MIRA INFORM REPORT

 

 

Report Date :

07.04.2014

 

IDENTIFICATION DETAILS

 

Name :

VAID ELASTOMER PROCESSORS PRIVATE LIMITED [w.e.f. 17.01.2011]

 

 

Formerly Known As :

VAID ELASTOMER PROCESSORS LIMITED 

 

 

Registered Office :

R-856, TTC Industrial Area, Rable P.O. Box 21, Ghansoli, Navi Mumbai-400701, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.02.1994

 

 

Com. Reg. No.:

11-076419

 

 

Capital Investment / Paid-up Capital :

Rs.50.000 Millions

 

 

CIN No.:

[Company Identification No.]

U25190MH1994PTC076419

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV10079G

 

 

PAN No.:

[Permanent Account No.]

AAACV3718R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Rubber Parts. 

 

 

No. of Employees :

40 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 496200

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There seems some dip in the turnover, the company is also continuously incurring losses from its operation.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow.

 

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.

 

 

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. Phonde

Designation :

Export Department

Contact No.:

91-22-27607426/27

Date :

05.04.2014

 

 

LOCATIONS

 

Registered Office / Factory :

R-856, TTC Industrial Area, Rable P.O. Box 21, Ghansoli, Navi Mumbai-400701, Maharashtra, India

Tel. No.:

91-22-27607426 / 27 / 28 / 29

Fax No.:

91-22-27607423

E-Mail :

contact@vaidelastomer.com

export@vaidelastomer.com

Website :

http://www.vaidelastomer.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Vijay Parushottamlal Vaid

Designation :

Chairman and Managing Director

Address :

Silver Beach Apartments, A-Wing, 4th Floor, A. B. Nair Road, Juhu, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

04.02.1948

Date of Appointment :

04.02.1994

Din No.:

00219709

 

 

Name :

Mr. Nilendra Manohar Prabhakar

Designation :

Director

Address :

Golden Estate, Building 9, Flat No. 704, Elwaris Road, Thane [West] – 400601, Maharashtra, India

Date of Birth/Age :

02.06.1952

Date of Appointment :

30.03.2003

Din No.:

00252529

 

 

KEY EXECUTIVES

 

Name :

Mr. Phonde

Designation :

Export Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Vijay Parushottamlal Vaid

2649500

52.99

Nidhi V. Vaid

110100

2.20

Vaid Overseas Private Limited, India

660100

13.20

Neha Mehera

110100

2.20

Vaid Finance Private Limited, India

835000

16.70

Vijay Elastomer Processors Private Limited, India

593600

11.87

Shashi Vaid

40100

0.80

Vijay Parushottamlal Vaid HUF

1500

0.03

 

 

 

TOTAL

5000000

100.00

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

41.77

Directors or relatives of directors

 

58.23

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Rubber Parts. 

 

 

Exports :

 

Products :

Rubber Parts

Countries :

  • Finland
  • UK
  • USA
  • Germany

 

 

Terms :

 

Selling :

Depend

 

 

GENERAL INFORMATION

 

Customers :

Manufacturer

 

  • Bajaj Auto Limited

 

 

No. of Employees :

40 [Approximately] 

 

 

Bankers :

Dena Bank, Dena Corporate Centre, C-10, G-Block, Bandra Kurla Complex, Bandra (East), Mumbai - 400051, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans From Banks

61.294

75.002

TOTAL

61.294

75.002

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. M. Chaturvedi

Chartered Accountant

Address :

32 Jolly Maker Chambers II, Nariman Point, Mumbai – 400021, Maharashtra, India 

PAN No:

ABLPC2269H

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

200000

Preferences Shares

Rs.100/- each

Rs.20.000 Millions

 

TOTAL

 

Rs.70.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs.10/- each

Rs.50.000 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

50.000

50.000

50.000

(b) Reserves & Surplus

74.058

82.160

93.603

(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)

124.058

132.160

143.603

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

61.294

75.002

42.435

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

24.750

24.750

24.850

(d) long-term provisions

0.463

0.606

0.000

Total Non-current Liabilities (3)

86.507

100.358

67.285

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

2.500

33.570

(b) Trade payables

16.196

16.624

15.459

(c) Other current liabilities

17.800

14.676

19.582

(d) Short-term provisions

3.861

3.188

2.569

Total Current Liabilities (4)

37.857

36.988

71.180

 

 

 

 

TOTAL

248.422

269.506

282.068

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

170.691

184.281

202.017

(ii) Intangible Assets

0.112

0.112

0.112

(iii) Capital work-in-progress

1.787

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)

19.336

18.688

15.067

(d)  Long-term Loan and Advances

1.322

1.174

1.174

(e) Other Non-current assets

24.579

23.231

35.926

Total Non-Current Assets

217.827

227.486

254.296

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.265

6.043

7.949

(c) Trade receivables

16.875

19.393

14.084

(d) Cash and cash equivalents

6.709

11.318

0.847

(e) Short-term loans and advances

3.746

5.266

4.892

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

30.595

42.020

27.772

 

 

 

 

TOTAL

248.422

269.506

282.068

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

88.507

101.429

190.319

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

76.420

93.190

170.956

 

 

 

 

 

Less

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

12.087

8.239

19.363

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.921

12.036

11.896

 

 

 

 

 

 

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

2.166

(3.797)

7.467

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

5.778

8.891

9.527

 

 

 

 

 

 

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

(3.612)

(12.688)

(2.060)

 

 

 

 

 

Less

TAX                                                                  (H)

(0.647)

(3.622)

(0.865)

 

 

 

 

 

 

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

(2.965)

(9.066)

(1.195)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.59)

(1.81)

--

 

Expected Sales (2013-14) : Rs.90.000 Millions.

 

The above information has been parted by Mr. Phonde.

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(3.35)

(8.94)

(0.63)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.59)

(5.05)

(0.77)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.03)

(0.10)

(0.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.49

0.59

0.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.81

1.14

0.39

 

 

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

50.000

50.000

50.000

Reserves & Surplus

93.603

82.160

74.058

Net worth

143.603

132.160

124.058

 

 

 

 

long-term borrowings

42.435

75.002

61.294

Short term borrowings

33.570

2.500

0.000

Total borrowings

76.005

77.502

61.294

Debt/Equity ratio

0.529

0.586

0.494

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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)

Total Income

190.319

101.429

88.507

 

 

(46.706)

(12.740)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

190.319

101.429

88.507

Profit

(1.195)

(9.066)

(2.965)

 

(0.63%)

(8.94%)

(3.35%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT: 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

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 three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10343943

05/03/2012

86,500,000.00

DENA BANK

DENA CORPORATE CENTRE, C-10, G-BLOCK, BANDRA KURLA COMPLEX, BANDRA (EAST), MUMBAI - 400051, MAHARASHTRA, INDIA

B35721661

 

 

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Short Term Borrowings

 

 

Loans and Advances From Directors

0.000

2.500

TOTAL

0.000

2.500

 

 

FIXED ASSETS:

 

  • Leasehold Land
  • Building
  • Plant and Machinery
  • Dies and Moulds
  • Vehicles
  • Furniture and Fixture
  • Electric Fitting
  • Office Equipment
  • Computer

 

 

 

 


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.60.32

UK Pound

1

Rs.100.04

Euro

1

Rs.82.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.