MIRA INFORM REPORT

 

 

 

Report Date :

07.03.2014

 

IDENTIFICATION DETAILS

 

Name :

MONOPOL COLORS INDIA PRIVATE LIMITED

 

 

Registered Office :

5, Hare Krishna Society, Nahur Road, Mulund West Mumbai-400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.06.2009

 

 

Com. Reg. No.:

11-192981

 

 

Capital Investment / Paid-up Capital :

Rs. 1.114 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH2009PTC192981

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of solvent based paints, primers of different colors and spraying paints for coating on steel and aluminium coils

 

 

No. of Employees :

Information denied by the management

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company possesses a weak financial profile, marked by negative net worth. However, the management has reported a minimal profitability due to which a part of the accumulated losses have been wiped off which has further slightly helped in easing the pressure on liquidity during 2013. Business is active. Payment terms are reported as slow.

 

In view of benefits from the support that it receives from its promoters, the subject can be considered for business dealings on a safe and secured 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 private sector output contracted for the seventh consecutive month in January as services sector output remained weak amid tough economic conditions. The HSBC India Composite Output Index which maps both services and manufacturing, stood at 49.6 in January, up from 48.1 in December but below the crucial 50 mark for the seventh consecutive month. This is poll season and uncertainty over pending bills continues. Finance Minister P Chidambaram summed up the situation when he expressed doubts whether any key legislation, except for the vote-on-account, will be passed on the current session of Parliament.

 

Middle-and-senior-level managers of India Inc are quite optimistic about the economic situation in 2014, says the latest survey by hiring agency Randstad India. The quarterly review tracks trends across 32 countries including India which has the highest mobility index of 146.  The figure is the lowest as far as India is concerned since the survey was conducted in the first quarter of 2010 and is down by eight points from the previous quarter (154), Malaysia, Mexico and Hong Kong follow India while the mobility is the least in Luxembourg, Germany and Belgium indicating least employee churn.

 

$ 1.25 bn Foreign direct investment in the pharmaceutical sector during the April-November period of this financial year, compared with $ 581 million a year earlier. $97 bn, the amount of excess cash tied up in the working capital processes by leading Indian firms, although there has been a marginal improvement in the performance last year, says a recent EY report. $2.5 bn, estimated capital expenditure by Facebook which celebrated its 10th anniversary in 2014. Its capex was $ 1.37 billion in 2013.  Foreign institutions and non-resident Indians can now invest in the insurance sector, within the 26 % cap on foreign direct investment in the sector. The Department of Industrial Policy and Promotion said this relaxation will apply to insurance companies, insurance brokers, third-party administrators, surveyors and loss assessors.

 

In a boost to the tourism sector, India will extend the visa-on-arrival facility to all countries except eight, including Pakistan from September. India’s total foreign tourism arrivals stood at 6.84 million in 2013. Forex earnings from tourism grew 2.2 % year-on-year to $ 18.1 billion.

 

 

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 DECLINED BY

 

Name :

Mr. Ravindra

Designation :

Accounts Department

Contact No.:

91-22-27698242

Date :

06.03.2014

 

 

LOCATIONS

 

Registered Office :

5, Hare Krishna Society, Nahur Road, Mulund West Mumbai-400080, Maharashtra, India 

Tel. No.:

91-22-27698242

Fax No.:

Not Available

E-Mail :

ravindra@monopol-colors.in

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Prashantkumar Dineshbhai Patel

Designation :

Director

Address :

12, Hare Krishna Society, Nahur Road, Mulund (West), Mumbai-400080, Maharashtra, India

Date of Birth/Age :

19.12.1973

Date of Appointment :

03.06.2009

DIN No.:

0251184

 

 

Name :

Mr. Dhavalkumar Amrutbhai Patel

Designation :

Director

Address :

305, 3rd Floor, Laxmi Nivas Road No.28, Shantinagar Wagle Estate, Thane (West), Thane-400604, Maharashtra, India

Date of Birth/Age :

06.06.1974

Date of Appointment :

03.06.2009

DIN No.:

02527310

 

 

Name :

Lionel Thierry Manfred Schlessinger

Designation :

Director

Address :

Brunnmattstrasse 2, Baden 5400, Switzerland

Date of Birth/Age :

16.06.1965

Date of Appointment :

03.06.2009

DIN No.:

02541798

 

 

KEY EXECUTIVES

 

Name :

Mr. Ravindra

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Name of Shareholders

No. of Shares

%age

http://www.bseindia.com/include/images/clear.gifPrashantkumar Dineshbhai Patel

272,641

30.29

http://www.bseindia.com/include/images/clear.gifLionel Thierry Manfred Schlessinger

447,072

49.66

Dhavalkumar Amrutbhai Patel

169,115

18.79

Monopol AG, Switzerland

11,409

1.27

Total

900,237

100.00

 

 

 

 

AS ON 30.09.2013

 

Equity Shares Break Up

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

1.27

Directors or relatives of Directors

98.73

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of solvent based paints, primers of different colors and spraying paints for coating on steel and aluminium coils

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Bank of Baroda

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mandar K Patil and Company

Chartered Accountant

Address :

221/222, Swastik Plaza, Pokhran Road No.2, Thane-400601, Maharashtra, India

Tel. No.:

91-22-21731574

PAN No.:

AAMPP2080K

 

 

Related Parties :

Monopol AG

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

900237

Equity Shares

Rs.10/- each

Rs. 9.002 Millions

 

 

 

 

 

 

AS ON 31.03.2013

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs. 2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

111409

Equity Shares

Rs.10/- each

Rs. 1.114 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

1.114

1.000

1.000

(b) Reserves & Surplus

(4.921)

(10.858)

(18.615)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.200

0.000

Total Shareholders’ Funds (1) + (2)

(3.807)

(9.658)

(17.615)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

38.184

30.766

33.950

(b) Deferred tax liabilities (Net)

0.000

0.113

0.100

(c) Other long term liabilities

1.544

0.778

0.745

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

39.728

31.657

34.795

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

47.502

40.490

27.419

(c) Other current liabilities

6.409

3.935

3.782

(d) Short-term provisions

3.143

1.242

0.780

Total Current Liabilities (4)

57.054

45.667

31.981

 

 

 

 

TOTAL

92.975

67.666

49.161

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.336

10.923

9.489

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

2.760

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)

0.167

0.000

0.000

(d)  Long-term Loan and Advances

0.268

0.015

0.004

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.531

10.938

9.493

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.295

18.117

17.256

(c) Trade receivables

49.327

34.243

18.572

(d) Cash and cash equivalents

5.218

0.164

0.689

(e) Short-term loans and advances

3.430

4.124

3.088

(f) Other current assets

0.174

0.080

0.063

Total Current Assets

80.444

56.728

39.668

 

 

 

 

TOTAL

92.975

67.666

49.161

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

194.909

87.512

39.543

 

 

Other Income

0.839

0.396

0.055

 

 

TOTAL                                     (A)

195.748

87.908

39.598

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

187.744

93.368

48.187

 

 

Purchase of Stock In Trade

 

 

 

 

 

Other Expenses

 

 

 

 

 

TOTAL                                     (B)

187.744

93.368

48.187

 

 

 

 

 

Less

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

8.004

(5.460)

(8.589)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.112

0.057

0.055

 

 

 

 

 

 

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

7.892

(5.517)

(8.644)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.150

2.367

1.940

 

 

 

 

 

 

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

5.742

(7.884)

(10.584)

 

 

 

 

 

Less

TAX                                                                  (H)

(0.109)

0.012

(0.075)

 

 

 

 

 

 

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

5.851

(7.896)

(10.509)

 

 

 

 

 

 

EXPORT VALUE

39.731

18.331

--

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

52.52

--

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.99

(8.98)

(26.54)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.95

(9.01)

(26.77)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.38

(11.65)

(21.53)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.51)

0.82

0.60

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(10.03)

(3.19)

(1.93)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.24

1.24

 

 

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

1.000

1.000

1.114

Reserves & Surplus

-18.615

-10.858

-4.921

Net worth

-17.615

-9.858

-3.807

 

 

 

 

long-term borrowings

33.950

30.766

38.184

Short term borrowings

0.000

0.000

0.000

Total borrowings

33.950

30.766

38.184

Debt/Equity ratio

-1.927

-3.121

-10.030

 

 

 

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

39.543

87.512

194.909

 

 

121.308

122.723

 

 

 

 

 

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

39.543

87.512

194.909

Profit

0.055

0.396

0.839

 

0.14%

0.45%

0.43%

 

 

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

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

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

No

 

 

CURRENT MATURITIES OF LONG TERM DEBT – NOT AVAILABLE

 

 

FACILITIES

 

Unsecured Loan

 

Rs. In Millions

31.03.2013

Rs. In Millions

31.03.2012

Long Term Borrowings

 

 

Bonds / Debentures / FCCB

 

 

2078298 Fully Convertible Debentures of Rs. 10 Each Fully Paid Up

20.783

20.783

Fully Convertible Debenture Application Money

7.303

0.000

Loans from Directors

10.098

9.983

 

 

 

TOTAL

38.184

30.766

 

 

 

INDEX OF CHARGES - No Charges Exist for Company

 

 

FIXED ASSETS

 

·         Factory Building

·         Plant and Machinery

·         Lab Equipments

·         Tools and Instruments

·         Computer

·         Electrical Installation

·         Vehicle

·         Other Equipments

·         Air Conditioner

·         Furniture and Fixture

 

 


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. 61.32

UK Pound

1

Rs. 102.54

Euro

1

Rs. 84.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

2

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

15

 

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.