MIRA INFORM REPORT

 

 

Report Date :

11.12.2014

 

IDENTIFICATION DETAILS

 

Name :

CHEMCAPS LIMITED

 

 

Registered Office :

205, Elite House 36 Community, Kailash Colony Extension, New Delhi – 110 048

 

 

Country :

India.

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.06.1980

 

 

Com. Reg. No.:

55-091361

 

 

Capital Investment / Paid-up Capital :

Rs.13.450 Millions

 

 

CIN No.:

[Company Identification No.]

L51397DL1980PLC091361

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Empty Hard Gelatin Capsules.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 69000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate financial risk profile due to low profitability.

 

However, trade relation are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

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 PARTED BY

 

Name :

Mr. Harish

Designation :

Accounts Officer

Contact No.:

91-11-29247492

Date :

10.12.2014

 

 

LOCATIONS

 

Registered Office:

205, Elite House 36 Community, Kailash Colony Extension, New Delhi – 110 048, india

Tel. No.:

91-11-29247492 / 264447492 / 29234774

Fax No.:

91-11-26442889 / 29247492

E-Mail :

chemcaps@vsnl.com

mittal@chemcaps.com

Website :

www.chemcaps.com

Location :

Rented

 

 

Corporate Office/ Factory :

C-584, RIICO Industrial Area, Bhiwadi – 301 019, District Alwar, Rajasthan, India

Tel. No.:

91-1493-220746 / 221052

E-Mail :

chemcaps@touchtelindia.net

Location :

Owned

 

 

DIRECTORS

 

As on 26.09.2014

 

Name :

Mr. Prem Chand Goel

Designation :

Managing Director

Address :

79, Sukhdev Vihar,New Delhi – 110 025, India

Date of Birth/Age :

10.01.1943

Date of Appointment :

18.06.1983

DIN No.:

00516619

 

 

Name :

Mr. Arun Kumar Mittal

Designation :

Whole-time Director

Address :

D810, New Friends Colony, New Delhi – 110 025, India

Date of Birth/Age :

30.06.1954

Date of Appointment :

18.06.1983

DIN No.:

00049425

 

 

Name :

Mr. Vinay Mahajan

Designation :

Whole-time Director

Address :

193, Sukhdev Vihar, New Delhi – 110 025, India

Date of Birth/Age :

10.12.1954

Date of Appointment :

18.06.1983

DIN No.:

02713603

 

 

Name :

Mr. Surendra Pal Gugnani

Designation :

Director

Address :

B 15, Soami Nagar, New Delhi – 110 065, India

Date of Birth/Age :

11.04.1927

Date of Appointment :

07.10.1986

DIN No.:

00011239

 

 

Name :

Mr. Surender Kumar  Ajmani

Designation :

Director

Address :

F 223, New Rajinder Nagar, New Delhi – 110 060, India

Date of Birth/Age :

10.10.1939

Date of Appointment :

20.07.1987

DIN No.:

00196234

 

KEY EXECUTIVES

 

Name :

Mr. Harish

Designation :

Accounts Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2014

 

SHAREHOLDING DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2014

 

Category

Percentage

Public Financial Companies

3.62

Bodies corporate

0.07

Directors or relatives of Directors

65.87

Other top fifty shareholders

30.44

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Empty Hard Gelatin Capsules.

 

 

Products :

Item Code No.

Product Description

35030020

Empty Hard Gelatine Capsules

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Empty Hard Gelatin Capsules

Countries :

·         Israel

·         South Korea

·         Bangladesh

 

 

Terms :

 

Selling :

Cash and advance Payment

 

 

Purchasing :

Cash and advance Payment

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Sndoz India Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Operator denied to transfer without concern persons name

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

--

--

--

--

--

--

Remark:

Not Divulged

 

 

Customers :

Reference :

Narmada Gelatines Limited

Name of the Person :

Mr. Khan (Sales Manager)

Contact No.:

91-9229207138

Since How Long Known :

25 Years

Maximum Limit Dealt :

Rs.2.400 Million

Experience :

Product Quality

Delivery Behaviour

Overall

Excellent

Good

Good

Remark:

Its welknow company, we are satisfied in dealing with them

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Bank Name

State Bank of India

Branch

Greater Kailash, Part I,

New Delhi - 110048,

Delhi, India

Person Name (With Designation)

91-11-29231350

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Constantly Ringing

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

0.000

0.213

Short-term borrowings

 

 

Rupee term loans from banks

21.783

17.610

Total

21.783

17.823

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Aggarwal and Rampal

Chartered Accountants

Address :

367, LG Floor, Masjid Marg, Greater Kailash-3, New Delhi – 110 048, India

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

AAACFD9312N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises which are owned, or have significant

influence of or are partners with Key management personnel and their relatives:

·         Proderna Biotech Private Limited, India [U74999DL2006PTC156177]

·         Penam Laboratories Limited, India [U24231DL1989PLC037287]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs. 10/- each

Rs.20.000 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1345000

Equity Shares

Rs. 10/- each

Rs.13.450 Millions

 

 

 

 

 


 

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

13.450

13.450

13.450

(b) Reserves & Surplus

10.699

10.338

10.136

(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)

24.149

23.788

23.586

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.213

0.402

(b) Deferred tax liabilities (Net)

0.155

0.354

0.508

(c) Other long term liabilities

1.185

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1.340

0.567

0.910

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

21.783

17.610

18.656

(b) Trade payables

9.907

10.696

8.593

(c) Other current liabilities

4.062

3.800

4.371

(d) Short-term provisions

0.363

0.251

0.001

Total Current Liabilities (4)

36.115

32.357

31.621

 

 

 

 

TOTAL

61.604

56.712

56.117

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.775

12.159

13.755

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.223

1.040

0.903

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.998

13.199

14.658

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.961

24.078

21.674

(c) Trade receivables

15.297

13.952

11.241

(d) Cash and cash equivalents

0.779

1.271

1.043

(e) Short-term loans and advances

5.458

3.992

5.650

(f) Other current assets

0.111

0.220

1.851

Total Current Assets

48.606

43.513

41.459

 

 

 

 

TOTAL

61.604

56.712

56.117

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

71.643

63.026

57.749

 

Other Income

0.774

0.906

1.080

 

TOTAL (A)

72.417

63.932

58.829

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

34.878

27.445

22.244

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(4.185)

(1.235)

(3.195)

 

Employees benefits expense

13.573

12.468

12.109

 

Other expenses

23.443

20.477

22.575

 

Extraordinary items

0.000

0.013

0.000

 

TOTAL (B)

67.709

59.168

53.733

 

 

 

 

 

Less

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

4.708

4.764

5.096

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.376

2.682

3.330

 

 

 

 

 

 

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

2.332

2.082

1.766

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.811

1.783

1.747

 

 

 

 

 

 

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

0.521

0.299

0.019

 

 

 

 

 

Less

TAX (I)

0.164

0.097

(0.080)

 

 

 

 

 

 

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

0.357

0.202

0.099

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.27

0.15

0.07

 

 

 

Expected Sales (2014-2015) : Rs.75.000 Millions

 

The above information has been parted by Mr. Harish (Accounts Officer)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.50

0.32

0.17

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.57

7.56

8.82

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.85

0.53

0.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.01

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.90

0.75

0.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.35

1.34

1.31

 

 

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

13.450

13.450

13.450

Reserves & Surplus

10.136

10.338

10.699

Net worth

23.586

23.788

24.149

 

 

 

 

long-term borrowings

0.402

0.213

0.000

Short term borrowings

18.656

17.610

21.783

Total borrowings

19.058

17.823

21.783

Debt/Equity ratio

0.808

0.749

0.902

 

 

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

57.749

63.026

71.643

 

 

9.138

13.672

 

 

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

57.749

63.026

71.643

Profit

0.099

0.202

0.357

 

0.17%

0.32%

0.50%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10001499

10/12/2012 *

22,000,000.00

STATE BANK OF INDIA

GREATER KAILASH, PART I, NEW DELHI, DELHI - 11004
8, INDIA

B65476178

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

·         Other equipments

 

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.61.95

UK Pound

1

Rs.97.16

Euro

1

Rs.76.75

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

 

33

 

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.