MIRA INFORM REPORT

 

 

Report Date :

22.01.2014

 

IDENTIFICATION DETAILS

 

Name :

SHAMROCK PHARMACHEMI PRIVATE LIMITED (w.e.f. 29.01.2007)

 

 

Formerly Known As :

SHAMROCK EXPORTS PRIVATE LIMITED

 

 

Registered Office :

83E, Hansraj Pragji Building, Off. Dr. E Moses Road, Worli, Mumbai – 400 018, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

11.06.1981

 

 

Com. Reg. No.:

11-024607

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U51900MH1981PTC024607

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of trading in Drugs and Pharmaceuticals.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 53000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management has failed to file the latest financials of 2013 with the government department.

 

As per the available financials, the company possesses a modest networth marked by low position of reserves during 2012. Profit margin also appears to be low.

 

The ratings also take into consideration the working capital intensive nature of the operations and the negative cash balance recorded during the year under review.

 

However, trade relations are fair. Business is active. Payment terms are reported as 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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

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.

 

 

 

LOCATIONS

 

Registered Office :

83E, Hansraj Pragji Building, Off. Dr. E Moses Road, Worli, Mumbai – 400 018, Maharashtra, India

Tel. No.:

91-22-40778877

Fax No.:

91-22-24903300

E-Mail :

accounts@shamrockindia.com

Website :

www.shamrockindia.com

 

 

DIRECTORS

 

AS ON 31.08.2013

 

Name :

Mrs. Sheetal Kamlesh Khokhani

Designation :

Director

Address :

Flat No.408, 409, Jeevan Vihar, 4, Manav Mandir Road, Mumbai – 400 004, Maharashtra, India

Date of Birth/Age :

12.02.1975

Date of Appointment :

01.11.2006

DIN No.:

00321930

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U17110MH1993PLC074875

SHAMROCK TEXYFAB LIMITED

Director

01/08/1999

01/08/1999

Active In Progress

NO

2

U51900MH1994PLC077080

SHAMROCK INTERNATIONAL LIMITED

Director

02/08/2004

02/08/2004

Active In Progress

NO

3

U74140MH1994PLC075963

SHAMROCK INFOSYS LIMITED

Director

02/08/2004

02/08/2004

Active

NO

4

U51900MH1981PTC024607

SHAMROCK PHARMACHEMI PRIVATE LIMITED

Director

01/11/2006

01/11/2006

Active

NO

 

 

Name :

Mr. Jitesh Rameshchandra Khokhani

Designation :

Director

Address :

Flat No.408, 409, Jeevan Vihar, 4, Manav Mandir Road, Mumbai – 400 004, Maharashtra, India

Date of Appointment :

01.11.2006

DIN No.:

00611815

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U65990MH1990PLC059380

SHAMROCK FINLEASE LIMITED

Director

28/10/1991

28/10/1991

Dormant

NO

2

U51900MH1994PLC077080

SHAMROCK INTERNATIONAL LIMITED

Director

01/08/1999

01/08/1999

Active In Progress

NO

3

U74300MH1991PTC062285

SHAMROCK ADVERTISING AND PUBLISHING COMPANY PRIVATE LIMITED

Director

01/08/1999

01/08/1999

Active In Progress

NO

4

U24239MH1981PTC024537

SHAMROCK PHARMACEUTICALS PRIVATE LIMITED

Director

04/09/2006

04/09/2006

Active In Progress

NO

5

U51900MH1981PTC024607

SHAMROCK PHARMACHEMI PRIVATE LIMITED

Director

01/11/2006

01/11/2006

Active

NO

6

U51397MH2001PLC133209

DOCTOR LIFELINE REMEDIES (INDIA) LIMITED

Director

01/12/2006

01/12/2006

Active

YES

7

U74140MH1994PLC075963

SHAMROCK INFOSYS LIMITED

Director

01/09/2011

01/09/2011

Active

NO

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.08.2013

 

Names of Shareholders

 

 

No. of Shares

Jitesh Rameshchandra Khokhani

 

982

Sheetal Kamlesh Khokhani

 

99018

 

 

 

Total

 

100000

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 31.08.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Trading in Drugs and Pharmaceuticals.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Citi Bank

·         DBS Bank Limited

·         Indian Bank

·         Hongkong and Shanghai Banking Corporation Bank

·         State Bank of India

·         Yes Bank

·         Kotak Mahindra Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Short Term Borrowings

 

 

Indian Bank

36.207

12.573

Balance with Indian Bank Overdraft A/c

7.444

4.385

 

 

 

Total

43.651

16.958

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Dharmesh M Kansara and Associates

Chartered Accountants

Address :

2B/3, 2nd Floor, Building No.21, Dr. N.N. Shah Marg, Chirabazar, Mumbai – 400 002, Maharashtra, India

Tel. No.:

91-22-32447986

Mobile No.:

91-9223264804 / 9869520686

E-Mail :

dmkansara@yahoo.com

PAN No.:

AGOPK4282C

 

 

Other Related Parties :

·         Doctor Lifeline Remedies (I) Limited

·         Shamrock International Limited

·         Shamrock Pharmaceuticals Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

10.000

10.000

(b) Reserves & Surplus

 

3.363

3.046

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

13.363

13.046

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.138

0.121

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.138

0.121

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

44.555

17.114

(b) Trade payables

 

49.906

71.777

(c) Other current liabilities

 

7.979

3.003

(d) Short-term provisions

 

0.312

0.197

Total Current Liabilities (4)

 

102.752

92.091

 

 

 

 

TOTAL

 

116.253

105.258

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

4.482

1.615

(ii) Intangible Assets

 

0.042

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

27.603

2.792

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

32.127

4.407

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

19.089

24.135

(c) Trade receivables

 

31.710

28.542

(d) Cash and cash equivalents

 

(0.135)

3.666

(e) Short-term loans and advances

 

32.498

41.604

(f) Other current assets

 

0.964

2.904

Total Current Assets

 

84.126

100.851

 

 

 

 

TOTAL

 

116.253

105.258

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

10.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

2.538

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

12.538

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

28.299

TOTAL BORROWING

 

 

28.299

DEFERRED TAX LIABILITIES

 

 

0.066

 

 

 

 

TOTAL

 

 

40.903

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

1.188

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

2.790

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

20.389

 

Sundry Debtors

 

 

46.546

 

Cash & Bank Balances

 

 

5.689

 

Other Current Assets

 

 

4.045

 

Loans & Advances

 

 

28.896

Total Current Assets

 

 

105.565

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

68.640

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

68.640

Net Current Assets

 

 

36.925

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

40.903

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

115.289

109.984

135.680

 

 

Other Income

1.543

0.724

NA

 

 

TOTAL                                         (A)

116.832

110.708

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

73.387

83.266

 

 

Changes in Inventories of finished goods

5.045

(3.745)

 

 

 

Employee Benefits Expenses

2.445

2.528

 

 

 

Other Expenses

32.009

26.694

 

 

 

TOTAL                                         (B)

112.886

108.743

 

 

 

 

 

 

Less

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

3.946

1.965

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2.867

1.046

 

 

 

 

 

 

 

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

1.079

0.919

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.445

0.169

 

 

 

 

 

 

 

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

0.634

0.750

0.719

 

 

 

 

 

Less

TAX                                                                  (H)

0.317

0.241

0.212

 

 

 

 

 

 

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

0.317

0.509

0.507

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

34.350

78.086

111.231

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.17

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.27

0.46

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.55

0.68

0.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.72

0.73

0.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.06

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.33

1.31

1.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.82

1.10

1.54888

 

 

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

No

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

 

 

NOTES:

 

·         Registered office address of the company has been shifted from Nariman Point, Mumbai – 400 021, Maharashtra, India to the present address w.e.f. 21.11.2006

 

·         No Charges Exist for Company.

 

 

PERFORMANCE:


During the year, turnover of subject has incurred from Rs.109.984 Millions to Rs.115.289 Millions and subject made a profit of Rs.0.317 Million after tax as compared to a net profit of Rs.0.509 Million in the previous year.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Short Term Borrowings

 

 

Shriram City Union Finance Limited

0.000

0.156

Tata Capital Limited

0.904

0.000

 

 

 

Total

0.904

0.156

 

 

 

 

 

 

 

 

FIXED ASSETS:

 

Tangible Assets

·         Computer

·         Camera

·         Furniture and Fixture

·         Mobile

·         Motor Car

·         Motor Car – Skoda Superb

·         Office Equipment

·         Plant and Machinery

 

Intangible Assets

·         Software

 


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.61.54

UK Pound

1

Rs.101.08

Euro

1

Rs.83.38

 

 

INFORMATION DETAILS

 

Report Prepared by :

NKT

 


 

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

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

 

29

 

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.