MIRA INFORM REPORT

 

 

Report Date :

08.05.2013

 

IDENTIFICATION DETAILS

 

Name :

LIBERTY OIL MILLS LIMITED

 

 

Registered Office :

Village Banme Taluka Shahanpur, Thane – 421602, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

07.04.1978

 

 

Com. Reg. No.:

11-020274

 

 

Capital Investment / Paid-up Capital :

Rs. 100.000 Millions

 

 

CIN No.:

[Company Identification No.]

U15140MH1978PLC020274

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer of refined oils and vansapati.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 4700000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track record. General financial position of the company is good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

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 – 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

FITCH

Rating

Non fund Based Limits A2 (ind)

Rating Explanation

Good Credit quality

Date

27 April 2012

 

 

Rating Agency Name

FITCH

Rating

Fund Based Limits (BBB)

Rating Explanation

Good Credit quality

Date

27 April 2012

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

LOCATIONS

 

Registered Office/Factory :

Village Banme Taluka Shahanpur, Thane – 421602, Maharashtra, India

Tel. No.:

95-2527-274000

Fax No.:

95-2527-274050

E-Mail :

raju@libertyoilmills.com

factory@libertyoilmills.com

 

 

Head Office :

D Wing, Amerchand Mansion, 16 Madame Cama Road, Colaba, Mumbai, Maharashtra, India

Tel. No.:

91-22-66381000

Fax No.:

91-22-66381050

E-Mail :

admin@libertyoilmills.com

cdivakaran@libertyoilmills.com

 

 

DIRECTORS

 

As on 28.09.2012

 

Name :

Mr. Parvez H. Kader

Designation :

Managing Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

02.06.1959

Date of Appointment :

03.04.1978

DIN No.:

00546469

 

 

Name :

Mr. Esmail A Kader

Designation :

Whole time Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

25.06.1927

Date of Appointment :

03.04.1978

DIN No.:

00547164

 

 

Name :

Mr. Ibrahim A Kader

Designation :

Whole time Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

22.07.1936

Date of Appointment :

27.07.1987

DIN No.:

00547190

 

 

Name :

Mr. Afzal E. Kader

Designation :

Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

03.10.1953

Date of Appointment :

30.01.2003

DIN No.:

01275547

 

 

Name :

Mr. Najib H Kader

Designation :

Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

14.11.1967

Date of Appointment :

30.01.2003

DIN No.:

00547214

 

 

Name :

Mr. Zaid Afzal Kader

Designation :

Whole time Director

Address :

Liberty House, 31, Farooq S. Oomerbhoy Path, Byculla, Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

31.01.1989

Date of Appointment :

17.06.2011

DIN No.:

03554382

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2012

 

SHAREHOLDING DETAIL FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2012

 

Category

Percentage

Bodies corporate

12.32

Directors or relatives of Directors

86.32

Others

1.36

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of refined oils and vansapati.

 

 

Products :

Item Code No.

Product Description

1516

Animal or Vegetable Fats and Oils

2716

Electrical Energy

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India - Lead Bank, Mumbai Large Corporate Br.Oriental Building,, Ground Floor, 364, D.N. Road, Fort, Mumbai – 400001, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. M Mehta and Company

Chartered Accountants

Address :

11 A, Keval Mahal, 5th floor Near Vankhade Stadium, Netaji subhash Chandra road, Marine Drive, Mumbai – 400020, Maharasthra, India

PAN No.:

AEYPM5207M

 

 

Related Parties :

  • Union Industries
  • Universal Products
  • Liberty Investments Private Limited
  • Kissan Warehouse Private Limited
  • Liberty Foods Private Limited
  • Liberty Cold Storages Private Limited
  • Universal Cold Storages Private Limited
  • Devi Marine Food Exports Private Limited
  • Premier Marine Products
  • Liberty Frozen Foods Private Limited
  • Kader Exports Private Limited
  • Kader Investment and Trading Company Private Limited
  • Liberty Agri Products Private Limited.
  • Liberty Industries Private Limited

 

 

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

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs. 100.000 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

100.000

100.000

100.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1095.712

936.799

819.940

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1195.712

1036.799

919.940

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

583.448

796.112

1171.740

TOTAL BORROWING

583.448

796.112

1171.740

DEFERRED TAX LIABILITIES

69.202

74.674

72.815

 

 

 

 

TOTAL

1848.362

1907.585

2164.495

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

854.450

565.772

622.5765

Capital work-in-progress

11.358

190.008

0.000

 

 

 

 

INVESTMENT

28.928

28.938

28.937

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

3594.143

2591.398

3068.915

 

Sundry Debtors

336.288

353.265

299.618

 

Cash & Bank Balances

14459.457

11739.495

10511.506

 

Other Current Assets

771.795

496.806

0.000

 

Loans & Advances

403.969

482.666

307.822

Total Current Assets

19565.652

15663.630

14187.861

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

18515.734

14462.673

12618.381

 

Other Current Liabilities

96.092

77.990

55.293

 

Provisions

0.200

0.100

1.204

Total Current Liabilities

18612.026

14540.763

12674.878

Net Current Assets

953.626

1122.867

1512.983

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1848.362

1907.585

2164.495

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

23285.878

18302.631

15611.692

 

 

Other Income

1269.407

1009.366

777.839

 

 

TOTAL                                     (A)

24555.285

19311.997

16389.531

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of materials consumed

11311.553

7219.431

 

 

 

Purchases of stock-in-trade

11362.472

9547.380

 

 

 

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

(763.358)

629.731

 

 

 

Employee benefit expense

182.242

177.049

 

 

 

Other expenses

2065.314

1405.976

 

 

 

TOTAL                                     (B)

24158.223

18979.567

16234.923

 

 

 

 

 

Less

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

397.062

332.430

154.608

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

81.646

58.867

8.168

 

 

 

 

 

 

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

315.416

273.563

146.440

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

84.554

96.228

113.711

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

230.862

177.335

32.729

 

 

 

 

 

Less

TAX                                                                  (H)

68.367

56.480

9.550

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

162.495

120.855

23.179

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

195.221

124.366

111.187

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

100.000

50.000

10.000

 

BALANCE CARRIED TO THE B/S

257.716

195.221

124.366

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods on FOB

41.561

33.272

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.25

12.09

2.32

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.66

0.63

0.14

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.99

0.97

0.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.18

1.13

0.23

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.17

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.49

0.77

1.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

1.08

1.12

 

 

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)

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

 

 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Deposits from others

5.808

6.192

Other loans and advances, others

577.640

789.920

Total

583.448

796.112

 

PERFORMANCE

 

During the year, the company reported a sales turnover and other income of Rs. 24555.300 Millions as against Rs.19311.900 Millions of corresponding last financial year. Profit before tax is Rs.230.862 Millions, as against previous year’s figure of Rs.177.335 Millions, while Profit after tax is Rs.162.495 Millions as against previous year’s figure of Rs.120.855 Millions

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U15140MH1978PLC020274

Name of the company

LIBERTY OIL MILLS LIMITED

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

Villgae Banmetaluka Shahanpur, Thane – 421602, Maharashtra, India

This form is for

Modification of charge

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

90151288

Type of charge

  • Book Debts
  • Movable Property
  • Immovable Property

CIN

U15140MH1978PLC020274

Particular of charge holder

Bank of India - Lead Bank, Mumbai Large Corporate Br.,Oriental Building,, Ground Floor, 364, D.N. Road, Fort, Mumbai – 400001, Maharashtra, India

Nature of instrument creating charge

Deed of Mortgage/Further Charge

Date of instrument Creating the charge

20.11.2012

Amount secured by the charge

RS.10365.000 Millions

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

Rate of Interest

The rate of interest charged is as per applicable terms and conditions which are described in more detail in Deed of Mortgage/Further Charge dated 20/11/2012 and as notified by the Bank.

 

Terms of Repayment

As per applicable terms and conditions which are described in more detail in Deed of Mortgage/Further Charge dated 20/11/2012 and as notified by the Bank.

 

Margin

As per applicable terms and conditions which are described in more detail in Deed of Mortgage/Further Charge dated 20/11/2012 and as notified by the Bank.

 

Extent and Operation of the charge

As per applicable terms and conditions which are described in more detail in Deed of Mortgage/Further Charge dated 20/11/2012 and as notified by the Bank.

 

Others

As per applicable terms and conditions which are described in more detail in Deed of Mortgage/Further Charge dated 20/11/2012 and as notified by the Bank.

Note - The Deed of Mortgage/Further Charge creating/modifying Charge dated 20/11/2012 is of 1 to100 pages but only relevant pages are attached due to constraint on the the Size of this Form.

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

1)Immoveable properties, 2) Plant and Machinery etc. and other moveable assets, 3)Current assets of the mortgagor in respect of the project of Oil Mills at Village Bamne, Taluka Shahapur,Dist. Thane,

 

Maharashtra. Which is more particularly described in First, Second and Third Schedule respectively of Deed of Mortgage/Further Charge dated 20/11/2012

 

Irrevocable joint and several personal guarantees of directors.

Date of instrument modifying the charge

20.03.2009

Particulars of the present modification

The address of Lead Bank - Bank of India as charge holder is changed from its Churchgate Br to its Mumbai Large Corporate Br.Total financial limit (FB and NFB) is revised to RS.10365.000 Millions and the security as first charge by company's current assets(stock, book debts etc ) on pari passu basis and further security by equitable mortgage of land and buildings both are  extended to enhanced limit as stated in Deed of Mortgage/Further Charge dated 20/11/2012.

 

 

CONTINGENT LIABILITIES NOT PROVIDED FOR :

(Rs. in millions)

PARTICULARS

31.03.2012

Guarantee issued by banks

50.900

Letter of Credit 

1048.036

 

FIXED ASSETS:

 

  • Land
  • Building
  • Plant and machinery
  • Furniture and Office Equipments
  • Vehicles
  • Speed Boats

 

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.54.27

UK Pound

1

Rs.84.31

Euro

1

Rs.70.99

 

 

INFORMATION DETAILS

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

50

 

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.