MIRA INFORM REPORT

 

 

Report Date :

02.05.2014

 

IDENTIFICATION DETAILS

 

Name :

PUSHPSONS FIBROL PRIVATE LIMITED

 

 

Registered Office :

B-40, Okhla Industrial Area, Phase-1, New Delhi - 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.11.1985

 

 

Com. Reg. No.:

55-022534

 

 

Capital Investment / Paid-up Capital :

Rs.18.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1985PTC022534

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELP08683D

 

 

PAN No.:

[Permanent Account No.]

AAACP0304R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of specialty chemicals including Spin Finish oils, concrete admixtures, plastic additives and surfactants for agriculture. 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 561000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered 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 DENIED

 

Management Non Co-Operative (91-11-26818631)

 

 

LOCATIONS

 

Registered Office :

B-40, Okhla Industrial Area, Phase-1, New Delhi – 110020, India 

Tel. No.:                              

91-11-41610121/ 26818631-32

Fax No.:                              

91-11-26814918

E-Mail :

info@pushpsons.com

Website :

http://www.pushpsons.com

 

 

DIRECTORS

 

As on: 09.09.2013

 

Name :

Mr. Dinesh Jain

Designation :

Director

Address :

E-16, Lane W4, Sainik Farms, Delhi – 110062, India

Date of Birth/Age :

24.03.1966

Date of Appointment :

15.11.1985

DIN No.:

00001912

 

 

Name :                                

Hideto Uchida

Designation :

Director

Address :

101-5, Gounaka Makimidouchou, Okazaki City Aichi Pref, 443861

Date of Birth/Age :

19.09.1952

Date of Appointment :

14.02.2001

DIN No.:

02316105

 

 

Name :

Makota Tatebe

Designation :

Director

Address :

14-28, Akebono, Toyohashi, Aichi 999999

Date of Birth/Age :

19.07.1947

Date of Appointment :

04.03.2004

DIN No.:

01341525

 

 

Name :                                

Masanori Suzuki

Designation :

Alternate Director

Address :

20-12, Takemoto Yushi Shataku # 13, Matsubara-Cho, Gamagori City Aichi Prefecture , 4430033

Date of Birth/Age :

07.01.1974

Date of Appointment :

30.07.2007

DIN No.:          

02347243

 

 

Name :

Mr. Mauji Ram Jain

Designation :

Director

Address :

E-16, Lane W4, Sainik Farms, Delhi – 110062, India

Date of Birth/Age :

15.02.1933

Date of Appointment :

15.11.1985

DIN No.:

00001926

 

 

Name :                                

Mr. Pankaj Jain

Designation :

Director

Address :

E-16, Lane W4, Sainik Farms, Delhi – 110062, India

Date of Birth/Age :

30.06.1962

Date of Appointment :

15.11.1985

DIN No.:                  

00001923

 

 

Name :                                

Tetsuo Tomita

Designation :

Director

Address :

Kitayodojiri, 19-52 Kathahara Cho, Gamagori City, 999999

Date of Birth/Age :

14.10.1959

Date of Appointment :

04.03.2004

DIN No.:          

01341566

 

 

Name :                                

Masazumi Konishi

Designation :

Alternate Director

Address :

A-56, Vasant Marg, Vasant Vihar, New Delhi – 110057, India

Date of Birth/Age :

05.02.1960

Date of Appointment :

21.08.2013

DIN No.:          

06418894

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 09.09.2013

 

Names of Shareholders

 

No. of Shares

Takemoto Oil and Fat Company Limited, Japan

 

837500

Sojitz Corporation, Tokyo

 

62500

Panipat Weaving and Processing Private Limited, India

 

900000

 

 

 

Total

 

1800000

 

Equity Share Break up (Percentage of Total Equity)

 

 

As on: 09.09.2013

 

Category

 

Percentage

 

 

 

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

 

50.00

Bodies corporate

 

50.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of specialty chemicals including Spin Finish oils, concrete admixtures, plastic additives and surfactants for agriculture. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Indian Overseas Bank, 14-15, Farm Bhawan, Nehru Place, New Delhi - 110019, India    

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R Verma and Associates

Chartered Accountants

Address :

G-53, Sarita Vihar, New Delhi – 110076, India

Tel. No.:

91-11-269405260

Mobile No.:

91-98100088187

E-Mail :

rverma56@hotmail.com

PAN No.:

AAJFR3798P

 

 

Related Parties :

  • Takemoto Oil and Fat Company Limited
  • Panipat Weaving and Processing Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1800000

Equity Shares

Rs.10/- each

Rs.18.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1800000

Equity Shares

Rs.10/- each

Rs.18.000 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

18.000

18.000

18.000

(b) Reserves & Surplus

122.460

109.116

97.189

(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)

140.460

                127.116

115.189

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

7.866

7.207

7.274

(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)

7.866

7.207

7.274

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

41.498

24.442

12.554

(c) Other current liabilities

4.945

3.402

2.430

(d) Short-term provisions

1.254

1.073

5.493

Total Current Liabilities (4)

47.697

28.917

20.477

 

 

 

 

TOTAL

196.023

163.240

142.940

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

77.017

59.053

45.465

(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

0.088

0.088

0.088

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

77.105

59.141

45.553

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

8.850

(b) Inventories

38.450

26.905

18.058

(c) Trade receivables

46.287

34.871

15.084

(d) Cash and cash equivalents

28.270

38.537

47.503

(e) Short-term loans and advances

5.911

3.786

7.892

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

118.918

104.099

97.387

 

 

 

 

TOTAL

196.023

163.240

142.940

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

276.828

209.851

138.184

 

Other Income

 2.953

5.407

4.983

 

TOTAL

279.781

215.258

143.167

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Employees benefits expense

 

 

 

 

Other expenses

 

 

 

 

TOTAL

256.055

194.965

124.469

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

23.726

20.293

18.698

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

3.823

3.093

2.840

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

19.903

17.200

15.858

 

 

 

 

 

Less

TAX (I)

6.559

5.273

5.277

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

13.344

11.927

10.581

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

 13.217

 2.999

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.41 

NA 

 NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.77

5.54

7.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.19

8.20

11.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.15

10.54

11.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.13

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.49

3.60

4.76

 

 

 

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

18.000

18.000

18.000

Reserves & Surplus

97.189

109.116

122.460

Net worth

115.189

127.116

140.460

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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)

Sales

138.184

209.851

276.828

 

 

51.863

31.916

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

138.184

209.851

276.828

Profit

10.581

11.927

13.344

 

7.66%

5.68%

4.82%

 

 

 

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

No

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

 

 

Operations / Performance of the company:

 

The sale during the year was Rs.276.828 Millions as compared to Rs. 209.851 Millions during the previous year an increase of 31.91%. During the year company's exports amounting to Rs 13.217 Millions as compared to Rs. 2.999 Millions in previous year. Production during the year was 2361.43 MT as compared to 1913.87 MT during the previous year.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10422349

26/04/2013 *

8,000,000.00

Indian Overseas Bank

14-15, FARM BHAWAN, NEHRU PLACE, NEW DELHI, DELHI  - 110019, INDIA

B74720046

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Electricals and Installation
  • Furniture and Fixture
  • Vehicle
  • Office Equipment  

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.60.34       

UK Pound

1

Rs.101.45

Euro

1

Rs.83.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--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

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

 

47

 

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.