  • Leasehold Improvements
  • Plant and Machinery
  • Furniture and Fixture
  • Office Equipments
  • Electrical Installations
  • Vehicles
  • Data Processing Equipments

 

 

 

 

 


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. 54.16

UK Pound

1

Rs. 81.74

Euro

1

Rs. 70.50

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

1

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

15

 

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.