MIRA INFORM REPORT

 

 

Report Date :

03.04.2014

 

 

IDENTIFICATION DETAILS

 

Name :

SUBRAY CATALCHEM PRIVATE LIMITED

 

 

Registered Office :

G-44, D-Wing, Dewan Apartments II CO.OP.HSG.SOC., Vasai - (East), Thane – 401210, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.12.1988

 

 

Com. Reg. No.:

11-050207

 

 

Capital Investment / Paid-up Capital :

Rs.39.500 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH1988PTC050207

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS43538F

 

 

PAN No.:

[Permanent Account No.]

AAACS9934Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of fine chemicals, specialty chemicals and resins.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 451000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The ratings takes into considerate moderate financial risk profile marked by susceptibility of its profitability margins to volatility in raw material prices and its working capital intensive operations. 

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating BB+

Rating Explanation

Have moderate risk of default

Date

January 27, 2014

 

 

Rating Agency Name

CRISIL

Rating

Short term rating A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

January 27, 2014

 

 

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 :

Ms. Aarti

Designation :

Account Manager

Contact No.:

91-250-2392428

Date :

01.04.2014

 

LOCATIONS

 

Registered Office :

G-44, D Wing Dewan Apartment, 1st Co-Operative Housing Society, Vasai (East), Thane – 401210, Maharashtra, India

Tel. No.:

91-250-2392414

Mobile No.:

91-9820032308 (Mr. S.S. Hossmane)

Fax No.:

91-250-2390117

E-Mail :

subray@vsnl.com

Website :

www.subray.com

Area :

2500 sq. ft.

Location :

Owned

 

 

Factory :

Plot No. 31 B, Nanji Industrial Areas, No. 200/1/2, Village, Kharadpada Naro, Mumbai, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Subray Sadashiv Hosmane

Designation :

Director

Date of Appointment :

21.09.1994

DIN No. :

00047127

 

 

Name :

Mrs. Veena Subray Hosmane

Designation :

Director

Date of Appointment :

20.01.1989

DIN No. :

00047190

 

 

KEY EXECUTIVES

 

Name :

Ms. Aarti

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Lalita Hosmane

42020

Veena Hosmane

850650

Subray Hosmane

772500

Veena Hosmane Jointly with Mr. Subray Hosmane

120000

Ambalal Patel

41000

H A Patel

20500

Navin Patel

61450

K N Patel

102500

Dinesh Shastry

100

Vidya Shastry

40

Geeta Sudhakar

100

Divya Sudhakar

40

Mr. G L Bhatt

100

Lalita Chem Industries Private Limited

1939000

 

 

Total

3950000

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

49.09

Directors or relatives of Directors

50.91

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of fine chemicals, specialty chemicals and resins.

 

 

Imports :

 

Products :

Polyethylene War

Countries :

  • Hong Kong
  • Malaysia
  • Taiwan
  • Europe

 

 

Terms :

 

Selling :

Cash, Credit  (30 days, 60 days)

 

 

Purchasing :

Cash, Credit  (30 days, 60 days)

 

 

GENERAL INFORMATION

 

Customers :

End Users, OEM’s and Others

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • Bank of India, Bhayandar Branch, Bharati Apartments, 1st Floor, Off. B. P. Road, Bhayandar (East), Dist. Thane, Bhayandar – 401105, Maharashtra, India
  • Syndicate Bank, Valiv Branch, Thane, Maharashtra, India 

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loan from bank

0.000

0.420

 

 

 

SHORT TERM BORROWINGS

 

 

Loan from bank

162.532

117.083

 

 

 

Total

162.532

117.503

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Keshav Chaubay and Company

Chartered Accountant

Address :

124/2, Ostwal Ornate, Jesal Park, Bhayender (East), Mumbai – 401105, Maharashtra, India

Tel. No. :

91-22-28163047

Fax No. :

91-22-28175353

E-Mail :

chaubey@vsnl.net

PAN No. :

AAAPC9359C

 

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3950000

Equity Shares

Rs.10/- each

Rs.39.500 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

39.500

39.500

39.500

(b) Reserves & Surplus

73.252

64.473

56.078

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

112.752

103.973

95.578

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.420

1.187

(b) Deferred tax liabilities (Net)

3.650

6.941

6.524

(c) Other long term liabilities

50.418

46.860

44.077

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

54.068

54.221

51.788

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

162.532

117.083

153.366

(b) Trade payables

40.447

54.988

18.737

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

17.595

2.023

2.527

Total Current Liabilities (4)

220.574

174.094

174.630

 

 

 

 

TOTAL

387.394

332.288

321.996

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.449

12.176

12.614

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.449

12.176

12.614

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

20.632

20.632

25.426

(b) Inventories

85.241

60.426

64.071

(c) Trade receivables

98.910

87.328

94.050

(d) Cash and cash equivalents

135.695

109.598

114.050

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

34.467

42.128

11.785

Total Current Assets

374.945

320.112

309.382

 

 

 

 

TOTAL

387.394

332.288

321.996

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

591.094

443.357

551.190

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.926

9.910

11.206

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.606

1.515

1.690

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

9.320

8.395

9.516

 

 

 

 

 

Less

TAX (I)

NA 

NA 

NA 

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

NA 

NA 

NA 

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

64.473

48.819

41.086

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

73.252

57.214

48.819

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

NA 

NA 

NA 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

1.58

1.89

1.73

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.41

2.53

2.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.08

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.44

1.13

1.62

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.70

1.84

1.77

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

39.500

39.500

39.500

Reserves & Surplus

56.078

64.473

73.252

Net worth

95.578

103.973

112.752

 

 

 

 

long-term borrowings

1.187

0.420

0.000

Short term borrowings

153.366

117.083

162.532

Total borrowings

154.553

117.503

162.532

Debt/Equity ratio

1.617

1.130

1.441

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

551.190

443.357

591.094

 

 

(19.564)

33.322

 

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

551.190

443.357

591.094

Profit

9.516

8.395

9.320

 

1.73%

1.89%

1.58%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: Current Maturities of Long Term Debts is Not Available.

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

No

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 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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

No

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

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10162289

22/01/2014 *

269,500,000.00

Bank of India

Bhayandar Branch, Bharati Apts., 1st Floor,, Off. B.P. Road, Bhayandar (East), Dist. Thane - 401105, Bhayandar, Maharashtra, INDIA

B95231379

 

* Date of charge modification

 

FIXED ASSETS

 

  • Land
  • Factory Building
  • Plant and Machinery
  • Storage Tank
  • Generator Set
  • Computer Systems
  • Motor Vehicles
  • Fire Extinguishers
  • Borewell
  • Electronically Fittings
  • Motor Car
  • Furniture and Fixtures
  • Office Equipments
  • Office Premises
  • Air Conditioners
  • Bicycle
  • Weighing Scale

 

 


 

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.59.65

UK Pound

1

Rs.99.21

Euro

1

Rs.82.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--MARGINS

-5~5

 

DEMERIT POINTS

 

YES

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

 

MERIT POINTS

 

NO

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

 

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.