|
Report Date : |
08.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
AUCHTEL PRODUCTS LIMITED (w.e.f. 09.05.1997) |
|
|
|
|
Formerly Known
As : |
HENKEL CHEMICALS (INDIA) LIMITED (w.e.f. 1996) DIAMOND SHAMROCK (INDIA) LIMITED (w.e.f. 1973) NOPCO ( |
|
|
|
|
Registered
Office : |
142/C, Victor House, N. M. Joshi Marg, Lower Parel, Mumbai – 400018,
Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
24.08.1965 |
|
|
|
|
Com. Reg. No.: |
11-013303 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 8.036
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24100MH1965PLC013303 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMA20348G MUMA22491A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACH0975L |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Chemicals |
|
|
|
|
No. of Employees
: |
350 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 370000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Overall financial position of the company is decent. Trade relations are reported to be fair. Business is active. Payments
are reported to be usually correct. The company can be considered for business dealing 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 – December 1, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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
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 (GENERAL DETAILS)
|
Name : |
Mr. Sameer |
|
Designation : |
Account Executive |
|
Contact No.: |
91-22-40632600 |
|
Date : |
07.04.2014 |
LOCATIONS
|
Registered Office/ Corporate Office : |
142/C, Victor House, N. M. Joshi Marg, Lower Parel, Mumbai – 400018,
Maharashtra, India |
|
Tel. No.: |
91-22-24933975
(10 Lines) / 40632600 (100 Lines) |
|
Fax No.: |
91-22-24939755/
24974211/ 40632627/ 40632672 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Factory 1 : |
Plot No. A-85, A-86 / C-22, MIDC Industrial Estate, Dombivli (East),
Dist. Thane, |
|
|
|
|
Factory 2 : |
D-1, MIDC Estate,
Mirzole Industrial Estate, Ratnagiri – 415612, |
|
|
|
|
Branch Office : |
Located at: ·
Mumbai ·
Ahmedabad ·
Chennai ·
·
·
Kolkata |
DIRECTORS
As on 17.09.2013
|
Name : |
Mr. Rajiv Haridas Tandon |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Chairman cum Managing Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3/64, Vishnu Puri, Nawab Gunj, Kanpur – 208002, Uttar Pradesh, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.08.1952 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
17.06.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00004772 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Deepa Rajiv Tandon |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
3/64, Vishnu Puri, Nawab Gunj, Kanpur – 208002, Uttar Pradesh, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.12.1957 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.05.1997 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00004795 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Atul Manubhai Desai |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
C/62, Vella Road View, 14 Tardeo Road, Hajiali, Mumbai – 400034, Maharashtra,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.01.1950 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2012 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00019443 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Sameer |
|
Designation : |
Account Executive |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 17.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Rajiv Tandon |
|
37753 |
|
Rajiv Haridas Tandon- HUF |
|
1 |
|
Rajiv Tandon- HUF |
|
1 |
|
Haridas Tandon- HUF |
|
1 |
|
Premo Tandon- HUF |
|
1 |
|
Deepa Tandon |
|
1 |
|
Prateecha Tandon |
|
1 |
|
Prateek Tandon |
|
1 |
|
Auchlite Chemicals Private Limited, |
|
42600 |
|
TOTAL |
|
80360 |
As on 17.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Bodies corporate |
53.02 |
|
Directors or relatives of Directors |
46.98 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Chemicals |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Exports : |
|
||||||
|
Products : |
Chemical |
||||||
|
Countries : |
·
Israel ·
USA ·
Europe |
||||||
|
|
|
||||||
|
Imports : |
|
||||||
|
Products : |
Raw Material |
||||||
|
Countries : |
·
China ·
Singapore |
||||||
|
|
|
||||||
|
Terms : |
|
||||||
|
Selling : |
Cash / Cheque |
||||||
|
|
|
||||||
|
Purchasing : |
Cash / Cheque |
GENERAL INFORMATION
|
Customers : |
·
Apcotex Lattices Limited ·
Asian
Paints Limited ·
A P R
Limited ·
Balkrishna
Industries Limited ·
Ballarpur
Industries Limited ·
Bayer
India Limited ·
Berger
Paints Limited ·
Bharat
Petroleum Corporation Limited ·
Bharat
Starch ·
Bhiwani
Textile Mills ·
Birla
VXL Limited ·
Century
Denim ·
Century
Enka Limited ·
Century
Rayon ·
Kochi
Refineries Limited ·
Deepak
Fertilizer and Petrochemicals Corporation Limited ·
Department
of Atomic Energy ·
East
India Synthetics ·
Gharda
Chemicals ·
Global
Chemicals ·
Global
Wool Alliance ·
Gujarat
Agro Industries Corporation Limited ·
Gujarat
Heay Chemicals ·
Gujarat
State Fertilizers and Chemicals Limited ·
Hind
Lever Chemicals Limited ·
Hind
Petroleum Corporation Limited ·
India
Polyfibres ·
Indian
Oil Corporation Limited ·
Indian
Rayon Industries Limited ·
ITC
Limited. (Tribeni Tissues) ·
ITC
Bhadrachallam Paper Boards Limited ·
JCT
Group ·
Kesoram
Rayon ·
Madras
Refineries Limited ·
Mafatlal
Dyes and Chemicals Limited ·
MBT
India Private Limited ·
Maharashtra
State Electricity Board ·
Malwa
Cotton Spinning Mills Limited ·
Modern
Terry Towels Limited ·
Nirmal
Jal ·
Northern
Tannery ·
N. R.
Group of Paper Mills ·
N. R.
C. Limited ·
Pashupati
Spinning and Weaving Mills Limited ·
Pidilite
Industries Limited ·
Rajdoot
Paints Limited ·
Raymond
Limited ·
Reliance
Industries Limited ·
Reliance
Petroleum Corporation Limited ·
Rohit
Pulp and Paper Mills Limited ·
Shri
Dinesh Mills ·
Sika
Qualcrete ·
SIV
Industries ·
Sinar
Mas Pulp and Paper (India) Limited ·
Steel
Authority of India Limited ·
Sudarshan
Chemicals Limited ·
Tata
Chemicals ·
Terenefibres
Industries Private Limited ·
The
Bombay Dyeing and Manufacturing Company Limited |
|
|
|
|
No. of Employees : |
350 (Approximately) |
|
|
|
|
Bankers : |
· Bank of India · State Bank of India, Worli Branch · Bank of India, Fort Branch · Vijaya Bank, Worli Branch · ING Vysya Bank, Worli Branch · Saraswat Co-Operative Bank Limited, Fort, Mumbai-400001, Maharashtra, India · Saraswlat Co-Operative Bank Limited, Dr. D.B. Marg, Grand Road, Mumbai-400007, Maharashtra, India · Deutsche Bank (Asia) Tulsiani Chambers, Nariman, Mumbai – 400021, Maharashtra, India ·
Bank of Baroda, 13, Vaswani Chambers, Opposite
Old Passport Office, 264/265, Dr. A.B. Road,, Mumbai - 400030, Maharashtra,
India |
|
|
|
|
Banking
Relations : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
J N Sharma and Company Chartered Accountants |
|
Address : |
58/4, |
|
PAN No.: |
AAAFJ6568N |
|
|
|
|
Holding Company : |
· Auchlite Chemical Private Limited CIN No.: U24111UP1996PTC020834 |
|
|
|
|
Associates Company : |
· Upaasi Investment and finance Private Limited · Asian Chemical Product Company |
CAPITAL STRUCTURE
As on 17.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
‘A’ Equity Shares |
Rs.100/- each |
Rs. 20.000 Millions |
|
300000 |
‘B’ Equity Shares |
Rs.100/- each |
Rs. 30.000 Millions |
|
|
Total |
|
Rs.50.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
32144 |
‘A’ Equity Shares |
Rs. 100/-
each |
Rs. 3.214
Millions |
|
48216 |
‘B’ Equity Shares |
Rs. 100/-
each |
Rs. 4.822
Millions |
|
|
Total |
|
Rs. 8.036 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 |
8.036 |
8.036 |
8.036 |
|
(b) Reserves & Surplus |
86.056 |
74.657 |
75.399 |
|
(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) |
94.092 |
82.693 |
83.435 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
9.811 |
10.634 |
11.457 |
|
(b) Deferred tax liabilities (Net) |
0.660 |
1.181 |
1.704 |
|
(c) Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
10.471 |
11.815 |
13.161 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
115.139 |
89.310 |
64.009 |
|
(b) Trade payables |
294.116 |
267.068 |
252.780 |
|
(c) Other current
liabilities |
23.519 |
23.186 |
20.552 |
|
(d) Short-term provisions |
2.350 |
14.009 |
14.009 |
|
Total Current Liabilities (4) |
435.124 |
393.573 |
351.350 |
|
|
|
|
|
|
TOTAL |
539.687 |
488.081 |
447.946 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
13.587 |
14.334 |
17.527 |
|
(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 |
28.058 |
25.908 |
5.666 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
13.240 |
14.771 |
16.523 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
54.885 |
55.013 |
39.716 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
78.558 |
96.609 |
77.136 |
|
(c) Trade receivables |
260.315 |
232.512 |
222.509 |
|
(d) Cash and cash
equivalents |
65.058 |
38.238 |
57.360 |
|
(e) Short-term loans and
advances |
80.759 |
65.586 |
51.120 |
|
(f) Other current assets |
0.112 |
0.123 |
0.105 |
|
Total Current Assets |
484.802 |
433.068 |
408.230 |
|
|
|
|
|
|
TOTAL |
539.687 |
488.081 |
447.946 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income From Operations |
962.936 |
864.538 |
767.599 |
|
|
|
Other Income |
8.180 |
8.939 |
7.917 |
|
|
|
TOTAL (A) |
971.116 |
873.477 |
775.516 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
645.057 |
593.378 |
511.241 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
2.595 |
(13.385) |
(9.987) |
|
|
|
Employees benefits expense |
76.174 |
57.914 |
57.455 |
|
|
|
Other expenses |
205.872 |
199.224 |
181.156 |
|
|
|
Bad Debts Written Off |
0.211 |
0.404 |
0.294 |
|
|
|
TOTAL (B) |
929.909 |
837.535 |
740.159 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
41.207 |
35.942 |
35.357 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
18.770 |
14.507 |
14.911 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
22.437 |
21.435 |
20.446 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
3.208 |
3.191 |
3.545 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
19.229 |
18.244 |
16.901 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
5.480 |
4.977 |
4.586 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
13.749 |
13.267 |
12.315 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
44.441 |
47.007 |
50.391 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
1.923 |
1.824 |
1.690 |
|
|
|
Dividend |
2.009 |
12.054 |
12.054 |
|
|
|
Tax on Dividend |
0.341 |
1.955 |
1.955 |
|
|
BALANCE CARRIED
TO THE B/S |
53.917 |
44.441 |
47.007 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
202.352 |
184.711 |
160.413 |
|
|
TOTAL EARNINGS |
202.352 |
184.711 |
160.413 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
214.404 |
184.711 |
160.413 |
|
|
TOTAL IMPORTS |
214.404 |
184.711 |
160.413 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
171.00 |
165.00 |
153.00 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
1.42 |
1.52 |
1.59 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.00 |
2.11 |
2.20 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.76 |
3.95 |
3.82 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20 |
0.22 |
0.20 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.33 |
1.21 |
0.90 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.11 |
1.10 |
1.16 |
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 |
8.036 |
8.036 |
8.036 |
|
Reserves & Surplus |
75.399 |
74.657 |
86.056 |
|
Net
worth |
83.435 |
82.693 |
94.092 |
|
|
|
|
|
|
long-term borrowings |
11.457 |
10.634 |
9.811 |
|
Short term borrowings |
64.009 |
89.310 |
115.139 |
|
Total
borrowings |
75.466 |
99.944 |
124.950 |
|
Debt/Equity
ratio |
0.904 |
1.209 |
1.328 |

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 |
767.599 |
864.538 |
962.936 |
|
|
|
12.629 |
11.382 |

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 |
767.599 |
864.538 |
962.936 |
|
Profit |
12.315 |
13.267 |
13.749 |
|
|
1.60% |
1.53% |
1.43% |

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 |
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 |
Yes |
|
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] |
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 |
REVIEW OF
OPERATIONS:
The company once again, due to its constant endeavors was successful in improving
its performance during the year. The sales continued on a growth path as the
net sales turnover increased to Rs.962.936 Millions as against Rs.864.538
Millions in the previous year. Together with the ‘Other Income’ the company’s
total income increased to Rs. 971.116 Millions as against Rs.873.477 Millions
in the previous year.
CONTINGENT
LIABILITY
I] contingent liabilities not provided for, in respect of:
(Rs.
In Millions)
|
Particulars |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
Claims by a customer against the company not acknowledged as debts |
0.310 |
0.310 |
II] Bank Guarantee (secured against margin money deposits) outstanding
at the year-end comprise of performance guarantees customers aggregating Rs.7.807
Millions (Previous year Rs.5.811 Millions)
UNSECURED LOAN
(Rs.
In Millions)
|
Particular |
As
on 31.03.2013 |
As
on 31.03.2012 |
|
Long Term
Borrowings |
|
|
|
Sales Tax
Deferral Loan Availed under the 1993 Package Scheme of Incentives of Government of
Maharashtra (Repayable in five equal prescribed annual installments after ten
years from the date of furnishing the first return applicable for the benefit
availment period i.e. from January 1, 1999 to December 31. 2005) |
9.811 |
10.634 |
|
Short Term
Borrowings |
|
|
|
Loans and Advances From
Related Parties |
115.139 |
89.310 |
|
Total |
124.950 |
99.944 |
|
|
|
|
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
80066380 |
22/02/2013 * |
95,000,000.00 |
BANK OF BARODA |
13, VASWANI CHAMBERS, OPPOSITE OLD PASSPORT OFFICE, 264/ 265, DR.A.B. ROAD,, MUMBAI, MAHARASHTRA - 400030, INDIA |
B73211153 |
* Date of charge modification
FIXED ASSETS
· Leasehold Land and Development
· Building and Roads
· Plant and Machinery
· Research and Development Machinery
· Electrical Machinery and Installation
· Furniture, Fixture, Water Coolers and Computer
· Air Conditioners, Water Cooler and Refrigerators
· Laboratory and other Equipments
· Vehicles
· Fire Extinguishers
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.59.95 |
|
|
1 |
Rs.99.36 |
|
Euro |
1 |
Rs.82.15 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
NTH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
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 |
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
47 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.