MIRA INFORM REPORT

 

 

Report Date :

23.08.2014

 

IDENTIFICATION DETAILS

 

Name :

PHILLIPS CARBON BLACK LIMITED

 

 

Registered Office :

31, Netaji Subhash Road, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.03.1960

 

 

Com. Reg. No.:

21-24602

 

 

Capital Investment / Paid-up Capital :

Rs.344.700 Millions

 

 

CIN No.:

[Company Identification No.]

L23109WB1960PLC024602

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALP00035A

 

 

Legal Form :

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

 

 

Line of Business :

Manufacturer and Supplier of Carbon Black in the Country Catering to the needs of Elastomer, Plastic, Paints and Ink Manufacturing Industries.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 20000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having a satisfactory track record.

 

Company has incurred loss from its operations in the year 2013.

 

However, overall financial position of the company appears to be decent. Directors are reported to be experienced and respectable businessmen.

 

The rating also taken into consideration, the leadership position in domestic carbon black industry and internationally accepted products with reputed clients.

 

Trade relations are fair. Business sis active. Payment terms are 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

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 their 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 tat 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

21.11.2013

 

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities: A1

Rating Explanation

Very strong degree of safety and lowest credit risk.

Date

21.11.2013

 

 

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

 

MANAGEMENT NON CO-OPERATIVE (91-33-66251500)

 

 

LOCATIONS

 

Registered/ Head Office :

31, Netaji Subhash Road, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22208515/ 22209281/ 22206840/ 66251000/ 66251500/ 66251461-64

Fax No.:

91-33-22480140/ 22206844

E-Mail :

pcbl.sahgal@pcbl.sprintrpg.ems.vsnl.net.in

pcbl@pcbltd.com

kaushik.mukherjee@rp-sg.in

pcbl@rp-sg.in

Website :

http://www.pcblltd.com

 

 

Regional Offices :

Located at:

 

·         Mumbai

·         Chennai

·         New Delhi 

·         Kolkata

 

 

Factory 1 :

Karimugal, Brahmapuram P.O., Kochi – 682303, Kerala, India

Tel. No.:

91-484-2720833, 2720947, 2720331/ 383

Fax No.:

91-484-2720649

E-Mail :

sunil.sankaranarayanan@rp-sg.in 

 

 

Factory 2 :

27, R. N. Mukherjee Road, Dist. Burdwan, Durgapur – 713201, West Bengal, India

Tel. No.:

91-343-2556693-94

Fax No.:

91-343-2556392

E-Mail :

mukherjee.arup@rp-sg.in

 

 

Factory 3 :

National Highway No. 8, Palej, Bharuch Dist. – 392220, Gujarat, India

Tel. No.:

91-2642-277159, 277160, 277902

Fax No.:

91-2642-278134

E-Mail :

soumyendra.lahiri@rp-sg.in

 

 

Factory 4:

Survey No. 47, SH – 46, Vill Mokha ( Near Vadala), Mundra, District Kutch - 370 421, Gujarat , India

Tel. No.:

91-2838-283635/ 6/ 7

Fax No.:

91-2838-283636

E-Mail :

girish.singh@rp-sg.in

 

 

International Sales :

Duncun House, 3rd Floor, 31, Netaji Subhas Road, Kolkata 700 001, West Bengal, India

Tel. No.:

91-33-66251461 / 1464

Fax No.:

91-33-22480140 / 2243 6681

 

 

DIRECTORS

 

(AS ON 31.03.2013)

 

Name :

Mr. Sanjiv Goenka

Designation :

Chairman

 

 

Name :

Mr. Ashok Goyal

Designation :

Managing Director

Date of Birth :

16.12.1950

Qualification :

B. Tech from IIT Kharagpur, PGDBM from IIM, Kolkata, Executive Development Program from London Business School.

 

 

Name :

Mr. Kaushik Roy

Designation :

Managing Director - Carbon Black Business

Date of Birth :

28.03.1965

Qualification :

Mechanical Engineer with a Post Graduate Degree from IIT Kharagpur, Business Administration from the University of Tokyo.

 

 

Name :

Mr. C R Paul

Designation :

Director

Date of Birth :

01.06.1927

Qualification :

M Sc., F I E E

 

 

Name :

Mr. O. P. Malhotra

Designation :

Director

 

 

Name :

Dr. Ram S Tarneja

Designation :

Director

 

 

Name :

Mr. K. S. B. Sanyal

Designation :

Director

 

 

Name :

Mr. Paras K Chowdhary

Designation :

Director

Date of Birth :

01.10.1951

Qualification :

B.Sc. Physics (Hons.)

 

 

Name :

Mr. Pradip Ro

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Kaushik Mukherjee

Designation :

Company Secretary

 

 

Name :

Mr. Ashok Goyal

Designation :

Managing Director and Chief Executive Office

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.06.2014

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

 

 

 

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

18426557

53.46

http://www.bseindia.com/include/images/clear.gifSub Total

18426557

53.46

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

18426557

53.46

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

216313

0.63

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

20869

0.06

http://www.bseindia.com/include/images/clear.gifCentral Government / State Government(s)

467900

1.36

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

3463348

10.05

http://www.bseindia.com/include/images/clear.gifSub Total

4168430

12.09

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

3743055

10.86

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

5966518

17.31

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

1688883

4.90

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

474129

1.38

http://www.bseindia.com/include/images/clear.gifClearing Members

124831

0.36

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

296055

0.86

http://www.bseindia.com/include/images/clear.gifNRN

53243

0.15

http://www.bseindia.com/include/images/clear.gifSub Total

11872585

34.45

Total Public shareholding (B)

16041015

46.54

Total (A)+(B)

34467572

100.00

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

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

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

34467572

0.00

Total (A)+(B)

34467572

100.00

 

 

 

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

 

 

(1) Promoter and Promoter Group

0

0.00

(2) Public

0

0.00

Sub Total

0

0.00

 

 

 

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

34467572

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Carbon Black in the Country Catering to the needs of Elastomer, Plastic, Paints and Ink Manufacturing Industries.

 

 

Products :

Products Description

Item Code No.

 

Carbon Black

28030002

Electricity

Not Specified

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Bank of Baroda

·         Allahabad Bank

·         State Bank of India

·         State Bank of Bikaner and Jaipur

·         IDBI Bank Limited

·         State Bank of Travancore

·         Export Import Bank of India

·         ICICI Bank Limited

·         Syndicate Bank

·         Citibank, N. A.

 

 

Facilities :

Secured Loans

31.03.2014

31.03.2013

 

(Rs. In Millions)

Long Term Borrowings

 

 

Term Loans

 

 

From Banks

 

2507.834

Less: Current Maturity of Long Term Debt

 

549.051

 

 

1958.783

 

 

 

Short Term Borrowings

NA

 

Loans from Banks

 

 

Loans repayable on demand

(Cash Credit)

 

168.567

Other Loans

 

5028.215

 

 

 

Total

NA

7155.565

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

31, Netaji Subhas Road, Kolkata – 700001, West Bengal, India

 

 

Solicitors :

Khaitan and Company

 

 

Wholly owned Subsidiary Company:

·         Phillips Carbon Black Cyprus Holding Limited

·         Goodluck Dealcom Private Limited

 

 

CAPITAL STRUCTURE

 

(AS ON 31.03.2014)

 

Authorised Capital : Not Available

 

Issued, Subscribed & Paid-up Capital : Rs.344.700 Millions

 

 

 

(AS ON 31.03.2013)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

34467572

Equity Shares

Rs.10/- each

Rs.344.677 Millions

 

Less : Allotment Money receivable

 

Rs.0.005 Million

 

 

 

 

 

Total

 

Rs.344.672 Millions

 

NOTE:

 

Reconciliation of Shares outstanding at the beginning and at the end of the reporting year

 

Particulars

Number

Value

(Rs. in Millions)

 

 

 

Shares at the beginning of the year

34,467,572

344.670

Add: Shares issued during the year*

--

--

Add: Arrear Allotment Money received

--

0.002

Outstanding at the end of the year

34,467,572

344.672

 

* Conversion of 1,250,000 share warrants into equity share of Rs.10/- each at a premium of Rs.186/- per share in the previous year.

 

No additional shares were allotted as fully paid up by way of bonus shares or pursuant to contract(s) without payment being received in cash during the last five years. Further, none of the shares were bought back by the company during the last five years.

 


Detail of shareholders holding more than 5% of the aggregate shares in the Company

 

Equity Shares of Rs.10/- each

 

31.03.2013

 

Number

Holding

 

Universal Industrial Fund Limited

5,856,762

16.99%

Adorn Investments Limited

4,163,749

12.08%

Ujala Agency Private Limited

2,736,019

7.94%

Offshore India Limited

2,699,655

7.83%

Adapt Investments Limited

2,296,039

6.66%

 

Terms/ Rights attached to Equity Shares

The Company has one class of equity shares having a par value of Rs.10/- per share. Each shareholder is eligible for one vote per share held. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General

Meeting except in case of interim dividend. In the event of liquidation, the equity shareholders are eligible to receive the remaining assets of the Company after distribution of all preferential amounts, in proportion to their shareholding.

 

Allotment of 1823 shares is pending against Rights Issue made during 1993-94

 

48 Shares have not been issued to the concerned non-resident shareholders pending approval of the Reserve Bank of India

 

 


 

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

344.700

344.672

344.670

(b) Reserves & Surplus

4680.400

5546.392

5773.044

(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)

5025.100

5891.064

6117.714

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4001.000

1964.261

1702.402

(b) Deferred tax liabilities (Net)

298.500

526.502

728.656

(c) Other long term liabilities

5.900

5.890

5.890

(d) long-term provisions

36.200

30.281

29.202

Total Non-current Liabilities (3)

4341.600

2526.934

2466.150

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6112.900

6219.405

4845.610

(b) Trade payables

4467.600

7149.236

6103.563

(c) Other current liabilities

1240.400

1140.457

1195.324

(d) Short-term provisions

19.600

29.511

173.330

Total Current Liabilities (4)

11840.500

14538.609

12317.827

 

 

 

 

TOTAL

21207.200

22956.607

20901.691

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9249.700

7527.770

7143.745

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

1590.385

979.828

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

723.700

723.683

723.667

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

363.900

473.249

444.090

(e) Other Non-current assets

538.900

753.790

762.000

Total Non-Current Assets

10876.200

11068.877

10053.330

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4287.400

4993.890

3603.408

(c) Trade receivables

5170.400

5181.588

5473.388

(d) Cash and cash equivalents

89.000

667.235

134.836

(e) Short-term loans and advances

657.200

964.797

1456.840

(f) Other current assets

127.000

80.220

179.889

Total Current Assets

10331.000

11887.730

10848.361

 

 

 

 

TOTAL

21207.200

22956.607

20901.691

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

22774.600

22849.136

21867.809

 

 

Other Income

205.100

92.726

104.428

 

 

TOTAL                                     (A)

22979.700

22941.862

21972.237

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

18560.500

18896.328

17018.033

 

 

Changes in inventories of finished goods

-255.400

(260.265)

(435.730)

 

 

Employee benefits expense

629.100

584.305

523.540

 

 

Other expenses

1862.600

2892.686

2670.058

 

 

Foreign Exchange Fluctuation Loss (net0 / hedging Cost

1086.000

0.000

0.000

 

 

Selling Expenditure

636.300

0.000

0.000

 

 

TOTAL                                     (B)

22519.100

22113.054

19775.901

 

 

 

 

 

Less

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

460.600

828.808

2196.336

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

802.300

721.327

676.251

 

 

 

 

 

 

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

(341.7000

107.481

1520.085

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

537.400

507.924

485.898

 

 

 

 

 

 

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

(879.100)

(400.443)

1034.187

 

 

 

 

 

Less

TAX                                                                  (H)

(13.100)

(193.944)

162.971

 

 

 

 

 

 

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

(866.000)

(206.499)

871.216

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2555.701

2782.300

2158.500

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

0.000

87.100

 

 

Proposed Dividend

NA

17.200

137.900

 

 

Tax on aforesaid Dividend

NA

2.900

22.400

 

BALANCE CARRIED TO THE B/S

NA

2555.701

2782.316

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

5852.772

6429.895

 

TOTAL EARNINGS

NA

5852.772

6429.895

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

14795.655

14481.215

 

 

Stores & Spares

NA

6.523

66.412

 

 

Capital Goods

NA

191.825

64.182

 

TOTAL IMPORTS

NA

14994.003

14611.809

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

-Basic

(25.12)

(5.99)

(25.82)

 

-Diluted

(25.12)

(5.99)

(25.82)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

-3.77

(0.90)

3.97

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

-3.86

(1.75)

4.73

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

-4.29

(1.94)

5.39

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

-0.17

(0.07)

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.01

1.39

1.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.82

0.88

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

344.670

344.672

344.700

Reserves & Surplus

5773.044

5546.392

4680.400

Net worth

6117.714

5891.064

5025.100

 

 

 

 

long-term borrowings

1702.402

1964.261

4001.000

Short term borrowings

4845.610

6219.405

6112.900

Total borrowings

6548.012

8183.666

10113.900

Debt/Equity ratio

1.070

1.389

2.013

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

21867.809

22849.136

22774.600

 

 

4.488

(0.326)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

21867.809

22849.136

22774.600

Profit

871.216

(206.499)

(866.000)

 

3.98%

(0.90%)

(3.80%)

 

 


 

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

No

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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]

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

Yes

 

UNSECURED LOANS

 

Particular

31.03.2014

31.03.2013

 

(Rs. In Millions)

Long Term Borrowings

 

Deferred Payment Liabilities

 

 

Sales Tax Deferred Loans

 

17.821

Less: Current maturities of Long Term Debt

 

12.343

 

NA

5.478

 

 

 

Short Term Borrowings

 

 

Loans from Banks

 

1022.623

 

 

 

Total

NA

1028.101

 

 

 

INDUSTRY STRUCTURE & DEVELOPMENT

 

While global demand for carbon black remained stable during 2012 at 11.3 million MT, global capacity stood as 14.8 million MT - capacity utilization was 76%.

 

In India, consumption of carbon black increased 3.9% from 6,70,000 MT in 2011 to 6,95,000 MT in 2012. Total production during 2012 was 6,76,000 MT. Total capacity of the Indian carbon black industry stood at 10,27,000 MT during 2012, with a capacity utilization of 66%.

 

The domestic carbon black industry was impacted by a slowdown within the automobile sector as well as by increased dumping of carbon black into India by China and other countries. Total imports of carbon black in India rose to 1,28,000 MT during FY13 from 1,17,000 MT in the earlier year, the major chunk of imports was from China, at 88,000 MT. As a result, domestic sales of carbon black were impacted and all carbon black companies had to undertake production cuts during the second half of the year.

 

The company completed expansion of its 8 MW co-generation power plant at Mundra within the scheduled time and expects to commission shortly the second line of 50,000 MT capacity at Kochi.

 

 

PERFORMANCE

 

Carbon Black

The Company, made operating profit (PBDIT) of Rs. 749.700 Millions in FY 13 vis-ŕ-vis Rs. 2102.900 Millions in the previous year. Amongst the major reasons for this swing in operating profit are –

 

1. Drop in domestic contribution per MT due to dumping by China, coupled with the inability to pass on the cost increase.

2. Drop in export volume and contribution due to slowdown in Europe, as well as dumping by China in South East Asia.

 

Power

Revenue from sale of power was higher in FY13 - Rs.885.800 Millions vis-ŕ-vis Rs.836.900 Millions in FY12.The Company’s overall power generation capacity rose to 76 MW with the commissioning of the 8 MW co-generation power plant at Mundra.

 

Manufacturing

The Company improved its global ranking to No. 6 (based on year end capacity) during the year. The strategic location of its four plants in different parts of India should facilitate the Company and optimize logistics costs within India and outside.

 

 

FUTURE OUTLOOK

 

Carbon Black

 

Demand growth for carbon black continues to be robust with the global demand expected to grow at a CAGR of 4.8 % from 2011 to 2015. Expansion plans of all tyre manufacturers in India as well as a few global majors are on track and are expected to be completed within FY14-FY15. Domestic demand for carbon black is expected to grow at a CAGR of 6.6% during FY 11 to FY 15. With the expansion plans as detailed in this respect, the Company is well poised to meet the increasing demand in the domestic market.

 

Overseas demand for carbon black is expected to grow further during FY14. The Company has made significant forays into overseas markets such as Europe, South East Asia and US. The company will continue to place emphasis on exports during FY14 to mitigate any possible situation of excess supply in domestic markets.

 

Power

 

The Company’s initiative to create additional revenue from power is likely to grow further in the coming years. With the commissioning of 8 MW CPP at Palej, the total installed capacity will reach 84 MW.

 

 

CONTINGENT LIABILITIES: (Rs. In Millions)

 

Particulars

 

31.03.2013

31.03.2012

 

 

 

(a) Claims against the Company not acknowledged as debts :

 

 

Income-tax matters under dispute

17.509

23.260

Excise Duty matters under dispute

9.103

9.103

 

 

 

(b) Outstanding Bank Guarantees etc.

142.064

109.794

 

 

 

(c) Guarantees or Counter Guarantees or Counter Indemnity given by the Company :

 

 

On behalf of bodies corporate and others

 

 

- Limit

0.900

0.900

- Outstanding

0.900

0.900

 

 

UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30TH JUNE, 2014

PART – I

 

(RS. IN MILLIONS)

 

Particular*

 

Three Months

Ended 30.06.2014

 

Unaudited

1. Income from Operations

 

(a) Net Sales/ Income from Operations (Net of Excise Duty)

6094.000

(b) Other Operating Income

9.800

Total Income from Operations (Net)

6103.800

 

 

2. Expenses

 

(a) Cost of Materials Consumed

4739.400

(b) Purchases of Stock in Trade

--

(c) Changes In inventories of finished goods

173.300

(d) Employee benefits expense

172.800

(e) Foreign Exchange Fluctuation Loss (net)

53.900

(f) Depreciation and amortisation expense

148.000

(g) Selling Expenditure

177.300

(h) Other Expenditure

370.200

Total Expenses

5834.900

 

 

3. Profit/(Loss) from operations before other Income, finance cost and exceptional items (1-2)

268.900

4. Other Income

27.100

5. Profi1/(Loss) from ordinary activities before finance costs and exceptional Items (3+4)

296.000

6. Finance Costs

270.300

7, Profit/(Loss) from ordinary activities after finance costs but
before exceptional terns (5-6)

25.700

8. Exceptional Items

--

9. Profit/(Loss) from ordinary activities Before Tax (7+/-8)

25.700

10. Tax Expense

15.200

11. Net Profit/(Loss) from ordinary activities After Tax (9-10)

10.500

12. Extraordinary items (net of tax expense)

--

13. Net Profit/(Loss) for the period (11+/-12)

10.500

14. Paid-up Equity Share Capital (Face Value of Rs.10/- each)

344.700

15. Reserves excluding Revaluation Reserve as per Balance sheet of previous accounting year

--

16. Earnings /(Loss) per share (of Rs.10/- each) (not annualized):

 

(a) Basic

0.30

(b) Diluted

0.30

 

 

A   PARTICULARS OF SHAREHOLDING

 

1. Pubic Shareholding

 

- Number of shares

16,041,015

- Percentage of shareholding

46,54

 

 

2. Promoters and Promoter Group Shareholding

 

a. Pledged/Encumbered

 

- Number of shares

Nil

- Percentage of shares (as a % of the total shareholding of promoter and promoter group)

Nil

-Percentage of shares (as a % of the total share capital of the Company)

Nil

 

 

b. Non – Encumbered

 

- Number of shares

18,426,557

- Percentage of shares (as a % of me total shareholding of the promoter and promoter group)

100.00

- Percentage of shares (as a % of the total share capital of Die Company)

53.46

 

 

Particulars

 

Three Months Ended

30.06.2014

B. INVESTOR COMPLAINTS

 

Pending at the beginning of the quarter

NIL

Received during the quarter

NIL

Disposed of during the quarter

NIL

Remaining unresolved at the end of the quarter

NIL

 

 

Particulars

Three Months Ended

30.06.2014

 

Unaudited

1. Segment Revenue:

 

(a) Carbon Black

5940.600

(b) Power

275.800

Total

6216.400

 

 

Less : Inter Segment Revenue

112.600

Net Sales /Income from Operations

6103.800

2. Segment Profit/(Loss) Before Interest and Tax :

 

(a) Carbon Black

197.200

(b) Power

193.500

Total

390.700

Less: (i) Interest

256.700

(ii) Other Un-allocable Expenditure net of Un-allocable Income

108.300

Total Profit/(Loss) Before Tax

25.700

3. Segment Capital Employed :

(Segment Assets - Segment Liabilities)

 

(a)        Carbon Black

(b)        Power

12192.700

3209.500

 

 

 

INDEX OF CHARGES

 

S.

No.

Charge ID

Date of Charge Creation/

Modification

Charge amount secured

CHARGE HOLDER

ADDRESS

Service Request Number (SRN)

1

10447498

14/08/2013

1,000,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJ ARAT - 390015, INDIA

B84256395

2

10442584

12/07/2013

1,000,000,000.00

STATE BANK OF INDIA

CORPORATE ACCOUNTS GROUP, 2ND FLOOR, RELIANCE HOUSE, 34, JAWAHARLAL NEHRU ROAD, KOLKATA, WEST BENGAL - 700071, INDIA

B81124778

3

10402211

01/02/2013

1,000,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B67660233

4

10385922

17/10/2012

1,000,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B61887956

5

10292404

01/06/2011

3,400,000,000.00

STATE BANK OF INDIA

CORPORATE ACCOUNTS GROUP BRANCH, RELIANCE HOUSE,  2ND FLOOR, 34, JAWAHARLAL NEHRU ROAD, KOLKATA, WEST BENGAL - 700071, INDIA

B15064124

6

10292402

06/05/2011

500,000,000.00

BANK OF BARODA

INDIA EXCHANGE BRANCH, 4, INDIA EXCHANGE PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

B15063951

7

10239330

18/09/2012 *

3,350,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B59867598

8

10192597

11/12/2009

80,000,000.00

BANK OF BARODA

INDIA EXCHANGE BRANCH, 4, INDIA EXCHANGE PLACE,
KOLKATA, WEST BENGAL - 700001, INDIA

A76016781

9

10178527

15/09/2009

750,000,000.00

BANK OF BARODA

INDIA EXCHANGE BRANCH, 4, INDIA EXCHANGE PLACE, KOLKTA, WEST BENGAL - 700001, INDIA

A70858022

10

10130030

27/10/2008

890,000,000.00

IDBI BANK LIMITED

44, SHAKESPEARE SARANI, KOLKATA, WEST BENGAL - 700017, INDIA

A50345057

11

10129571

24/10/2008

2,250,000,000.00

3I INFOTECH TRUSTEESHIP SERVICES LIMITED

3RD TO 6TH FLOOR, INTERNATIONAL INFOTECH PARK, TOWER NO.5, VASHI RAILWAY STATION COMPLEX, VASHI, NAVI MUMBAI, MAHARASHTRA - 400703, INDIA

A50601749

12

10128724

29/12/2009 *

1,800,000,000.00

ALLAHABAD BANK

INDUSTRIAL FINANCE BRANCH, 17, R. N. MUKHERJEE RO
AD, 4TH FLOOR., KOLKATA, WEST BENGAL - 700001, INDIA

A77315562

13

10123736

25/09/2008

2,250,000,000.00

3I INFOTECH TRUSTEESHIP SERVICES LIMITED

3RD TO 6TH FLOOR, INTERNATIONAL INFOTECH PARK, TOWER NO.5, VASHI RAILWAY STATION COMPLEX, VASHI, NAVI MUMBAI, MAHARASHTRA - 400703, INDIA

A46224127

14

10124066

15/09/2008

450,000,000.00

STATE BANK OF TRAVANCORE

MG ROAD, ERNAKULAM, KOCHI, KERALA - 682035, INDIA

A46975215

15

10126112

02/08/2008

750,000,000.00

BANK OF BARODA

INDIA EXCHANGE PLACE, 4, INDIA EXCHANGE PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

A44009868

16

10118069

30/07/2008

950,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, ERNAKULAM. EXPRESS HOUSE, KALLOR, KOCHI, KERALA - 682017, INDIA

A43980218

17

10095782

24/12/2009 *

1,500,000,000.00

STATE BANK OF BIKANER AND JAIPUR

BALLYGUNGE BRANCH, 204, RASHBEHARI AVENUE, KOLKATA, WEST BENGAL - 700029, INDIA

A76462357

18

10041744

29/04/2008 *

135,000,000.00

EXPORT - IMPORT BANK OF INDIA

CENTRE ONE BUILDING , FLOOR 21, WORLD TRADE CENTRE COMPLEX, CUFFE PARADE, MUMBAI, MAHARASHTRA - 400005, INDIA

A38290995

19

10039831

06/02/2007

500,500,000.00

STATE BANK OF INDIA

COMERCIAL CRANCH, ERNAKULAM, EXPRESS HOUSE, KALOOR, ERNAKULAM, KOCHI- 682017, KOCHI, KERALA - 682017, INDIA

A11215738

20

10036632

29/01/2007

750,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

A10290674

21

10034130

05/01/2007

750,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

A09620188

22

10034134

05/01/2007

150,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

A09620725

23

10031963

20/12/2006

500,000,000.00

ALLAHABAD BANJK

INDUSTRIAL FINANCE BRANCH, KISHORE BHAVAN, 4TH FLOOR, 17, R.N.MUKHERJEE ROAD, KOLKATA, WEST BENGAL
- 700001, INDIA

A08924227

24

10028195

28/11/2006

862,000,000.00

ALLAHABAD BANK

INDUSTRIAL FINANCE BRANCH, KISHORE BHAWAN, 17, R. N.MUKHERJEE ROAD, 4TH FLOOR, KOLKATA, KOLKATA, WEST BENGAL - 700001, INDIA

A07668577

25

10024653

27/12/2007 *

690,000,000.00

EXPORT IMPORT BANK OF INDIA

CENTRE ONE BUILDING, FLOOR -21, WORLD TRADE CENTRE COMPLEX, MUMBAI, MAHARASHTRA - 400005, INDIA

A30596209

26

80020875

21/06/2012 *

18,500,000,000.00

BANK OF BARODA

INDIA EXCHANGE PLACE, 4 , INDIA EXCHANGE PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

B42821850

27

80014667

26/03/2012 *

18,500,000,000.00

BANK OF BARODA

INDIA EXCHANGE BRANCH, 4, INDIA EXCHANGE PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

B36184398

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Freehold Land

·         Leasehold Land Acquisition and Development Expenses

·         Buildings

·         Non-Factory Building and Flats

·         Plant and Machinery

·         Electrical Installations

·         Vehicles

·         Furniture and Fixture

·         Office Equipments

·         Railway Sidings

·         Computer 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.60.44

UK Pound

1

Rs.100.24

Euro

1

Rs.80.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

51

 

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.