1. Summary Information

Country

INDIA

Company Name

SHAKTI CHEMICALS

Principal Name 1

MR. NEHAL KUMAR HASMUKH GANDHI

Status

SATISFACTORY

Principal Name 2

--

Registration #

--

Street Address

103, MANDVI NAVJIVAN, 121/127, KAZI SAYED STREET, MASJID, MUMBAI – 400 003, MAHARASHTRA

Established Date

1996

SIC Code

--

Telephone#

91-22-67435077

Business Style 1

TRADER

Fax #

91-22-23424488

Business Style 2

IMPORTER

Homepage

NOT AVAILABLE

Product Name 1

CHEMICALS

# of employees

10 (Approximately)

Product Name 2

SOLVENTS

 Capital Investment

RS.131,868,000/-

Product Name 3

--

Shareholders

--

Banking

ICICI BANK LIMITED

Public Limited Corp.

NO

Business Period

18 YEARS

IPO

NO

International Ins.

--

Public Enterprise

NO

Rating

Ba (46)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

--

2. Summary Financial Statement

Balance Sheet as of

31.03.2013

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

295,611,000

Current Liabilities

240,051,000

Inventories

106,084,000

Long-term Liabilities

43,280,000 

Fixed Assets

12,159,000

Other Liabilities

0,000

Deferred Assets

0,000

Total Liabilities

 283,331,000

Invest& other Assets

1,345,000

Retained Earnings

0,000

 

 

Net Worth

131,868,000

Total Assets

415,199,000

Total Liab. & Equity

415,199,000

 Total Assets

(Previous Year)

388,084,000

 

 

P/L Statement as of

31.03.2013

(Unit: Indian Rs.)

Sales

1,144,316,000

Net Profit

17,713,000

Sales (Previous yr)

1,125,453,000

Net Profit(Prev.yr)

22,574,000

 


MIRA INFORM REPORT

 

 

Report Date :

28.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SHAKTI CHEMICALS

 

 

Registered Office :

103, Mandvi Navjivan, 121/127, Kazi Sayed Street, Masjid, Mumbai – 400 003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Years of Established :

1996

 

 

Capital Investment / Paid-up Capital :

Rs.131.868 millions

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Trader and Importer of Chemicals and Solvents.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 527000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietary concern having a satisfactory track record.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

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

 

NOTES :

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

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

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 31-03-2012.

 

INFORMATION PARTED BY

 

Name :

Mr. Dharmesh

Designation :

Accounts Manager

Contact No.:

91-22-67435077

Date :

25.02.2014

 

 

LOCATIONS

 

Registered Office :

103, Mandvi Navjivan, 121/127, Kazi Sayed Street, Masjid, Mumbai – 400 003, Maharashtra, India

Tel. No.:

91-22-67435077/ 23438264/ 66313003/ 66313004/ 66313300

Fax No.:

91-22-23424488

E-Mail :

shaktichemicals@hotmail.com

Area :

800 sq. ft. (Confirmed by management)

Location :

Owned

 


 

SOLE PROPRIETOR

 

Name :

Mr. Nehal Kumar Hasmukh Gandhi

Designation :

Proprietor

Date of Birth/Age :

40 Years

Qualification :

Graduate

 

 

KEY EXECUTIVES

 

Name :

Mr. Dharmesh

Designation :

Accounts Manager

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Chemicals and Solvents.

 

 

Imports :

 

Products :

  • Raw Materials

Countries :

  • China
  • Taiwan
  • Europe
  • Korea
  • USA
  • Japan

 

 

Terms :

 

Selling :

PD Terms (Post Dated Cheque)

 

 

Purchasing :

L/C

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

  • ICICI Bank Limited, Churchgate Branch, Mumbai, Maharashtra, India 
  • Standard Chartered Bank, Churchgate Branch, Mumbai, Maharashtra, India 
  • HDFC Bank Limited
  • Bank of Baroda

 

 

Facilities :

Cash Credit: Rs.30.000 millions (Form ICICI Bank Limited) and Rs.35.000 millions (From Standard Chartered Bank)

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P.M. Nayak and Company

Chartered Accountants

Address :

Mumbai, Maharashtra, India

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Capital Investment :

 

Owned :

Rs.131.868 millions

Borrowed :

--

Total :

Rs.131.868 millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’s Capital

131.868

102.774

80.113

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

131.868

102.774

80.113

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

43.280

51.336

39.583

TOTAL BORROWING

43.280

51.336

39.583

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

175.148

154.110

119.696

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

12.159

12.161

7.053

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.345

1.345

1.345

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

106.084

100.631

118.340

 

Sundry Debtors

242.066

222.946

210.191

 

Cash & Bank Balances

0.793
1.967

0.735

 

Other Current Assets

9.897
5.062

1.323

 

Loans, Advances & Deposits

42.855
43.972

36.266

Total Current Assets

401.695

374.578

366.855

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

201.265

205.580

218.759

 

Other Current Liabilities & Provisions

38.786
28.394

36.798

Total Current Liabilities

240.051

233.974

255.557

Net Current Assets

161.644
140.604

111.298

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

175.148

154.110

119.696

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1144.316

1125.453

1018.942

 

 

Other Income

15.662

10.194

7.571

 

 

TOTAL                                    

1159.978

 1135.647

1026.513

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of goods sold

1069.065

1037.416

965.865

 

 

Custom Duty

17.128

8.719

1.754

 

 

Loading / Unloading Charge

0.462

0.570

0.621

 

 

Clearing and Forwarding Charge

10.204

13.095

13.315

 

 

Commission on purchase

0.257

0.743

0.123

 

 

Expenses on Purchase

0.259

1.350

0.765

 

 

Clearing Agency Charges

1.593

1.494

1.629

 

 

Short Lifting on Sales

0.570

0.000

0.000

 

 

Rate Difference

0.106

0.000

0.000

 

 

Transportation and Freight 

3.349

4.550

2.606

 

 

Exchange rate Difference

9.819

17.924

0.000

 

 

Professional Tax

0.022

0.014

0.013

 

 

Warehouse Charges

1.248

1.510

1.555

 

 

Telephone Charges

0.134

0.139

0.155

 

 

Bank Charges

1.036

1.786

1.397

 

 

Printing and Stationery

0.036

0.053

0.048

 

 

Conveyance

0.027

0.031

0.037

 

 

Miscellaneous Expenses

0.016

0.015

0.032

 

 

Rent Office

0.515

0.620

0.492

 

 

Postage and Courier

0.022

0.020

0.017

 

 

Car Expenses

0.094

0.103

0.071

 

 

Insurance Charges

0.609

0.482

0.158

 

 

Bank Interest

5.052

4.603

2.906

 

 

Service Tax

0.351

0.121

0.091

 

 

Interest on Loan

5.079

5.649

5.154

 

 

Travelling Expenses

0.060

0.128

0.010

 

 

Professional Fees

0.332

0.332

0.173

 

 

Salary

1.398

1.196

1.079

 

 

Commission on Sale

0.509

0.334

0.414

 

 

Brokerage

4.613

4.602

4.446

 

 

Administrative and Managerial Charge

0.072

0.072

0.072

 

 

Electricity Expenses

0.092

0.040

0.052

 

 

Sales Tax - Others

0.110

0.872

0.149

 

 

Entertainment Expenses

0.051

0.066

0.089

 

 

Diwali Presentation / Laxmi Pooja Expenses 

0.000

0.040

0.019

 

 

Repairs and Maintenance

0.020

0.016

0.019

 

 

Advertisement

0.035

0.006

0.146

 

 

Testing Expenses

0.063

0.006

0.001

 

 

LC Expresses

3.690

3.371

3.288

 

 

Interest on Late Payment

0.000

0.268

0.000

 

 

Donation

0.005

0.006

0.011

 

 

Forwarding Expenses

0.000

0.003

0.007

 

 

LC Discounting Charges

0.156

0.000

0.000

 

 

Discount Expenses

0.123

0.000

0.060

 

 

Storage Container Charge

3.641

0.447

0.356

 

 

Society Maintenance Expenses

0.038

0.039

0.072

 

 

Motor Car Loan Interest paid

0.000

0.000

0.014

 

 

Loss on Dollar Forward Booking

0.000

0.000

0.019

 

 

TOTAL                                    

1142.061

1112.851

1009.300

 

 

 

 

 

 

PROFIT BEFORE/ (LOSS) TAX, DEPRECIATION AND AMORTISATION

17.917

22.796

17.213

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.204

0.222

0.215

 

 

 

 

 

 

NET PROFIT/ (LOSS)

17.713

22.574

16.998

           

 

Expected Sales (2013-2014): Rs.1200.000 millions

 

The above information has been parted by Mr. Dharmesh (Accounts Manager).

 

Note : Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.53

1.99

1.66

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.55

2.01

1.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.28

5.84

4.55

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.22

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.33

0.50

0.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.67

1.60

1.44

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

80.113

102.774

131.868

Reserves & Surplus

0.000

0.000

0.000

Net worth

80.113

102.774

131.868

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

39.583

51.336

43.280

Total borrowings

39.583

51.336

43.280

Debt/Equity ratio

0.494

0.500

0.328

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

1018.942

1125.453

1144.316

 

 

10.453

1.676

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

1018.942

1125.453

1144.316

Profit

16.998

22.574

17.713

 

1.67%

2.01%

1.55%

 

 

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

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

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

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

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

 


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.61.94

UK Pound

1

Rs.103.31

Euro

1

Rs.85.11

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.