MIRA INFORM REPORT

 

 

Report Date :

08.08.2014

 

IDENTIFICATION DETAILS

 

Name :

PANAMA PETROCHEM LIMITED

 

 

Registered Office :

Plot No.3303, G.I.D.C. Industrial Estate, Ankleshwar – 393 002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.03.1982

 

 

Com. Reg. No.:

04-005062

 

 

Capital Investment / Paid-up Capital :

Rs.80.657 millions

 

 

CIN No.:

[Company Identification No.]

L23209GJ1982PLC005062

 

 

Legal Form :

Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in the manufacture of specialty petroleum products for diverse user industries like printing, textiles, rubber, pharmaceuticals, cosmetics, power and other industrial oil.

 

 

No. of Employees :

Information declined by the Management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having fine track record.

 

Financial position of the company seems to be decent.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

The company can be considered good for normal business dealings at usual trade terms and conditions.

 

NOTES :

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

 

INDIAN ECONOMIC OVERVIEW

 

NEWS

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes that many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20%! Equities came in second with annualized return of 15.5%! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs.10000 mn.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Bank Facilities: A

Rating Explanation

Adequate degree of safety and low credit risk.

Date

January 08, 2014

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities: A1

Rating Explanation

Very strong degree of safety and lowest credit risk.

Date

January 08, 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 31-03-2014.

 

INFORMATION DECLINED BY

 

Name :

Ms. Sweta

Designation :

Finance Officer

Contact No.:

91-2646-221068

Date :

06.08.2014

 

LOCATIONS

 

Registered Office/ Plant 1 :

Plot No.3303, G.I.D.C. Industrial Estate, Ankleshwar – 393 002, Gujarat, India

Tel. No.:

91-2646-221068/ 250281

Fax No.:

91-2646-250281/ 225907

E-Mail :

panamaoils@satyam.net.in

sweta@panama.com

ankl@panamapetro.com

panama@vsnl.com

Website :

www.panamapetro.com

 

 

Corporate Office :

401, Aza House, 24, Turner Road, Next to Andhra Bank, Bandra (West), Mumbai – 400 050, Maharashtra, India

Tel. No.:

91-22-42177777

Fax No.:

91-22-42177788

E-Mail :

ho@panamapetro.com

 

 

Plant 2 :

Survey No.78/2, Daman Industrial Estate, Unit III, Poly Cab Road, Village Kadaiya, District Daman – 396 210, Daman (UT), India

Tel. No.:

91-260-3091311

E-Mail :

daman@panamapetro.com

 

 

Plant 3 :

Plot No. H-12, M.I.D.C., Taloja, Navi Mumbai – 410 208, Maharashtra, India

Tel. No.:

91-22-27411456

E-Mail :

taloja@panamapetro.com

 

 

Plant 4 :

Plot No.23 and 24, SEZ, Dahej, Bharuch District – 392 110, Gujarat, India

Tel. No.:

91-2641-320980

E-Mail :

dahej@panamapetro.com

 

DIRECTORS

 

AS ON 31.03.2014

 

Name :

Mr. Amirali E. Rayani

Designation :

Chairman

Date of Birth/ Age :

26.02.1944

Qualification :

SSC

Expertise in specific functional area :

Mr. Amirali E. Rayani is the main promoter of the Company and has been actively associated with the Company since its inception and has played a key role in bringing the Company to its present heights. He has an experience of over 40 years in Petroleum industry. He oversees the entire operations.

Date of Appointment :

09.03.1982

 

 

Name :

Mr. Amin A. Rayani

Designation :

Managing Director and Chief Executive Officer

Date of Birth/ Age :

17.05.1972

Qualification :

Bachelor’s degree in commerce

Expertise in specific functional area :

Mr. Amin A. Rayani holds a bachelor’s degree in Commerce and is associated with the Company for over 15years. He is currently Managing Director & CEO of the Company. He has vast experience and expertise in finance, production and marketing and thus oversees the same with respect of the Company.

Date of Appointment :

01.12.2000

 

 

Name :

Mr. Samir A. Rayani

Designation :

Whole-Time Director

Date of Birth/ Age :

19.12.1975

Qualification :

Bachelor’s degree in engineering (chemical)

Expertise in specific functional area :

Mr. Samir Rayani holds a bachelor’s degree in engineering (Chemical) from Mumbai University. He has been associated as a Whole-time Director overseeing the administrative aspects of the Company. He has a wide knowledge of production and marketing of Petroleum Products.

Date of Appointment :

01.12.2000

 

 

Name :

Mr. Dilip S. Phatarphekar

Designation :

Independent Director

Address:

B/502, Surya Apartments, 53, Bhulabhai Desai Road, Mumbai – 400 026, Maharashtra, India

Date of Birth :

24.01.1938

Qualification :

Bachelor’s degree in Arts, LL.B.

Expertise in specific functional area :

Mr. Dilip S. Phatarphekar is a practing Advocate and Arbitrator and has experience of over 40 years. He has worked as a Head of Legal Department of Companies such as Pfizer Limited and Essar group of Companies.

Date of Appointment :

30.12.2005

Directorship held in other Indian public limited Companies :

Ess Dee Aluminum Limited

 

 

Name :

Mr. Madan Mohan Jain

Designation :

Independent Director

Address:

422, Shivkala Apartments, Plot No. D-19, Sector 51, Noida, Uttar Pradesh, India

Date of Birth :

01.03.1944

Qualification :

Bachelor’s degree in science

Expertise in specific functional area :

Mr. Madan Mohan Jain holds a bachelor’s degree in science. He was earlier associated with ONGC as a Chief Geologist. He has an experience of over 35 years in field geological operations and petroleum exploration.

Date of Appointment :

30.12.2005

Directorship held in other Indian public limited Companies :

Ess Dee Aluminum Limited

 

 

Name :

Mr. Mukesh T. Mehta

Designation :

Independent Director

Date of Birth/ Age :

20.07.1958

Qualification :

Bachelor’s degree in commerce

Expertise in specific functional area :

Mr. Mukesh Mehta holds a Bachelor’s degree in Commerce from Mumbai University. He has vast experience of 25 years in the field of exports. He is an expert in business planning and for export strategy and guides the Company in this regard

Date of Appointment :

22.03.2003

 

 

KEY EXECUTIVES

 

Name :

Ms. Gayatri Sharma

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.06.2014

 

Category of Shareholder

No. of Shares

Percentage of holding

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

574300

10.24

Bodies Corporate

288346

5.14

Any Others (Specify)

2942946

52.47

Directors/Promoters & their Relatives & Friends

2942946

52.47

Sub Total

3805592

67.85

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

3805592

67.85

(B) Public Shareholding

 

 

(1) Institutions

 

 

Mutual Funds / UTI

13800

0.25

Financial Institutions / Banks

300

0.01

Sub Total

14100

0.25

(2) Non-Institutions

 

 

Bodies Corporate

148137

2.64

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs.0.100 million

876757

15.63

Individual shareholders holding nominal share capital in excess of Rs.0.100 million

687273

12.25

Any Others (Specify)

76609

1.37

Non Resident Indians

75062

1.34

Clearing Members

1547

0.03

Sub Total

1788776

31.89

Total Public shareholding (B)

1802876

32.15

Total (A)+(B)

5608468

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

(1) Promoter and Promoter Group

0

0.00

(2) Public

2457345

0.00

Sub Total

2457345

0.00

Total (A)+(B)+(C)

8065813

0.00

 

 

 

Shareholding of securities (including shares, warrants, convertible securities) of persons belonging to the category Promoter and Promoter Group

Sl. No.

Name of the Shareholder

Details of Shares held

No. of Shares held

As a % of grand total

1

Shelina Arifali Rayani

557655

6.91

2

Nabat Amirali Rayani

295950

3.67

3

Ittefaq Ice And Cold Storage Co. Pvt. Ltd

288346

3.57

4

Begumbanu Akberali Rayani

285950

3.55

5

Arif Amirali Rayani

231650

2.87

6

Iqbal Vazirali Rayani

222356

2.76

7

Samir Akbarali Rayani

218500

2.71

8

Chemine Amin Rayani

214014

2.65

9

Sapna Samir Rayani

202961

2.52

10

Akbarali Essabhai Rayani

193450

2.40

11

Amin Amirali Rayani

191000

2.37

12

Amirali Essabhai Rayani

164800

2.04

13

Salimali Essabhai Rayani

149453

1.85

14

Vazir Essabai Rayani

143000

1.77

15

Munira Hussein Rayani

118500

1.47

16

Malika Vazirali Rayani

106100

1.32

17

Serena Iqbal Rayani

96000

1.19

18

Hussein Vazirali Rayani

40740

0.51

19

Salim Essabai Rayani

36800

0.46

20

Gulshan S. Rayani

19000

0.24

21

Iqbal Vazirali Rayani

11700

0.15

22

Salim E Rayani

10067

0.12

23

Akbarali Essabhai Rayani

7000

0.09

24

Salim E Rayani

500

0.01

25

Akbarali Essabhai Rayani

100

0.00

 

Total

3805592

47.18

 

Shareholding of securities (including shares, warrants, convertible securities) of persons belonging to the category Public and holding more than 1% of the total number of shares

Sl. No.

Name of the Shareholder

No. of Shares held

Shares as % of Total No. of Shares

1

Madhukar Sheth

253017

3.14

2

Anil Kumar Goel

126666

1.57

3

Seema Goel

85000

1.05

 

Total

464683

5.76

 

Details of Depository Receipts (DRs)

Sl. No.

Type of Outstanding DR (ADRs, GDRs, SDRs, etc.)

No. of Outstanding DRs

No. of Shares Underlying
Outstanding DRs

Shares Underlying Outstanding DRs as % of Total No. of Shares

1

GDRs

491469

2457345

30.47

 

Total

491469

2457345

30.47

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the manufacture of specialty petroleum products for diverse user industries like printing, textiles, rubber, pharmaceuticals, cosmetics, power and other industrial oil.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the Management.

 

 

Bankers :

·         Indian Bank

·         D C B Limited

·         IDBI Bank Limited

·         YES Bank Limited

·         Standard Chartered Bank

·         HDFC Bank Limited

·         Citi Bank

·         DBS Bank Limited

 

 

Facilities :

Secured Loans

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Cash credit from banks 

167.804

218.989

Total

167.804

218.989

 

Notes:

 

Short Term Borrowings

 

Cash credit from banks is secured against the hypothecation of Stocks, Book debts and Plant and Machineries (both present and future), Pledge of Fixed Deposit Receipts, Further secured by Equitable Mortgages of Company’s present Immoveable Property situated at Daman, Marol Industrial Estate, property of group companies situated at Navi Mumbai, and property belonging to the Directors. The cash credit is repayable on demand and carried an interest rate of 12% to 16% p.a.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Bhuta Shah and Company

Chartered Accountants

Address :

Mumbai, Maharashtra, India

 

 

Subsidiary Company :

Panol Industries RMC FZE, UAE

 

 

Enterprises owned or significantly influenced by key management personnel or their relatives :

Anirudh Distributors Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

25550000

Equity Shares

Rs.10/- each

Rs.255.500 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

8065813

Equity Shares

Rs.10/- each

Rs.80.657 millions

 

 

 

 

 

Reconciliation of the shares outstanding at the beginning and at the end of the reporting year:

 

Equity shares

As at 31st March, 2014

No. of Shares

Amount

(Rs. in millions)

At the beginning of the year

8607570

86.075

Buy-back of shares during the year (Note b)

(541757)

(5.418)

Outstanding at the end of the year

8065813

80.657

 

Terms/rights attached to equity shares:

 

The company has only one class of equity shares having a par value of Rs.10 per share. Each holder of equity shares is entitled to one vote per share, however the holders of global depository receipts (GDR’s) do not have any voting rights in respect of shares represented by the GDR’s till the shares are held by the custodian bank (Note a). The company declares and pays dividends in Indian rupees. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting.

 

The amount of per share dividend recognized as distributions to equity shareholders is Rs.6/-

 

In the event of liquidation of the company, the holders of equity shares will be entitled to receive assets in proportion to the number of equity shares held by the shareholders.

 

Aggregate number of shares issued for consideration other than cash during the period of five years immediately preceding the reporting date:

 

Particulars

As at 31.03.2014

No. of Shares

Equity shares allotted in pursuant to the scheme of amalgamation of Monaco Petroleum Private Limited

321750

Equity shares allotted in pursuant to the scheme of amalgamation of Mobil Petrochem Private Limited

1078240

Equity shares bought back by the Company

553522

 

Details of shareholders holding more than 5% shares in the company:

 

Particulars

As at 31st March, 2014

No. of Shares

% holding in the class

Equity Shares of Rs.10 each fully paid up

 

 

Ms. Shelina Arifali Rayani

557655

6.91%

Shares held by Custodian as against which global depository receipts have been issued (Citi Bank N.A.)

2457345

30.47%

 

Notes:

 

a. Global Depository Receipts (‘GDRs’) issue

On July 20, 2011, the Company raised USD 13,999,985 (Rs.623.379 millions) through issuance of 491469 GDRs representing 2,457,345 equity shares of Rs.10 each at a price of Rs.253.68 per equity share of Rs.10 each. The issue price of each GDR is USD 28.486 and the GDRs are listed on the Luxembourg Stock Exchange. The holders of GDR do not have voting rights with respect to the shares represented by the GDRs, but rank pari passu with the existing shareholders in all respect including entitlement of dividend declared. The Company has paid Rs.11.49 (31 March 2013: Rs. Nil) on account of issue expenses towards the issue of Global Depository Receipts , which has been incurred for issue of GDR, and same has been adjusted against Securities Premium during the year.

 

Given below are the details of utilization of proceeds from issue of Global Depository Receipts

 

Particulars

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

I. Sources of Funds

 

 

Opening Balance in banks in Current Account outside India

372.491

703.352

Proceeds from issue of GDR’s

--

--

Issue expenses

1.149

--

Net Proceeds

371.342

703.352

II. Utilization of funds

371.342

330.861

III. Unutilized funds

(0.000)

372.491

IV. Interim Utilization of Balance Funds

 

 

Balance in banks in Current Account outside India #

Nil

372.491

# After adjustment of exchange gain

 

 

 

b. In accordance with section 77A, 77AA and 77B of the Companies Act, 1956 and pursuant to the buyback announcement made by the Company on 1st March 2013, the Company has bought back from open market through stock exchanges 541757 (31 March 2013: 11765) equity shares of Rs.10 each during the year for a total consideration of Rs.77.208 millions (31 March 2013: Rs.1.588 millions) of this, the Company has extinguished 550322 (31 March 2013: 3200) equity shares have been extinguished. Consequently, an amount of Rs.3.290 millions (31 March 2013: Rs.0.118 million) being the nominal value of equity shares bought back has been transferred to Capital Redemption Reserve from profit and loss account. An amount of Rs.71.791 millions (31 March 2013: Rs.1.470 millions) being the premium on buyback has been appropriated from General Reserve.


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

80.657

86.075

86.193

(b) Reserves & Surplus

2259.078

2233.867

2156.541

(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)

2339.735

2319.942

2242.734

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

25.146

22.084

5.525

(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)

25.146

22.084

5.525

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

167.804

218.989

104.871

(b) Trade payables

1734.823

1607.664

2482.041

(c) Other current liabilities

45.589

10.612

60.789

(d) Short-term provisions

80.337

40.910

20.381

Total Current Liabilities (4)

2028.553

1878.175

2668.082

 

 

 

 

TOTAL

4393.434

4220.201

4916.341

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

766.189

729.700

577.703

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

34.453

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

518.897

270.710

0.334

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

3.173

3.048

100.659

(e) Other Non-current assets

1.934

11.009

8.811

Total Non-Current Assets

1290.193

1014.467

721.960

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1309.875

1278.646

1482.800

(c) Trade receivables

1330.922

1190.266

1038.892

(d) Cash and cash equivalents

241.356

543.461

1544.875

(e) Short-term loans and advances

218.447

190.456

116.966

(f) Other current assets

2.641

2.905

10.848

Total Current Assets

3103.241

3205.734

4194.381

 

 

 

 

TOTAL

4393.434

4220.201

4916.341

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from operations (Net)

5913.706

6347.496

5842.222

 

 

Other Income

12.122

33.593

47.107

 

 

TOTAL                                     (A)

5925.828

6381.089

5889.329

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

5111.351

5567.476

4937.535

 

 

Purchase of traded goods

198.714

207.264

166.968

 

 

(Increase)/ decrease in inventories of traded goods and finished goods

(49.532)

8.745

17.178

 

 

Employee benefits expense

35.967

31.867

31.886

 

 

Other expenses

342.984

329.404

252.868

 

 

TOTAL                                     (B)

5639.484

6144.756

5406.435

 

 

 

 

 

 

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

286.344

236.333

482.894

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

56.902

84.632

78.979

 

 

 

 

 

 

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

229.442

151.701

403.915

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

24.956

22.311

10.665

 

 

 

 

 

 

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

204.486

129.390

393.250

 

 

 

 

 

Less

TAX                                                                  (H)

50.448

10.579

86.943

 

 

 

 

 

 

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

154.038

118.811

306.307

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1134.682

1067.885

856.578

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Dividend of previous year written back of shares bought back

(0.734)

0.000

0.000

 

 

Proposed final equity dividend [amount per share Rs.6 (March 13 Rs.4)]

48.395

34.430

17.239

 

 

Tax on proposed final equity dividend

8.225

5.585

2.797

 

 

Transfer to capital redemption reserve on buy back of shares

5.418

0.118

0.000

 

 

Transfer to general reserve

15.404

11.881

30.631

 

 

Dividend of previous year

0.000

0.000

12.287

 

 

Tax on dividend of previous year

0.000

0.000

1.993

 

 

Interim equity dividend

0.000

0.000

25.858

 

 

Tax on interim equity dividend

0.000

0.000

4.195

 

BALANCE CARRIED TO THE B/S

1212.012

1134.682

1067.885

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export at F.O.B Value

2022.382

2142.466

2339.784

 

TOTAL EARNINGS

2022.382

2142.466

2339.784

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials (Includes Goods in Transit)

3572.971

4168.631

3996.721

 

 

Finished Goods

158.079

159.098

114.992

 

 

Capital Goods

0.000

0.000

1.858

 

TOTAL IMPORTS

3731.050

4327.729

4113.571

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

18.32

13.78

38.87

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

2.60

1.86

5.20

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.46

2.04

6.73

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.28

3.28

8.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.06

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.07

0.09

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

1.71

1.57

 

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

86.193

86.075

80.657

Reserves & Surplus

2156.541

2233.867

2259.078

Share Application money pending allotment

0.000

0.000

0.000

Net worth

2242.734

2319.942

2339.735

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

104.871

218.989

167.804

Total borrowings

104.871

218.989

167.804

Debt/Equity ratio

0.047

0.094

0.072

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Revenue from operations (Net)

5842.222

6347.496

5913.706

 

 

8.649

(6.834)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Revenue from operations (Net)

5842.222

6347.496

5913.706

Profit

306.307

118.811

154.038

 

5.24%

1.87%

2.60%

 

 

 

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

No

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

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]

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

Yes

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

ADDRESS

Service Request Number (SRN)

1

10315056

17/10/2011

1,300,000,000.00

INDIAN BANK

MANDVI BRANCH, 1ST FLOOR, KANMOOR HOUSE, 281/287, NARSI NATHA STREET, MANDVI, MUMBAI, MAHARASHTRA - 400009, INDIA

B24287997

2

10315058

17/10/2011

3,740,000,000.00

INDIAN BANK AND 8 OTHERS

MANDVI BRANCH, 1ST FLOOR, KANMOOR HOUSE, 281/287, NARSI NATHA STREET, MANDVI, MUMBAI, MAHARASHTRA - 400009, INDIA

B24289894

3

10310395

07/04/2012 *

400,000,000.00

DBS BANK LIMITED

221, FORT HOUSE, 3RD FLOOR, D.N. ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

B38363321

4

10277662

11/03/2011

350,000,000.00

IDBI BANK LIMITED

IDBI TOWERWTC COMPLEX, CUFFE PARADE, MUMBAI, MAHARASHTRA - 400005, INDIA

B09389685

5

10215379

23/04/2010

190,000,000.00

CITIBANK N. A.

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

A83781997

6

10177511

12/04/2011 *

250,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

B13470794

7

10091560

27/12/2007

262,500,000.00

DEVELOPMENT CREDIT BANK LIMITED

301,TRADE PLAZA,414,VEER SAVARKAR MARG, PRABHADEVI, BR.8, RAJA BAHADUR MANSION,AMBALAL DOSHI MARG, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

A29237120

8

10031489

12/12/2007 *

200,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI, MAHARASHTRA - 400013, INDIA

A32330011

9

10012479

29/08/2011 *

520,000,000.00

STANDARD CHARTERED BANK

ABHIJEET II GROUND FLOOR, NEAR MITHAKALI SIX ROADS, AHMEDABAD, GUJARAT - 380006, INDIA

B20948915

 

* Date of charge modification

 

CORPORATE INFORMATION:

 

The company is a public limited company domiciled in India and incorporated under the provisions of the Companies Act, 1956. The company is engaged in the manufacture of specialty petroleum products for diverse user industries like printing, textiles, rubber, pharmaceuticals, cosmetics, power and other industrial oil.

 

OPERATIONAL PERFORMANCE

 

·         Revenue from operations on a standalone basis decreases by 7% to Rs.5913.706 millions.

 

·         Earnings before Interest, Depreciation, Tax and Amortization on a standalone basis increased by 21% to Rs.286.344 millions.

 

·         Net Profit on a standalone basis increased by 30% to Rs.154.038 millions.

 

BUY BACK OF EQUITY SHARES

 

The Buy-back offer announced by the Company on 14th February 2013 was closed on 13th February 2014. Pursuant to the said buy-back, the Company bought back and extinguished 553522 equity shares of Rs.10 each and the total amount utilized in buyback is Rs.78.662 millions (excluding brokerage, transactional Charges and taxes) which represents 44.02% of the Maximum Buyback Size.

 

Consequent to the buy -back, the paid up share capital of the Company as on March 31, 2014 stood as Rs.80.658 millions.

 

SUB-DIVISION OF EQUITY SHARES

 

In order to facilitate affordability of the Company’s shares for investors at large and to enhance the liquidity of the Company’s equity shares in the stock market, the Board of Directors at its meeting held on 28th July, 2014 has considered and approved the sub-division of one equity share of the Company having a face value of Rs.10 each into five equity shares of face value of Rs.2 each. The sub-division of shares is subject to approval of the shareholders.

 

SUBSIDIARY

 

Panol Industries RMC FZE, UAE a wholly owned subsidiary of the Company has started its business operation during the year. The Company has built a brand new manufacturing facility in Ras Al Khaimah. The plant is having a total production capacity of 30,000 MT/ year. At this new facility the Company will manufacture petroleum specialty products to cater to the GCC and MENA regions.

 

The plant enjoys logistic advantage since it is situated on the port and has direct dedicated pipelines to receive and discharge raw material and finished products directly to bulk vessels.

 

Panol Industries posted a net profit of Rs.29.924 millions during the financial year ended 31st March, 2014.

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT

 

ECONOMIC REVIEW

 

The economic activity in the country was at a low key during the year, as GDP growth slowed down to around 5% for the year. Crude oil prices as in the past few years, continue to remain at high levels. India being dependant on large imports of crude oil, experienced an adverse impact in case of both, economic growth as well as currency management. Rupee experienced huge depreciation vis-a-vis US Dollar and other major currencies in the first half of the financial year, some correction did take place in the last quarter on account of high forex inflows into the country on the back of the upswing in the equity markets.

 

The global economy began its recovery in the Financial Year 2013-2014 with improve demand of petroleum products. Economic recovery in the US and Europe had a positive impact on oil demand, which increased by 1.3 million barrels per day (MMBPD) in 2013. Crude oil prices fluctuated extensively, driven by supply concerns in Libya, South Sudan, West Africa and Iraq.

 

INDUSTRY OVERVIEW

 

The petroleum specialty product industry in India has been one of the fastest growing industries in the country. Since the beginning, the industry has shown an enviable rate of growth. The sector has a significant growth potential.

 

India is at a threshold of growth in consumption of petrochemicals due to increased domestic demand, booming middle class, still nascent retail sector, and focus on infrastructure. The demand for Automobiles, Packaging and Medicare is likely to remain strong. Combining all the petrochemical sectors, demand in India is expected to be robust in coming years. This industry also has immense importance in the growth of economy of the country and the growth and development of manufacturing industry as well. It provides the foundation for manufacturing industries like cosmetic, packaging, pharmaceuticals, agriculture, textiles etc.

 

BUSINESS OVERVIEW

 

Established in 1982, subject, today is one of the leading manufacturers and exporters for various kinds of Petroleum specialties. Company’s diverse range of products includes Mineral Oils, Liquid Paraffins, Transformer Oils, Petroleum Jellies, Ink Oils, and other Petroleum Specialty Products.

 

MANUFACTURING FACILITIES

 

The Company has adequate manufacturing capacity to cater the domestic as well as International requirements. Its four manufacturing units, all located in western India, namely in Ankleshwar (Gujarat), Daman (Union Territory), Taloja (Raigadh, Maharashtra) and Dahej (Bharuch, Gujarat). The Company’s products are exported to more than 40 countries globally. The Company has a fully equipped state-of-the-art Research and Development Center at its Ankleshwar unit where it formulates new and value-added products. The Company manufactures more than 80 product variants used across 6-7 broad industry segments.

 

The Company develops customized products as per client specification in the field of petroleum and feeds to various industries like Printing Ink, Resin, Cosmetics, Rubber products, Pharmaceuticals, Engineering, and Chemicals including Petro Chemicals.

 

Over the years, the Company has formed strong relations with its clientele, comprising of leading names across sectors. Its ability to offer customized products complying with global quality standards has enabled to generate not only repeat business from existing clients, but also general referral business from new clients.

 

FUTURE OUTLOOK

 

The aggregate demand of all the key segments in the petrochemical industry is likely to regain a sharp positive trajectory over the next few months, with key players aiming to ramp up scale.

 

The Company is planning to expand its operations to withstand against the negative market forces. The Company is hopeful to override the adverse effects of the price fluctuations in the petroleum industry by resorting to bulk purchases and cost control measures.

 

It is management’s view that the Company will continue to strengthen its financial position with stable production volumes and positive improvements in Commodity prices.

 

PERFORMANCE

 

The Company has performed consistently well during the financial year 1st April 2013 to 31st March 2014. The standalone profit after tax increased by 30% to Rs.154.038 millions against Rs.118.811 millions during the previous year.

 

The input cost during the year remained high on account of rising oil prices. However, the Company’s focus on niche specialty products resulted in better realisations that enabled it to pass the incidence of higher input prices to its customers. The Company’s EBIDTA on standalone basis (Earnings before interest, depreciation and taxation allowance) improved by 21% to Rs.286.344 millions in 2013-14 from Rs.236.333 millions in 2012-13.

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

i) Service tax Matter disputed with the Deputy Commissioner of Service Tax

(Dispute regarding demand raised on service tax payable on interest on usance charges for the period September 2008 to March 2014)

5.825

1.088

ii) Bank Guarantees

33.960

25.986

 

(The contingent liabilities, if materialized, shall entirely be borne by the company, as there is no likely reimbursement from any other party.)

 

 

FIXED ASSETS:

 

Tangible Assets

·         Freehold land

·         Leasehold Land

·         Factory Building

·         Non Factory Building

·         Plant and Equipment

·         Office Equipment

·         Computers

·         Furniture and Fixtures

·         Vehicles

Intangible Assets

·         Software

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.41

UK Pound

1

Rs.103.42

Euro

1

Rs.82.17       

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SMN

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

54

 

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.