MIRA INFORM REPORT

 

 

Report Date :

10.10.2013

 

IDENTIFICATION DETAILS

 

Name :

KUSUM SILICONES PRIVATE LIMITED

 

 

Registered Office :

301, Goaradiya House, 100/104, Kazi Saiyad Street, Vadgadi Maszid, Mumbai – 400 003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

09.08.2010

 

 

Com. Reg. No.:

11-206394

 

 

Capital Investment / Paid-up Capital :

Rs.3.230 millions 

 

 

CIN No.:

[Company Identification No.]

U24100MH2010PTC206394

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the Trading of Colour and Chemicals, mainly Master distributor of Dow Corning Private Limited.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 80000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Overall financial of the company appears to be decent.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

The company can be considered 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

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

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.

 

INFORMATION PARTED BY

 

Name :

Mr. Amit Singhania

Designation :

Accounts Department

Contact No.:

91-9272205075/ 76

Date :

08.10.2013

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

301, Goaradiya House, 100/104, Kazi Saiyad Street, Vadgadi Maszid, Mumbai – 400 003, Maharashtra, India

Tel. No.:

91-22-67435074

Mobile No.:

91-9702423666 (Mr. Ajay Rajput)

91-9272205075/ 76 (Mr. Amit Singhania)

Fax No.:

91-22-23451550

E-Mail :

ajay.rajput@kusumsilicones.com

amit.singhania@kusumsilicones.com

keyur@kusumsilicones.com

Location :

Owned

 

 

Branch Office :

4031, Jash Textile Market, Ring Road, Surat, Gujarat, India

Tel. No.:

91-261-2345000

Fax No.:

91-261-2354970

 

 

Lab/ Warehouse :

Located at:

 

·         Bhiwandi, Maharashtra

 

 

DIRECTORS

 

AS ON 28.09.2012

 

Name :

Mr. Kaushal Nandlal Khandelia

Designation :

Director

Address :

6/B, Brijvatika Apartment, Behind Gokul Row House, Somnath Mahadev Road, Parle Point, Surat - 395 007, Gujarat, India

Date of Birth/Age :

14.04.1964

Date of Appointment :

09.08.2010

DIN No.:

03071092

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U17120GJ2010PTC061118

CHIRAG INDUSTRIES PRIVATE LIMITED

Additional director

18/06/2010

18/06/2010

09/05/2011

Active

NO

2

U24100MH2010PTC206394

KUSUM SILICONES PRIVATE LIMITED

Director

09/08/2010

09/08/2010

-

Active

NO

 

 

Name :

Mrs. Kusum Kaushal Khandellia

Designation :

Director

Address :

6/B, Brijvatika Apartment, Behind Gokul Row House, Somnath Mahadev Road, Parle Point, Surat - 395 007, Gujarat, India

Date of Birth/Age :

03.01.1971

Date of Appointment :

09.08.2010

DIN No.:

03071112

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit Singhania

Designation :

Accounts Department

 

 

Name :

Mr. Ajay Rajput

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.09.2012

 

Names of Shareholders

 

 

No. of Shares

Kaushal Nandlal Khandelia

 

51100

Kaushal Khandelia HUF

 

70000

Kusum Khandellia

 

161900

Nandlal Khandelia HUF

 

24000

Jashwantidevi Khandelia

 

16000

Total

 

323000

 

AS ON 28.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the Trading of Colour and Chemicals, mainly Master distributor of Dow Corning Private Limited.

 

 

Products :

·         Dow Corning Silicone Products       

·         Molykote Lubricant Greases Search Products/Services

·         DyStar Dyes and Textile Auxiliaries 

·         Emulsifiers and Surfactants

 

 

Imports :

 

Products :

Finished Goods

Countries :

Singapore

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash, Credit and Depend

 

 

GENERAL INFORMATION

 

Customers :

Others

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

·         Citibank N.A., Trent House, 2nd Floor, G Block, Plot No.C60, Bandra Kurla Complex, Bandra (East), Mumbai – 400 051, Maharashtra, India

·         Union Bank of India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Overdraft/Buyers Credit from Citi Bank

(Secured by hypothecation of Stock in trade and Book Debts, Equitable Mortgage on Flat at Mumbai, Personal Guarantee of Directors and Relatives and Fixed Deposits

with Bank)

11.956

0.000

Total

11.956

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.K. Adukia and Company

Chartered Accountants

Address :

6/1129, Bhanu Smruti Building, Dalia Sheri Naka, Gale Mandi, Surat – 395 003, Gujarat, India

Tel. No.:

91-261-2435156/ 2413208

E-Mail :

adukia.company@rediffmail.com

PAN No.:

ABAPA6887G

 

 

Related Parties (Controlled by ownership) :

  • Kusum Dye Chem
  • Kusum Silicones

 

 

Other Related Parties :

  • Icilon Industries

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1000000

Equity Shares

Rs.10/- each

Rs.10.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

323000

Equity Shares

Rs.10/- each

Rs.3.230 millions 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

 

3.230

0.100

(b) Reserves & Surplus

 

16.712

0.041

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.050

Total Shareholders’ Funds (1) + (2)

 

19.942

0.191

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) Long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

12.056

0.000

(b) Trade payables

 

50.211

11.253

(c) Other current liabilities

 

1.741

0.000

(d) Short-term provisions

 

2.619

0.032

Total Current Liabilities (4)

 

66.627

11.285

 

 

 

 

TOTAL

 

86.569

11.476

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

0.495

0.000

(ii) Intangible Assets

 

0.140

0.029

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.986

0.000

(e) Other Non-current assets – Vat Refundable

 

1.354

0.371

Total Non-Current Assets

 

5.975

0.400

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

11.316

5.861

(c) Trade receivables

 

60.771

5.078

(d) Cash and cash equivalents

 

4.251

0.073

(e) Short-term loans and advances

 

4.256

0.064

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

80.594

11.076

 

 

 

 

TOTAL

 

86.569

11.476

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operations

 

266.440

5.627

 

 

Other Income

 

0.059

0.000

 

 

TOTAL                                     (A)

 

266.499

5.627

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-trade

 

249.561

11.314

 

 

Changes in Inventories of Stock-in-trade

 

(5.454)

(5.861)

 

 

Employee Benefit Expenses

 

3.622

0.033

 

 

Other Expenses

 

9.374

0.073

 

 

TOTAL                                     (B)

 

257.103

5.559

 

 

 

 

 

Less

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

 

9.396

0.068

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

3.125

0.000

 

 

 

 

 

 

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

 

6.271

0.068

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.171

0.007

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)               (G)

 

6.100

0.061

 

 

 

 

 

Less

TAX                                                                  (H)

 

1.949

0.020

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

 

4.151

0.041

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Commission

 

1.055

0.000

 

TOTAL EARNINGS

 

1.055

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stock in trade

 

23.840

0.000

 

TOTAL IMPORTS

 

23.840

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 

 

 

- Basic

 

12.85

4.09

 

- Diluted

 

12.85

2.72

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

360.000

 

 

 

 

 

The above information has been parted by Mr. Amit Singhania (Accounts Department).

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2012

31.03.2011

PAT / Total Income

(%)

 

1.56

0.73

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

2.29

1.08

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

7.05

0.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.31

0.32

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

 

0.60

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.21

0.98

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last three years

Yes

12) Profitability for last two 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

Yes

20) Export / Import details (if applicable)

Yes

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

No

 


 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Loans and Advance from related parties

0.100

0.000

Total

0.100

0.000

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10313792

28/02/2013 *

77,500,000.00

CITIBANK N. A.

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (EAST), MUMBAI, MAHARASHTRA
- 400051, INDIA

B69426492

 

* Date of charge modification

 

 

CORPORATE INFORMATION:

 

Subject is a Private Company domiciled in India and incorporated under the Provision of the Companies Act, 1956. The company is engaged in the Trading of Colour and Chemicals, mainly Master distributor of Dow Corning Private Limited. The company caters only domestic markets.

 

OPERATIONS:

 

The Company was incorporated on 09.08.2010. During the year the company has earned a profit of Rs.6.100 millions, before tax and profit of Rs.4.151 millions after tax, against the previous year profit of Rs.0.061 million before tax and profit of Rs.0.041 million after tax.

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Office Equipment

·         Furniture and Fixtures

·         Vehicles

·         Computers

 


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.61.92

UK Pound

1

Rs.99.45

Euro

1

Rs.83.92 

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.