MIRA INFORM REPORT

 

 

Report Date :

15.12.2014

 

IDENTIFICATION DETAILS

 

Name :

TOSHBRO MEDICALS PRIVATE LIMITED

 

 

Registered Office :

8, Mohatta Bhavan, Off Dr. E Moses Road, Worli, Mumbai -  400018, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.12.2001

 

 

Com. Reg. No.:

11-134243

 

 

Capital Investment / Paid-up Capital :

Rs. 8.000 Millions

 

 

CIN No.:

[Company Identification No.]

U33110MH2001PTC134243

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in the manufacturing and trading of medical equipments primarily related to Ophthalmology, Neurosurgery, Dentistry and ENT.

 

 

No. of Employees :

Information declined by the 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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The rating is constrained on account of intensely competitive industry and large working capital requirements.

 

However, trade relations are fair. Business is active. Payment terms 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating = B

Rating Explanation

Have risk prone credit quality and canaries very high credit risk.

Date

27.11.2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

27.11.2014

 

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAILTERS’ 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 DENIED

 

MANAGEMENT NON CO-OPERATIVE

 

CONTACT NO.: 91-22-43552727

 

LOCATIONS

 

Registered Office / Headquarter :

8, Mohatta Bhavan, Off Dr. E Moses Road, Worli, Mumbai -  400018, Maharashtra, India

Tel. No.:

91-22-43552727

Fax No.:

91-22-24936166 

E-Mail :

toshbroc@vsnl.com

info@toshbromedicals.com 

dfernandes@toshbromedicals.com 

skawthalkar@toshbromedicals.com 

Website :

http://toshbromedicals.com

 

 

Branch Office :

Located At :

 

  • Mumbai
  • Ahmedabad
  • Bangalore
  • Chennai
  • Jaipur
  • Kochi
  • Lucknow 
  • Ludhiana

 

 

Factory  :

303, Vikram Tower, Rajendra Place, New Delhi -11000, India

Tel. No.:

91-11-41538361 / 2 / 25773438

Fax No.:

91-11-41538362 / 25724872

E-Mail :

Delhi@toshbromedicals.com

gseda@toshbromedicals.com

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Arun Bhagwandas Toshniwal

Designation :

Director

Address :

16, Ishwar Bhavan, A Road, Churchgate, Mumbai -  400020, Maharashtra, India

Date of Birth/Age :

29.08.1942

Date of Appointment :

14.12.2001

DIN No.:

00144662

 

 

Name :

Anurag Toshniwal

Designation :

Director

Address :

12, Ishwar Bhavan, A Road, Churchgate, Mumbai -  400020, Maharashtra, India

Date of Birth/Age :

10.06.1973

Date of Appointment :

14.12.2001

DIN No.:

00426913

 

 

Name :

Shiv Karnani

Designation :

Director

Address :

7/1, Nafar Kundu Road, Kolkata – 700026, West Bengal, India

Date of Birth/Age :

11.01.1964

Date of Appointment :

27.12.2001

DIN No.:

00245908

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Arun Bhagwandas Toshniwal

 

15200

Svetlana Toshniwal

 

9600

Arun Toshniwal

 

11200

Kamla Toshniwal

 

11200

Aparna Toshniwal

 

1500

Chemito Consultants Services Private Limited, India

 

8000

Shiv Karnani

 

8000

Alka Karnani

 

8000

Vir Toshniwal Trust, India

 

7300

 

 

 

Total

 

80000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Bodies corporate

10.00

Directors or relatives of Directors

90.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in the manufacturing and trading of medical equipments primarily related to Ophthalmology, Neurosurgery, Dentistry and ENT.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

 

 

GENERAL INFORMATION

 

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

  • State Bank of India, Small And Medium Enterprise Branch, Shivsagar Estate, Worli, Mumbai - 400018, Maharashtra, India

 

  • Bank of Baroda, Backbay Reclamation Branch, Ram Mahal, Dinshaw Wachha Marg, Mumbai - 400020, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

From HDFC Bank Limited, secured by fixed deposit receipt of an associates company pledged.

5.972

8.116

From State Bank of India, secured by hypothecation of Book debts and inventory and Mortgage of Factory Land and Building of Associates Companies. 

61.795

53.565

 

 

 

Total

67.767

61.681

 

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

V.K. Karnani and Company

Chartered Accountants

Address :

7/20 and 29, Tardeo AC Market, Tardeo, Mumbai – 400034, Maharashtra, India

Tel. No:

91-22-23514295 / 23514261

Fax No.:

91-22-23514297

PAN No. :

AABPK4946Q

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Chemito Technologies Private Limited
  • Chemito Instruments Private Limited
  • Chemito Consultants Services Private Limited
  • Vir Toshniwal Trust
  • Cromlelite Industries India Private Limited
  • Saluint Intermediates and Chemicals Private Limited
  • Toshbro Trading Private Limited
  • Toshbro Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80,000

Equity Shares

Rs.100/- each

Rs.8.000 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

8.000

6.000

6.000

(b) Reserves & Surplus

35.210

28.999

25.492

(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)

43.210

34.999

31.492

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

58.508

48.387

75.395

(b) Deferred tax liabilities (Net)

0.000

0.028

0.114

(c) Other long term liabilities

0.297

0.261

0.459

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

58.805

48.676

75.968

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

67.767

71.681

46.059

(b) Trade payables

85.355

61.191

38.886

(c) Other current liabilities

12.282

10.274

13.827

(d) Short-term provisions

10.750

8.459

1.857

Total Current Liabilities (4)

176.154

151.605

100.629

 

 

 

 

TOTAL

278.169

235.280

208.089

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.958

6.211

6.946

(ii) Intangible Assets

0.100

0.100

0.100

(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)

0.097

0.000

0.000

(d)  Long-term Loan and Advances

3.997

3.594

4.134

(e) Other Non-current assets

54.575

3.958

9.809

Total Non-Current Assets

63.727

13.863

20.989

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

89.283

59.764

50.412

(c) Trade receivables

91.681

119.359

88.881

(d) Cash and cash equivalents

10.169

18.025

19.705

(e) Short-term loans and advances

22.674

23.286

26.249

(f) Other current assets

0.635

0.983

1.853

Total Current Assets

214.442

221.417

187.100

 

 

 

 

TOTAL

278.169

235.280

208.089

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

403.481

347.269

289.253

 

Other Income

3.647

3.201

3.688

 

TOTAL (A)

407.128

350.470

292.941

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

288.583

223.781

171.424

 

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

(26.146)

1.243

11.620

 

Employees benefits expense

48.054

45.783

38.653

 

Other expenses

71.306

56.502

49.321

 

TOTAL (B)

381.797

327.309

271.018

 

 

 

 

 

Less

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

25.331

23.161

21.923

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

18.294

16.710

23.096

 

 

 

 

 

 

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

7.037

6.451

(1.173)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.838

2.197

2.379

 

 

 

 

 

 

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

5.199

4.254

(3.552)

 

 

 

 

 

Less

TAX (H)

0.989

0.746

(0.092)

 

 

 

 

 

 

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

4.210

3.508

(3.460)

 

 

 

 

 

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Sales Commission

77.479

65.995

59.007

 

TOTAL EARNINGS

77.479

65.995

59.007

 

 

 

 

 

 

IMPORTS

 

 

 

 

Medical Equipment and Components/Stores parts

236.595

188.631

129.230

 

TOTAL IMPORTS

236.595

188.631

129.230

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

70.00

58.00

(58.00)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin PAT/ Sales

(%)

1.04

1.01

(1.20)

 

 

 

 

 

PBIDT / Sales

(%)

6.28

6.67

7.58

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.87

1.81

(1.71)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.12

(0.11)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.92

3.43

3.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.46

1.86

 

 

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

6.000

6.000

8.000

Reserves & Surplus

25.492

28.999

35.210

Net worth

31.492

34.999

43.210

 

 

 

 

long-term borrowings

75.395

48.387

58.508

Short term borrowings

46.059

71.681

67.767

Total borrowings

121.454

120.068

126.275

Debt/Equity ratio

3.857

3.431

2.922

 

 

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

289.253

347.269

403.481

 

 

20.057

16.187

 

 

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

289.253

347.269

403.481

Profit

(3.460)

3.508

4.210

 

(1.20%)

1.01%

1.04%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

 

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

Yes

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Loans from Directors

1.377

2.939

Loans from shareholders and others

13.340

10.106

Loans from Associates Companies 

43.791

35.342

 

 

 

Total

58.508

48.387

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10231560

13/07/2010

115,000,000.00

STATE BANK OF INDIA

SMALL AND MEDIUM ENTERPRISE BRANCH, SHIVSAGAR ES 
TATE, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

A90224601

 

 

FIXED ASSETS

 

  • Furniture and fixtures
  • Computers
  • Office equipment
  • Testing equipment
  • Air conditioner
  • Vehicle

 

 


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 records 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.62.44

UK Pound

1

Rs.98.15

Euro

1

Rs.77.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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.