MIRA INFORM REPORT

 

 

Report Date :

13.05.2014

 

IDENTIFICATION DETAILS

 

Name :

EASTERN PAINT WORKS PRIVATE LIMITED

 

 

Registered Office :

36 Stand Road, 2nd Floor, R. No. 13, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

10.12.1945

 

 

Com. Reg. No.:

21-012929

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U24222WB1945PTC012929

 

 

PAN No.:

[Permanent Account No.]

AAACE5615Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Paints and Coatings

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 900

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management of the company has not filed its latest financial with the government department (i.e.2013).

 

As per 2012 financial the company seems to be small, the company is also continuously incurring losses from its operations.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be 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 – 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 BY

 

Name :

Mr. Sabyasachi Mukherjee

Designation :

Manager

Contact No.:

91-9830340159

Date :

14.04.2014

 

 

LOCATIONS

 

Registered Office :

36, Strand Road, 2nd Floor, R. No. 13, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22433485

Mobile No.:

91-9830340159 (Mr. Sabyasachi Mukherjee)

Fax No.:

91-33-22433485

E-Mail :

hpmc@hmpc.co.in

Website :

http://www.easternpaintskolkata.com

 

 

DIRECTORS

 

As on: 30.09.2012

 

Name :

Mr. Ranjit Saha

Designation :

Director

Address :

26, Kali Kumar Banerjee Lane, Kolkata – 700002, West Bengal, India

Date of Appointment :

02.05.1987

PAN No.:

AWHPS6319K

DIN No.:

02403070

 

 

Name :

Mr. Rabi Sankar Bhowmik

Designation :

Director

Address :

79-1-A, Kali Kumar Majumder Road, Kolkata – 700075, West Bengal, India

Date of Appointment :

02.05.1987

PAN No.:

AHWPB6949E

DIN No.:

02403083

 

 

KEY EXECUTIVES

 

Name :

Mr. Sabyasachi Mukherjee

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2012

 

Names of Shareholders

 

No. of Shares

Mritunjoy Chattopadhyay

 

600

Rabi Sankar Bhowmik

 

1700

Ranjit Saha

 

1700

 

 

 

Total

 

4000

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2012

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Paints and Coatings

 

 

Products :

·         Acrylic Wall Paint

·         Natural Paint

·         Industrial Paints

·         Synthetic Exterior Paint

·         Down Glow Paint

·         Exterior Wall Paint

·         Enamel Paint

·         Organic Paint

·         Distemper Paint

·         Industrial Emulsion Paint Etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Kotak Mahindra Bank

·         HDFC Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long Term Borrowings

 

 

Term loans from Banks

 

 

-Loan form Kotak Mahindra Bank

0.455

0.807

-Loan from HDFC Bank

0.771

0.000

 

 

 

Loans and Advances form Related Parties

 

 

-Advance from Director

0.500

0.500

-Advance from Party

0.035

0.035

 

 

 

Total

1.761

1.342

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

H.P. Mookherjee and Company

Chartered Accountants

Address :

38, Golf Club Road, Kolkata – 700033 , West Bengal, India

Tel. No.:

91-33-24177212

Mobile No.:

91-9339561407

E-Mail :

srimani@cal3.vsnl.net.in

PAN No.:

AABFH3956M

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.25/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000

Equity Shares

Rs.25/- each

Rs.0.100 Million

 

 

 

 

 


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

 

0.100

0.100

(b) Reserves & Surplus

 

0.117

0.210

(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)

 

0.217

0.310

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

2.449

1.394

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

2.449

1.394

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

3.702

3.810

(c) Other current liabilities

 

1.559

1.542

(d) Short-term provisions

 

0.227

0.227

Total Current Liabilities (4)

 

5.488

5.579

 

 

 

 

TOTAL

 

8.154

7.283

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1.938

1.339

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d) Long-term Loan and Advances

 

0.458

0.441

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

2.396

1.780

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

1.461

1.441

(c) Trade receivables

 

4.172

3.858

(d) Cash and cash equivalents

 

0.125

0.204

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

5.758

5.503

 

 

 

 

TOTAL

 

8.154

7.283

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.331

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

0.431

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.035

TOTAL BORROWING

 

 

0.035

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

0.466

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.039

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.135

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.257

 

Sundry Debtors

 

 

3.866

 

Cash & Bank Balances

 

 

0.255

 

Other Current Assets

 

 

0.425

 

Loans & Advances

 

 

0.098

Total Current Assets

 

 

4.901

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

4.411

 

Provisions

 

 

0.197

Total Current Liabilities

 

 

4.608

Net Current Assets

 

 

0.292

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

0.466

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

12.362

10.961

 

Other Income

0.369

0.025

 

 

TOTAL (A)

12.731

10.986

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

4.279

3.915

 

Purchases of Stock-in-Trade

6.373

5.622

 

 

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

(0.621)

(0.724)

 

 

Employees benefits expense

0.934

0.910

 

 

Other expenses

1.122

1.161

 

 

TOTAL (B)

12.087

10.884

NA

 

 

 

 

 

Less

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

0.644

0.102

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.108

0.040

NA

 

 

 

 

 

 

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

0.536

0.062

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.628

0.154

NA

 

 

 

 

 

 

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

(0.092)

(0.092)

0.123

 

 

 

 

 

Less

TAX (I)

0.000

0.029

0.042

 

 

 

 

 

 

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

(0.092)

(0.121)

0.081

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

0.450

0.329

0.248

 

 

 

 

 

 

Balance Carried to the B/S

0.358

0.450

0.329

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(23.00)

(30.25)

20.25

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(0.72)

(1.10)

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(0.74)

(0.84)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.13)

(1.26)

0.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.42)

(0.30)

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

11.29

4.50

0.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

0.99

1.06

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.100

0.100

Reserves & Surplus

0.210

0.117

Net worth

0.310

0.217

 

 

 

long-term borrowings

1.394

2.449

Short term borrowings

0.000

0.000

Total borrowings

1.394

2.449

Debt/Equity ratio

4.497

11.286

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

Sales

10.961

12.362

 

 

12.782

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

Sales

10.961

12.362

Profit

(0.121)

(0.092)

 

(1.10%)

(0.74%)

 

 

 

 

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 two 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

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

Yes

30]

Major Shareholders, if available

Yes

31]

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

No

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

OPERATIONS

 

The Profit and Loss Account, after provision of Income Tax shows a Net Loss of Rs.0.092 Million which has adjusted with Rs.0.208 Million making a carry forward balance of Rs.0.116 Million for low amount of profit, the directors are unable to recommend a dividend.

 

 

UNSECURED LOANS

                                                                                                                                               (Rs. In Millions)

Particulars

As on

31.03.2012

As on

31.03.2011

Long Term Borrowings

 

 

Loans from related parties

0.688

0.052

 

 

 

Total

0.688

0.052

 

 

FIXED ASSETS

 

  • Machinery
  • Laboratory Equipment
  • Accessories and Utensils
  • Furniture and Fixtures
  • Fan
  • Type writer
  • Mobile Phone
  • Lorry
  • Printer
  • Computer
  • U.P.S.
  • Fax Machine

 

 


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 judgment 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.59.73

UK Pound

1

Rs.100.82

Euro

1

Rs.82.22

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.