MIRA INFORM REPORT

 

 

Report Date :

17.06.2014

 

IDENTIFICATION DETAILS

 

Name :

UNIVERSAL CHEMICALS

 

 

Registered Office :

# 25-13/1/2, Flat No. G3, Kousalya Residency, Talla Basti, East Anand Bagh, Malkajgiri, Hyderabad -500047, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Year of Establishment :

01.04.2006

 

 

Capital Investment / Paid-up Capital :

Not  Divulged

 

 

TIN No.:

28215394810

 

 

PAN No.:

[Permanent Account No.]

AEJPN2110H

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer and Trader of Boiler feed chemicals, cooling tower chemicals, descaling compounds, fungus removers, AHU chemicals, etc.

 

 

No. of Employees :

40 (Approximately) (In Office = 30 and In Factory = 10)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietary concern having satisfactory track record.

 

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

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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. P. Anil Kumar

Designation :

Sales and Service Manager

Contact No.:

91-9849079566 / 9052966566

Date :

02.06.2014

 

 

LOCATIONS

 

Registered Office :

# 25-13/1/2, Flat No. G3, Kousalya Residency, Talla Basti, East Anand Bagh, Malkajgiri, Hyderabad -500047, Andhra Pradesh, India

Tel. No.:

91-40-65264118

Mobile No.:

91-9849875233 (Mr. Ramesh)

91-9849079566 (Mr. Anil Kumar)

Fax No.:

91-40-27245233

E-Mail :

admin@universalchemicals.co.in

Website :

www.universalchemicals.co.in

Area :

150 s. ft.

Location :

Owned

 

 

Factory :

Plot No.171, Krishna Nagar, Moulali, Hyderabad  - 500040, Andhra Pradesh, India

E-Mail :

stores@universalchemicals.co.in

Area :

230 sq. ft.

Location :

Owned

 

 

SOLE PROPRIETOR

 

Name :

Mr. N. Ramesh Godu

Designation :

Proprietor

Address :

Hyderabad, Andhra Pradesh, India

Date of Birth/Age :

23.03.1982

Qualification :

M. Sc

Experience :

9 Years

 

 

KEY EXECUTIVES

 

Name :

Mr. P. Anil Kumar

Designation :

Sales and Service Manager

Address :

Hyderabad, Andhra Pradesh, India

Date of Birth/Age :

22.02.1983

Qualification :

Degree

Experience :

9 Years

 

 

Name :

Mr. D. Srinivas

Designation :

Sales and Service Manager

Address :

Hyderabad, Andhra Pradesh, India

Date of Birth/Age :

10.06.1979

Qualification :

P.G.

Experience :

9 Years

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Boiler feed chemicals, cooling tower chemicals, descaling compounds, fungus removers, AHU chemicals, etc.

 

 

Terms :

 

Selling :

Credit (15 Days)

 

 

Purchasing :

Credit (30 Days)

                           

 

PRODUCTION STATUS (As on 31.03.2014)

 

Particulars

Installed Capacity

Actual Production

Water treatment plants and water treatment chemicals

50 M3/hr

20 Tonne

 

 

GENERAL INFORMATION

 

Suppliers :

 

 

 

Customers :

Wholesalers, Retailers, End Users, OEM’s and Others

 

 

No. of Employees :

(Approximately)

 

 

Bankers :

 

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

 

 

Total

 

 

 

 

Unsecured Loan

As on

31.03.2013

As on

31.03.2012

 

 

 

Total

 

 

 

 

 

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Chartered Accountant

Address :

 

Tel. No.:

 

Mobile No.:

 

Fax No.:

 

E-Mail :

 

PAN No.:

 

 

 

Memberships :

 

 

 

Collaborators :

 

 

 

Associates/Subsidiaries :

 

 

 

CAPITAL STRUCTURE

 

As on

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 

Equity Shares

Rs.10/- each

 

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 

Equity Shares

Rs.10/- each

 

 

 

 

 

 

 

 

 

 

Capital Investment :

 

Owned :

(Estimated)

Borrowed :

 

Total :

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

Particulars

 

 

 

 

Sales Turnover (Approximately)

 

 

 

 

 

 

 

Profit/Loss for the year

 

 

 

 

 

 

 

Export Value

 

 

 

 

 

 

 

Import Value

 

 

 

 

Expected Sales (2013-14) : Rs.

 

The above information has been parted by ___________________________.

 

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

 

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

 

 

 

(b) Reserves & Surplus

 

 

 

(c) Money received against share warrants

 

 

 

 

 

 

 

(2) Share Application money pending allotment

 

 

 

Total Shareholders’ Funds (1) + (2)

 

 

 

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

 

(b) Deferred tax liabilities (Net)

 

 

 

(c) Other long term liabilities

 

 

 

(d) long-term provisions

 

 

 

Total Non-current Liabilities (3)

 

 

 

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

 

 

(b) Trade payables

 

 

 

(c) Other current liabilities

 

 

 

(d) Short-term provisions

 

 

 

Total Current Liabilities (4)

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

 

(ii) Intangible Assets

 

 

 

(iii) Capital work-in-progress

 

 

 

(iv) Intangible assets under development

 

 

 

(b) Non-current Investments

 

 

 

(c) Deferred tax assets (net)

 

 

 

(d)  Long-term Loan and Advances

 

 

 

(e) Other Non-current assets

 

 

 

Total Non-Current Assets

 

 

 

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

 

 

 

(c) Trade receivables

 

 

 

(d) Cash and cash equivalents

 

 

 

(e) Short-term loans and advances

 

 

 

(f) Other current assets

 

 

 

Total Current Assets

 

 

 

 

 

 

 

TOTAL

 

 

 

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

 

2] Share Application Money

 

 

 

3] Reserves & Surplus

 

 

 

4] (Accumulated Losses)

 

 

 

NETWORTH

 

 

 

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

 

2] Unsecured Loans

 

 

 

TOTAL BORROWING

 

 

 

DEFERRED TAX LIABILITIES

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

 

Capital work-in-progress

 

 

 

 

 

 

 

INVESTMENT

 

 

 

DEFERREX TAX ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

 

 

Sundry Debtors

 

 

 

 

Cash & Bank Balances

 

 

 

 

Other Current Assets

 

 

 

 

Loans & Advances

 

 

 

Total Current Assets

 

 

 

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

 

 

Other Current Liabilities

 

 

 

 

Provisions

 

 

 

Total Current Liabilities

 

 

 

Net Current Assets

 

 

 

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

 

 

 

 

 

TOTAL

 

 

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

 

 

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

 

 

 

 

 

 

 

 

Less

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

 

 

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

 

 

 

 

 

 

 

 

Less

TAX                                                                  (H)

 

 

 

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

 

 

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

 

 

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

 

 

 

 

 

Dividend

 

 

 

 

 

Tax on Dividend

 

 

 

 

BALANCE CARRIED TO THE B/S

 

 

 

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

 

 

 

 

 

Commission Earnings

 

 

 

 

 

Other Earnings

 

 

 

 

TOTAL EARNINGS

 

 

 

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

 

 

 

 

Stores & Spares

 

 

 

 

 

Capital Goods

 

 

 

 

 

Others

 

 

 

 

TOTAL IMPORTS

 

 

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

QUARTERLY / SUMMARISED RESULTS

 

PARTICULARS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

 

 

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

 

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

 

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

 

 

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

{{{{{ copy & paste table & graph here from excel sheet debt equity section }}}}}

 

 

YEAR-ON-YEAR GROWTH

 

{{{{{ copy & paste table & graph here from excel sheet year-on-year growth section }}}}}

 

 

NET PROFIT MARGIN

 

{{{{{ copy & paste table & graph here from excel sheet net profit margin section }}}}}

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

(Yes / No)

2]

Locality of the firm

(Yes / No)

3]

Constitutions of the firm

(Yes / No)

4]

Premises details

(Yes / No)

5]

Type of Business

(Yes / No)

6]

Line of Business

(Yes / No)

7]

Promoter's background

(Yes / No)

8]

No. of employees

(Yes / No)

9]

Name of person contacted

(Yes / No)

10]

Designation of contact person

(Yes / No)

11]

Turnover of firm for last three years

(Yes / No)

12]

Profitability for last three years

(Yes / No)

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

(Yes / No)

15]

Capital in the business

(Yes / No)

16]

Details of sister concerns

(Yes / No)

17]

Major suppliers

(Yes / No)

18]

Major customers

(Yes / No)

19]

Payments terms

(Yes / No)

20]

Export / Import details (if applicable)

(Yes / No)

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

(Yes / No)

24]

Banking facility details

(Yes / No)

25]

Conduct of the banking account

----------------------

26]

Buyer visit details

----------------------

27]

Financials, if provided

(Yes / No)

28]

Incorporation details, if applicable

(Yes / No)

29]

Last accounts filed at ROC

(Yes / No)

30]

Major Shareholders, if available

(Yes / No)

31]

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

(Yes / No)

32]

PAN of Proprietor/Partner/Director, if available

(Yes / No)

33]

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

(Yes / No)

34]

External Agency Rating, if available

(Yes / No)

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Date of charge modification

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 


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.

UK Pound

1

Rs.

Euro

1

Rs.

 

 

INFORMATION DETAILS

 

Information Gathered by :

 

 

 

Analysis Done by :

 

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

NO

--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.