MIRA INFORM REPORT

 

 

Report Date :

12.04.2014

 

IDENTIFICATION DETAILS

 

Name :

USHANTI COLOUR CHEM PRIVATE LIMITED

 

 

Registered Office :

88/8, Phase – 1, GIDC, Vatva, Ahmedabad – 382445, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.05.1993

 

 

Com. Reg. No.:

04-019444

 

 

Capital Investment / Paid-up Capital :

Rs.4.987 Millions

 

 

CIN No.:

[Company Identification No.]

U24231GJ1993PTC019444

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMU00322A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of dyes.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 100000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered for normal 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 (PARTIAL DETAILS)

 

Name :

Mr. Pradeep and Mr. Maunal

Designation :

Account Manager and Director

Contact No.:

91-79-25894903

Date :

09.04.2014

 

 

LOCATIONS

 

Registered Office :

88/8, Phase – 1, GIDC, Vatva, Ahmedabad – 382445, Gujarat, India

Tel. No.:

91-79-25894903

Fax No.:

91-79-25830128

E-Mail :

sales.ushanti@gmail.com

Website :

www.ushanti.com

Area :

3000 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Shantilal Maunal Gandhi

Designation :

Director

Address :

B No.17, Someshwar Complex-II, Near Bidiwalal Park Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

21.02.1970

Date of Appointment :

15.12.1993

DIN No.:

00118559

 

 

Name :

Mr. Minku Shantilal Gandhi

Designation :

Director

Address :

B No.17, Someshwar Complex-II, Near Bidiwalal Park Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

21.02.1970

Date of Appointment :

12.05.1993

DIN No.:

00118617

 

 

KEY EXECUTIVES

 

Name :

Mr. Pradeep and Mr. Maunal

Designation :

Account Manager and Director

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

                                                                   

No. of Shares

Shantilal Gandhi

142853

Minku S. Gandhi

120125

Maunal S. Gandhi

120558

Ushaben S. Gandhi

12625

Asha Pradeepbhai Shah

2562

Mona Maunal Gandhi

43750

Shefali Minku Gandhi

43750

Minku S. Gandhi HUF

2

Maunal S. Gandhi HUF

3

Jigishaben Shah

2

Ganeshyamlal Gandhi

1250

Lajja Gandhi

3

Pooja and Purvi Shah

2

Ushanti Dyes and Intermediates

3

Vinodrai C. Modi HUF

2

Vinodbhai C. Modi

3

Vinaben V. Modi

2

Harsha N. Ishitbhai Mehta

3

Dilipbhai Bhanubhai Desai

2

Anchi Devi Mahendrakumarji

500

Mahendra Kumar Pukharaji

700

Total

488700

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of dyes.

 

 

Exports :

 

Products :

Dyes

Countries :

Pakistan

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Kalupur Commercial Co-operative Bank Limited, Income Tax, Ashram Road, Ahmedabad – 380014, Gujarat, India

·         Kalupur Commercial Co-operative Bank Limited, 415 Chokha Bazer Kalupur, Ahmedabad – 380002, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term Loan

 

 

From Banks

4.565

12.531

From Others

0.000

0.087

 

 

 

Short Term Borrowings

 

 

Cash Credit Facilities

0.708

7.357

Working Capital Facilities

29.925

30.000

 

 

 

Total

35.198

49.975

 

NOTES:

 

Long Term Borrowings:

Term Loans from Banks :

·         Vehicle loan [closing balance Rs. Nil/- (P. Y. Rs.0.152 Millions)]-carries interest @ 8.76% p.a. The loan was repayable in monthly installments of Rs.0.016 Millions each along with interest, from the date of Balance Sheet. The loan was secured by hypothecation of the vehicle purchase there against.

·         Vehicle loan [closing balance Rs.0.647 Millions (P. Y. Rs.0.215 Millions)]-carries interest @ 9.54% p.a. The loan is repayable in 5 monthly installments of Rs.0.015 Millions each along with interest, from the date of Balance Sheet. The loan is secured by hypothecation of the vehicle purchased there against.

·         Machinery term loan [closing balance Rs.10.565 Millions (P. Y. Rs.18.467 Millions)]-carries interest @ 13% p.a. The loan is repayable in 21 monthly installments of Rs.0.500 Millions each excluding interest, from the date of Balance Sheet.

The loan is secured by way of :

(i)             First hypothecation charge on plant and equipments of the Company as primary security.

(ii)            Equitable mortgage of Land and Building of the Company as collateral security.

(iii)           Equitable mortgage of Land and Building of a promoter of the Company as collateral security.

(iv)          Personal guarantee of Directors and Promoter of the company and Third parties.

Term Loans from Others :

Vehicle loan [closing balance Rs.0.085 Million (P. Y. Rs.0.294 Millions)]-carries interest @ 10.75% p.a. The loan is repayable in 5 monthly installments of Rs.0.019 Million each along with interest, from the date of Balance Sheet. The loan is secured by hypothecation of the vehicle purchased there against.

 

Short Term Borrowings:

From banks:

·         Cash credit facility is secured against trade receivables of the Company. Further, it has been personally guaranteed by Directors and Promoter of the company and Third parties. It carries interest @ 13% p.a.

·         Working capital facility is primarily secured against inventories, trade (export) recoverable and collateral security of plant and equipments and factory shed of the Company. Further, it has been personally guaranteed by Directors and Promoter of the company and Third parties. It is repayable on demand and carries interest @ 9% p.a.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

C R Sharedalal Andco

Chartered Accountants

Address :

101-102 Parisharm , Mithakhalli Six Roads, Ahmedabad – 380009, Gujarat, India

PAN No.:

ACHPP0106F

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

488700

Equity Shares

Rs.10/- each

Rs.4.887 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

4.987

4.987

4.875

(b) Reserves & Surplus

22.188

16.999

9.589

(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)

27.175

21.986

14.464

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.565

12.618

12.949

(b) Deferred tax liabilities (Net)

2.240

2.223

1.755

(c) Other long term liabilities

0.000

0.600

0.598

(d) long-term provisions

0.000

0.000

1.073

Total Non-current Liabilities (3)

6.805

15.441

16.375

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

35.712

41.845

27.823

(b) Trade payables

51.208

38.529

37.716

(c) Other current liabilities

10.068

10.058

11.433

(d) Short-term provisions

1.251

0.423

0.231

Total Current Liabilities (4)

98.239

90.855

77.203

 

 

 

 

TOTAL

132.219

128.282

108.042

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

43.331

44.419

42.846

(ii) Intangible Assets

2.514

2.891

3.267

(iii) Capital work-in-progress

0.409

0.409

2.512

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.338

1.338

1.338

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

8.596

9.391

9.620

(e) Other Non-current assets

0.165

0.469

0.773

Total Non-Current Assets

56.353

58.917

60.356

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.407

21.853

14.792

(c) Trade receivables

37.357

38.168

23.102

(d) Cash and cash equivalents

1.973

1.238

1.386

(e) Short-term loans and advances

14.238

6.616

7.888

(f) Other current assets

1.891

1.490

0.518

Total Current Assets

75.866

69.365

47.686

 

 

 

 

TOTAL

132.219

128.282

108.042

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

234.693

143.110

147.358

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

14.478

9.726

11.812

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

6.884

6.770

4.765

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

7.594

2.956

7.047

 

 

 

 

 

Less

TAX                                                                 

2.400

0.566

1.430

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

5.194

2.390

5.617

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

123.700

72.508

64.505

 

 

 

 

 

 

Earnings Per Share (Rs.)

10.62

3.94

9.14

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

3.24

2.07

4.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.82

2.34

6.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.13

0.49

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.48

2.48

2.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.77

0.76

0.62

 

 

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

4.875

4.987

4.987

Reserves & Surplus

9.589

16.999

22.188

Net worth

14.464

21.986

27.175

 

 

 

 

long-term borrowings

12.949

12.618

4.565

Short term borrowings

27.823

41.845

35.712

Total borrowings

40.772

54.463

40.277

Debt/Equity ratio

2.819

2.477

1.482

 

 

 

 

 

 

 

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

147.358

143.110

234.693

 

 

(2.883)

63.995

 

 

 

 

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

147.358

143.110

234.693

Profit

5.617

2.390

5.194

 

3.81%

1.67%

2.21%

 

 

 

 

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

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

Loans from related parties

3.722

2.897

Loans from Others

1.357

1.591

 

 

 

Total

5.079

4.488

 

NOTES:

 

Short Term Borrowings:

Loans repayable on demands from Related Parties and Others:

Unsecured loans from related parties and others are repayable on demand and carries interest @ 9% to 12% p.a.

 

 

FIXED ASSETS:

 

·         Factory Land

·         Factory Building

·         Plant and Equipments

·         Pollution Control Plant

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

·         Electric Fittings

·         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.60.27

UK Pound

1

Rs.101.10

Euro

1

Rs.83.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

RAS

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

NKT

 


 

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

5

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

48

 

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.