MIRA INFORM REPORT

 

 

Report Date :

01.03.2014

 

IDENTIFICATION DETAILS

 

Name :

ALPHAMED FORMULATIONS PRIVATE LIMITED

 

 

Registered Office :

Survey No. 225, Sampanbole Village, Shamirpet Mandal, Shamirpet – 500078, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.11.2006

 

 

Com. Reg. No.:

01-051732

 

 

Capital Investment / Paid-up Capital :

Rs. 141.689 Millions

 

 

CIN No.:

[Company Identification No.]

U24239AP2006PTC051732

 

 

PAN No.:

[Permanent Account No.]

AAGCA0259A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of product development, job work and manufacture of medicines profiles.

 

 

No. of Employees :

Not Available

 

 

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

 

Maximum Credit Limit :

USD 650000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by small net worth, low gearing and moderate debt protection metrics.

 

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

 

The company can be considered for business dealing 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 – 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Cash Credit, Term Loan and Proposed Long Term Bank Facility = B+

Rating Explanation

High risk of default.

Date

13.03.2013

 

Rating Agency Name

CRISIL

Rating

Bank Guarantee, Letter of Credit = A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

13.03.2013

 

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 DENIED BY

 

Name :

Mr. Mahendra Reddy

Designation :

Manager

Contact No.:

91-9010468855

Date :

01.03.2014

 

 

LOCATIONS

 

Registered Office :

Survey No. 225, Sampanbole Village, Shamirpet Mandal, Shamirpet – 500078, Andhra Pradesh, India 

Tel. No.:

91-8418-274145/ 201608

91-40-23710180

Mobile No.:

91-9010468855 (Mr. Mahendra Reddy)

Fax No.:

91-8418-274150

E-Mail :

vbery@singnet.com.sg

snelakuditi@yahoo.com

Website :

www.alphamed.co.in

 

 

DIRECTORS

 

As on: 25.09.2013

 

Name :

Mr. Vikram Bery

Designation :

Director

Address :

202, Uma Hill Side, Road No. 5, Banjara Hills, Hyderabad – 500034, Andhra Pradesh, India

Date of Birth/Age :

21.07.1964

Date of Appointment :

26.09.2012

DIN No.:

02166843

 

 

Name :

Bala Murali Krishna Thippabhotla

Designation :

Director

Address :

101, Narayana Residency, Ravindra Nagar, Anand Nagar Colony, Khairatabad, Hyderabad – 500004, Andhra Pradesh, India

Date of Birth/Age :

15.08.1961

Date of Appointment :

26.09.2012

DIN No.:

02166860

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahendra Reddy

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 25.09.2013

 

Names of Shareholders

 

No. of Shares

G. Shekhar Reddy

 

12034051

Y. Vijaya Lakshmi

 

1250000

T. Neeraja

 

780000

Viren Khanna

 

104882

 

 

 

Total

 

14168933

 

 

As on 10.10.2013

 

Names of Allottee

 

 

No. of Shares

Wisdom Holdings Pte Limited, Singapore

 

8533828

Total

 

8533828

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 25.09.2013

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

84.93

Directors or relatives of directors

 

15.07

 

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of product development, job work and manufacture of medicines profiles.

 

 

Products :

ITC Code

Products or Services

84799040

Manufacturing of Pharmaceuticals

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Balanagar Branch, Balanagar, Hyderabad - 500037, Andhra Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Term loans

34.738

41.684

Loans taken for vehicles

1.072

0.877

 

 

 

Short term borrowings

 

 

Working capital loans from banks

21.833

16.641

 

 

 

Total

57.643

59.202

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Satyanarayana N.

Chartered Accountants

Address :

B-60,1st Floor, H. No.8-3-222/F/26, Madhura Nagar, Hyderabad – 500 038, Andhra Pradesh, India

PAN No.:

ABEPN6231D

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

23000000

Equity Shares

Rs.10/- each

Rs. 230.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14168933

Equity Shares

Rs.10/- each

Rs. 141.689 Millions

 

 

 

 

 

 

As on: 25.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

23000000

Equity Shares

Rs.10/- each

Rs. 230.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22702761

Equity Shares

Rs.10/- each

Rs. 227.028 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

141.689

137.689

137.689

(b) Reserves & Surplus

20.918

9.436

7.287

(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)

162.607

147.125

144.976

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

80.661

69.611

67.357

(b) Deferred tax liabilities (Net)

7.663

5.596

1.143

(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)

88.324

75.207

68.500

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

21.832

16.641

11.937

(b) Trade payables

21.946

13.297

17.115

(c) Other current liabilities

27.965

27.774

15.525

(d) Short-term provisions

2.532

1.555

1.226

Total Current Liabilities (4)

74.275

59.267

45.803

 

 

 

 

TOTAL

325.206

281.599

259.279

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

259.506

228.462

209.890

(ii) Intangible Assets

0.000

0.000

0.000

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.871

2.356

1.800

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

261.377

230.818

211.690

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.424

10.360

10.354

(c) Trade receivables

23.281

12.519

18.058

(d) Cash and cash equivalents

3.587

5.529

2.994

(e) Short-term loans and advances

23.537

22.373

16.183

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

63.829

50.781

47.589

 

 

 

 

TOTAL

325.206

281.599

259.279

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL (A)

164.710

126.789

90.144

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

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

 

 

 

 

Employees benefits expense

 

 

 

 

Other expenses

 

 

 

 

TOTAL (B)

125.590

92.000

60.473

 

 

 

 

 

Less

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

39.120

34.789

29.671

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

13.860

15.587

14.158

 

 

 

 

 

 

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

25.260

19.202

15.513

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

13.176

11.046

9.503

 

 

 

 

 

 

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

12.084

8.156

6.010

 

 

 

 

 

Less

TAX (H)

4.601

6.007

1.857

 

 

 

 

 

 

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

7.483

2.149

4.153

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

37.164

34.231

14.380

 

TOTAL EARNINGS

37.164

34.231

14.380

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.52

0.15

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.54

1.70

4.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.71

2.90

2.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.06

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.63

0.59

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.86

0.86

1.03

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

137.689

137.689

141.689

Reserves & Surplus

7.287

9.436

20.918

Net worth

144.976

147.125

162.607

 

 

 

 

long-term borrowings

67.357

69.611

80.661

Short term borrowings

11.937

16.641

21.832

Total borrowings

79.294

86.252

102.493

Debt/Equity ratio

0.547

0.586

0.630

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Sales

90.144

126.789

164.710

 

 

40.652

29.909

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Sales

90.144

126.789

164.710

Profit

4.153

2.149

7.483

 

4.61%

1.69%

4.54%

 

 

 

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

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

No

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]

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

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Term loans from others

44.850

27.050

 

 

 

Total

44.850

27.050

 

Note:

The registered office of the company has been shifted from A-8, Aiswarya Complex, Rukminipuri Colony, A.S. Rao Nagar, Hyderabad – 500 062, Andhra Pradesh to the present address w.e.f. 01.06.2009.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10124622

27/08/2008

950,000.00

STATE BANK OF INDIA

BALANAGAR BRANCH, BALANAGAR, HYDERABAD, ANDHRA PRADESH - 500037, INDIA

A47684113

2

10065860

31/12/2010 *

151,100,000.00

STATE BANK OF INDIA

BALANAGAR BRANCH, BALANAGAR, HYDERABAD, ANDHRA PRADESH - 500037, INDIA

B02331510

 

* Date of charge modification

 

FIXED ASSETS:

 

·         Land and Building

·         Plant and Machinery

·         Electrical Installation

·         Office and Other Equipment

·         Computers

·         Furniture and Fixtures

·         Vehicles

 


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. 62.07

UK Pound

1

Rs. 103.61

Euro

1

Rs. 85.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--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.