|
Report Date : |
20.01.2014 |
IDENTIFICATION DETAILS
|
Name : |
VALIANT ORGANICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
109 Udyog Kshetra, 1st Floor, |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
16.02.2005 |
|
|
|
|
Com. Reg. No.: |
11-151348 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.3.640
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24230MH2005PTC151348 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMV12015D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Organic Chemicals. |
|
|
|
|
No. of Employees
: |
50 [Approximately] |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (50) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 597000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record.
Company has performed well. Overall financial position of the company seems
to be above average. Trade relation reported to be fair. Business is active. Payment terms
are reported to be regular and as per commitment. 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.
INDIAN ECONOMIC OVERVIEW
India’s current
account deficit narrowed in the quarter ended September as government measures
to curb imports, especially gold, kicked in. The current account deficit,
the excess of a country’s imports of goods and services over exports, narrowed
to $ 5.2 billion from $ 21 billion in the year ago period, according to
provisional Reserve Bank of India data. Finance Minister P. Chidambaram said
the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and
the latest data suggests the government may achieve the target.
India was ranked 94th
among the world’s most corrupt nations list. Denmark and New Zealand topped as
the cleanest while Somalia emerged as the most corrupt.
India’s services
sector activity witnessed a moderate improvement in November over the previous month,
even while indicating the fifth successive monthly contraction, according the
HSBC survey.
$53 million
estimated losses suffered by India due to phishing attacks during the third
quarter, according to a study by RSA. India ranks fourth in the list of nations
hit by phishing attacks. The US remained at the top of the charts. Phishing is
the process of acquiring information such as user names, passwords and credit
card details by sending e-mails disguised as official mails.
Rs.4080 million
worth of mobile-phone-based transactions by July 2013 compared to Rs.260
million in September, 2012, according to Deloitte report. The number of
transactions has shot up from 94000 to 701000.
India aims to earn
Rs.400000 million from the bandwidth auction set for January. The merger and
acquisition guidelines, cleared by a group of ministers, will be out before the
auction begins so that players can make informed decisions on the auctions.
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. Arvind Chheda |
|
Designation : |
Director |
|
Contact No.: |
91-22-25913767 |
|
Date : |
16.01.2014 |
LOCATIONS
|
Registered Office : |
109 Udyog Kshetra, 1st Floor, |
|
Tel. No.: |
91-22-25913767/ 25913768 |
|
Fax No.: |
91-22-25913765 |
|
E-Mail : |
|
|
|
|
|
Factory : |
2906 and 755, GIDC, Sarigam – 396155, |
DIRECTORS
AS ON 30.09.2013
|
Name : |
Mr. Hemchand Gala |
|
Designation : |
Director |
|
Address : |
3-B, Amrit, P.M. Road, Santacruz (West), Mumbai-400054, Maharashtra,
India |
|
Date of Birth/Age : |
24.11.1948 |
|
Qualification : |
Chemicals Engineer |
|
Date of Appointment : |
16.02.2005 |
|
Din No.: |
01587225 |
|
|
|
|
Name : |
Mr. Arvind Kanji Chheda |
|
Designation : |
Director |
|
Address : |
A-8, Mahesh Apartment, B M Bhargava Marg, Santacruz, West, Mumbai –
400054, |
|
Date of Birth/Age : |
01.07.1959 |
|
Qualification : |
Diploma Commerce |
|
Date of Appointment : |
16.02.2005 |
|
Din No.: |
00299741 |
|
|
|
|
Name : |
Mr. Vicky Hemchand Gala |
|
Designation : |
Director |
|
Address : |
3-B, Amrit P.M. Road, Santacruz (West), Mumbai-400054, Maharashtra,
India |
|
Date of Birth/Age : |
05.05.1981 |
|
Date of Appointment : |
01.04.2012 |
|
Din No.: |
05235515 |
|
|
|
|
Name : |
Mr. Vishnu Jotiram Sawant |
|
Designation : |
Director |
|
Address : |
Government Employee Shanti CHS Limited, Plot No. 1514, H. Room No.
E-403, Chanod Vapi, Valsad-396195, Gujarat, India |
|
Date of Birth/Age : |
01.06.1962 |
|
Date of Appointment : |
06.04.2011 |
|
Din No.: |
03477593 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Hemchand Lalji Gala |
|
35627 |
|
Arvind K Chheda |
|
45504 |
|
Aarti Rajendra Gogri |
|
47324 |
|
Manisha Rashesh Gogri |
|
61886 |
|
Meena Manoj Chheda |
|
45504 |
|
Bhanumati Mohan Savla |
|
34613 |
|
Dhanvanti Hemchand Gala |
|
20767 |
|
Vicky Hemchand Gala |
|
34613 |
|
Sumeet Mohanlal Savla |
|
38194 |
|
|
|
|
|
TOTAL
|
|
364032 |
AS ON 30.09.2013
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
38.00 |
|
Other
top fifty shareholders |
|
62.00 |
|
TOTAL |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Organic Chemicals. |
|
|
|
|
Exports : |
|
|
Products : |
Organic Chemicals |
|
Countries : |
·
USA ·
Europe ·
Japan |
|
|
|
|
Imports : |
|
|
Products : |
Raw Materials |
|
Countries : |
·
USA ·
Europe ·
Taiwan ·
Korea |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Customers : |
End Users |
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
50 [Approximately] |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
|
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Madan Dedhia and Associates Chartered Accountants |
|
Address : |
204, Chheda Bhavan, 98, Surat Street, Masjid East, Mumbai-400009,
Maharashtra, India |
|
PAN No: |
AAAPV8139M |
CAPITAL STRUCTURE
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
750000 |
Equity Shares |
Rs.10/- each |
Rs.7.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
364032 |
Equity Shares |
Rs.10/- each
|
Rs.3.640
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 |
3.640 |
4.278 |
4.278 |
|
(b) Reserves & Surplus |
145.802 |
151.411 |
124.632 |
|
(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) |
149.442 |
155.689 |
128.910 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
13.003 |
11.809 |
11.096 |
|
(c) Other long
term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
13.003 |
11.809 |
11.096 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
23.104 |
20.106 |
9.230 |
|
(b)
Trade payables |
50.571 |
27.134 |
39.570 |
|
(c)
Other current liabilities |
1.220 |
1.142 |
1.340 |
|
(d) Short-term
provisions |
39.037 |
47.071 |
26.962 |
|
Total Current
Liabilities (4) |
113.932 |
95.453 |
77.102 |
|
|
|
|
|
|
TOTAL |
276.377 |
262.951 |
217.108 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
97.652 |
95.845 |
94.270 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
1.945 |
|
(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 |
24.823 |
3.917 |
3.916 |
|
(c) Deferred tax
assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
2.043 |
1.367 |
1.372 |
|
(e) Other
Non-current assets |
0.033 |
0.049 |
0.066 |
|
Total Non-Current
Assets |
124.551 |
101.178 |
101.569 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
25.180 |
32.348 |
20.875 |
|
(c)
Trade receivables |
65.928 |
61.762 |
41.888 |
|
(d) Cash
and cash equivalents |
24.573 |
25.832 |
24.294 |
|
(e)
Short-term loans and advances |
36.145 |
41.831 |
28.482 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
151.826 |
161.773 |
115.539 |
|
|
|
|
|
|
TOTAL |
276.377 |
262.951 |
217.108 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
339.945 |
326.767 |
260.981 |
|
|
|
Other Income |
12.215 |
5.124 |
5.491 |
|
|
|
TOTAL |
352.160 |
331.891 |
266.472 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
291.617 |
272.443 |
220.151 |
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX |
60.543 |
59.448 |
46.321 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
20.950 |
20.239 |
19.587 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX |
39.593 |
39.209 |
26.734 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
128.215 |
126.910 |
107.766 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
108.76 |
-- |
-- |
|
NOTE: there is a typo
error in the 2013 director report. The amount (Profit After Tax) mentioned in the
director report is 39.540 Millions whereas the correct amount should be 39.593
Millions.
Expected Sales (2013-14) : Rs.370.000 Millions.
The above information has been parted by Mr. Arvind Chheda.
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
11.24
|
11.81 |
10.03 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
17.81
|
18.19 |
17.75 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
24.07
|
22.95 |
21.73 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.41
|
0.38 |
0.35 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.15
|
0.13 |
0.07 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.33
|
1.69 |
1.50 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF CURRENT MATURITIES OF LONG TERM
DEBT: 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 |
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) |
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] |
PAN of Proprietor/Partner/Director, if available |
No |
|
32] |
Date
of Birth 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 |
10364902 |
11/07/2012 |
60,000,000.00 |
CITIBANK N. A. |
TRENT HOUSE, 2ND
FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (E), MUMBAI-
400051, MAHARASHTRA, INDIA |
B43368596 |
OPERATIONS:
During the period, the company has achieved a
gross turnover of Rs.352.200 Millions as against Rs.331.900 Millions (previous year).
In view of this achievement, the profit after tax for the period has gone up to
Rs.39.500 Millions as against Rs.39.200 Millions (previous year).
|
Unsecured Loan |
As
on 31.03.2013 [Rs.
in Millions] |
As
on 31.03.2012 [Rs.
in Millions] |
|
Short Term
Borrowings |
|
|
|
Loans and Advances From Related Parties |
16.400 |
14.730 |
|
TOTAL
|
16.400 |
14.730 |
FIXED ASSETS:
·
Land
·
Factory Building
·
Residential Buildings
·
Plant and Machinery
·
Lab Equipments
·
Goodwill
·
Know-how
·
Furniture and fixture
·
Computer System
·
Office Equipments
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.61.35 |
|
|
1 |
Rs.100.21 |
|
Euro |
1 |
Rs.83.52 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
50 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.