MIRA INFORM REPORT

 

 

Report Date :

23.08.2014

 

IDENTIFICATION DETAILS

 

Name :

ZENARA PHARMA PRIVATE LIMITED (w.e.f. 23.07.2008)

 

 

Formerly Known As :

DANMED PHARMACEUTICALS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 87-95, Phase-III, IDA, Cherlapally, Hyderabad – 500051, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.03.2004

 

 

Com. Reg. No.:

01-042894

 

 

Capital Investment / Paid-up Capital :

Rs. 334.934 Millions

 

 

CIN No.:

[Company Identification No.]

U24239TG2004PTC042894

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDD01366B

 

 

PAN No.:

[Permanent Account No.]

AABCD9399K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Drug Formulations for Nicotine Replacement Therapy. 

 

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. There appears accumulated losses recorded by the company.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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.

 

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 – Cooperative (91-40-27260848)

 

LOCATIONS

 

Registered Office / Corporate Office :

Plot No. 87-95, Phase-III, IDA, Cherlapally, Hyderabad – 500051, Telangana, India

Tel. No.:

91-40-27260848

Mobile No.:

91-9703049798 (Mr. Krishna Prasad)

Fax No.:

91-40-27290849

E-Mail :

mohan@akasamandassociates.com

danmedpharma@gmail.com

careers@zenara.com

harsha@zenara.com

shankar@akasamconsulting.com

Website :

http://www.zenara.com

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Ashok Narasimhan

Designation :

Director

Address :

55, ELM Drive, North Harrow – HA27BY, United Kingdom, India

Date of Birth/Age :

17.07.1955

Date of Appointment :

28.09.2012

DIN No.:

02333924

 

 

Name :

Mr. William Merwin Haskel

Designation :

Director

Address :

93, Bernard Drive, Basking Ridge, New Jersey – 0719202695, United States of America, India

Date of Birth/Age :

25.03.1961

Date of Appointment :

15.05.2012

DIN No.:

03620379

 

 

Name :

Mr. Gregory Paul Sargen

Designation :

Director

Address :

26, Crest Drive, Basking Ridge, New Jersey – 0719202695, United States of America, India

Date of Birth/Age :

16.06.1965

Date of Appointment :

15.05.2012

DIN No.:

03620384

 

 

Name :

Mr. Steven Mark Klosk

Designation :

Director

Address :

852, High Woods DR, Franklin Lakes, New Jersey – 074172257, United States of America, India

Date of Birth/Age :

02.03.1957

Date of Appointment :

15.05.2012

DIN No.:

03620382

 

 

Name :

Mr. Raghavan Grs

Designation :

Director

Address :

C 2, Lakeview Apartments Road No. 11, Banjara Hills, Hyderabad – 500034, Andhra Pradesh, India

Date of Birth/Age :

23.08.1965

Date of Appointment :

13.12.2012

DIN No.:

01855204

 

 

KEY EXECUTIVES

 

Name :

Mrs. Harsha Wardhan Govindu

Designation :

Secretary

Address :

Flat No. 306, Carnation Block Ark Homes, Near Bolarum, Railway Station, Bolarum, Secunderabad, Hyderabad – 500010, Andhra Pradesh, India 

Date of Birth/Age :

12.11.1983

Date of Appointment :

09.07.2012

PAN No.:

ABPPW2229P

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

 

No. of Shares

Camzena Holdings Limited, Mauritius 

 

17082258

Nulife (Cyprus) Limited, Cyprus

 

16411151

Zenara Pharma Limited, London

 

10

Total

 

33493419

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Drug Formulations for Nicotine Replacement Therapy. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

Bankers :

The South Indian Bank Limited, Industrial Finance Branch, 110, Raheja Towers, Anna Salai, Chennai – 600002, Tamil Nadu, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans taken for vehicles

0.834

0.000

Short-term borrowings

 

 

Loans taken for vehicles

0.076

0.000

Total

0.910

0.000

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Haribhakti and company

Chartered Accountants

Address :

Star, 42, Free Press House, 215, Nariman Point, Mumbai – 400021, Maharashtra,  India

PAN N Income-tax PAN of auditor or auditor's firm :

AAAFH2010F

 

 

Holding company:

·         Camzena Holdings Limited, Mauritius

 

 

Associates:

·         a.Zenara Pharma Limited(UK)

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

38000000

Equity Shares

Rs.10/- each

Rs.380.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

33493419

Equity Shares

Rs.10/- each

Rs.334.934 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

334.934

334.934

334.934

(b) Reserves & Surplus

(139.971)

(75.736)

(25.216)

(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)

194.963

259.198

309.718

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.834

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

72.595

10.349

5.950

(d) long-term provisions

2.490

2.131

1.501

Total Non-current Liabilities (3)

75.919

12.480

7.451

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.076

0.000

0.000

(b) Trade payables

3.887

3.620

16.666

(c) Other current liabilities

17.940

10.670

18.638

(d) Short-term provisions

2.672

1.537

0.000

Total Current Liabilities (4)

24.575

15.827

35.304

 

 

 

 

TOTAL

295.457

287.505

352.473

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

191.586

186.483

193.972

(ii) Intangible Assets

31.064

31.640

51.405

(iii) Capital work-in-progress

23.821

18.893

0.000

(iv) Intangible assets under development

0.000

0.000

0.632

(b) Non-current Investments

0.000

0.000

7.233

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

16.027

19.932

17.099

(e) Other Non-current assets

0.000

0.000

7.929

Total Non-Current Assets

262.498

256.948

278.270

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.534

14.174

15.531

(c) Trade receivables

3.685

1.489

9.248

(d) Cash and cash equivalents

0.401

10.447

45.128

(e) Short-term loans and advances

6.077

4.231

3.119

(f) Other current assets

0.262

0.216

1.177

Total Current Assets

32.959

30.557

74.203

 

 

 

 

TOTAL

295.457

287.505

352.473

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

10.515

44.042

41.710

 

Other Income

3.429

2.670

6.711

 

TOTAL

13.944

46.712

48.421

 

 

 

 

 

Less

EXPENSES

78.179

89.999

72.162

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(64.235)

(43.287)

(23.741)

 

 

 

 

 

Less

TAX

0.000

7.233

(24.336)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(64.235)

(50.520)

0.595

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.92) 

NA 

NA 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(460.66)

(108.15)

1.23

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(610.89)

(98.29)

(56.92)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(23.65)

(16.12)

(6.89)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.33)

(0.17)

(0.08)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

1.93

2.10

 

 

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

334.934

334.934

334.934

Reserves & Surplus

(25.216)

(75.736)

(139.971)

Net worth

309.718

259.198

194.963

 

 

 

 

long-term borrowings

0.000

0.000

0.834

Short term borrowings

0.000

0.000

0.076

Total borrowings

0.000

0.000

0.910

Debt/Equity ratio

0.000

0.000

0.005

 

 

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

41.710

44.042

10.515

 

 

5.591

(76.125)

 

 

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

41.710

44.042

10.515

Profit

0.595

(50.520)

(64.235)

 

1.43%

(114.71%)

(610.89%)

 


 

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

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

No

 

NOTE: Registered office of the company has been shifted from No.135, Siripuram Colony,Malakpet, Hyderabad – 500016, Andhra Pradesh, India to the present address w.e.f. 29.09.2006

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

FINANCIAL REVIEW

 

Many batches dispatched earlier were returned for repacking by Johnson and Johnson (per their specifications), our customer, and the credits for these were booked this year. Further, there have been no incremental orders and this, coupled with continuing operating costs and overheads, has resulted in lesser revenue and increased loss for the period.

 

BUSINESS REVIEW

 

Plans for increase of business are advancing, and with some orders coming in, there is optimism about the future. The Directors are exploring various additional ways to improve the Company’s business prospects. Plans for product diversification, new tie-ups and over-all improvement of internal processes are at an advanced stage. With the Indian economy showing no more than slow recovery, there is cautious optimism about the business prospects of the company. However, the Directors have faith in the fundamentals of the company and are aggressively working to maximize opportunities to jumpstart business.

 

BACKGROUND

 

Subject was incorporated on 18th March, 2004. The Company is presently engaged in the manufacture of drug formulations for Nicotine Replacement Therapy. The Company’s corporate office is located in Cherlapally, Hyderabad .

 

FIXED ASSETS

 

Tangible assets

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

Intangible assets

 

·         Brands and trade marks

·         Trade marks

·         Patents

·         Know-how

 

 

 

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 :

PRT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.