MIRA INFORM REPORT

 

 

Report Date :

01.10.2014

 

IDENTIFICATION DETAILS

 

Name :

CHOWGULE CONSTRUCTION CHEMICALS PRIVATE LIMITED (w.e.f. 20.02.2012

 

 

Formerly Known As :

CHOWGULE KOSTER (INDIA) CONSTRUCTION CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

Chowgule House, Mormugao Harbour, Goa – 403803

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.08.2004

 

 

Com. Reg. No.:

24-003568

 

 

Capital Investment / Paid-up Capital :

Rs. 4.675 Millions

 

 

CIN No.:

[Company Identification No.]

U24299GA2004PTC003568

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To Carry on Business as Manufacturers, producer, preparers, processors of and dealers in construction chemicals, water proofing Chemicals etc.

 

 

No. of Employees :

120 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and loss that company has incurred from its operational activities during financial year 2013.

 

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.

 

INDIAN ECONOMIC OVERVIEW

                                           

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

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 31-03-2014.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Prasanna

Designation :

91-22-66202500

Contact No.:

Account Department

Date :

30.09.2014

 

 

LOCATIONS

 

Registered Office :

Chowgule House, Mormugao Harbour, Goa – 403803

Tel. No.:

91-832-2525061

Fax No.:

91-832-2521011

E-Mail :

Bilguche.ccl@chowgule.co.in

Website :

http://www.chowgule.co.in

 

 

Head Office :

Bakhtawar, Nariman Point, Mumbai, Maharashtra, India

Tel. No.:

91-22-66202500

 

 

Factory :

Arlem Raja, Salcete, Goa – 403602, Maharashtra, India

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Vijay Vishwasrao Chowgule

Designation :

Director

Address :

Chowgules House, Baina, Vasco-Da-Gama, South Goa – 403802, Goa, India

Date of Birth/Age :

22.08.1946

Date of Appointment :

04.08.2004

DIN No.:

00018903

 

 

Name :

Mr. Pradip P Mahatme

Designation :

Director

Address :

Opposite All India Radio Altinho, Panaji, North Goa- 403001, Goa, India

Date of Birth/Age :

03.11.1951

Date of Appointment :

04.08.2004

DIN No.:

00019106

 

 

Name :

Mr. Ewart John Lazarus

Designation :

Managing Director

Address :

91 Advent 9th Floor 12 A General Jaganath Rao, Bhonsle Marg Narimanpoint Mujbai – 400021, Maharashtra, India

Date of Birth/Age :

26.02.1957

Date of Appointment :

26.02.2005

DIN No.:

00007012

 

 

Name :

Carlton Felix Pereira

Designation :

Director

Address :

72, Buenavidta, Gen. J. Bhosale, Marg, Nariman Point, Mumbai – 400021, Maharshtra, India

Date of Birth/Age :

17.10.1967

Date of Appointment :

18.10.2012

DIN No.:

00106962

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay Mahadev Birje

 

Designation :

Secretary

 

Address :

Crec Quarters F Type Building, Mangor Vasco-Da-Gama, South Goa – 403802, India

 

Date of Birth/Age :

06.06.1963

 

Date of Appointment :

26.05.2006

 

DIN No.:

ACLPB8355Q

 

Voter ID No.:

ROP0165605

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

Chowgule Industries Private Limited, India

 

224054

Vijay V Chowgule

 

5000

Dolphin Extrusion Private Limited, India

 

35982

Dolphin Ore Extraction Private Limited, India

 

35982

Dolphin Mining Services Private Limited, India

 

35982

Chowgule Construction Technologies private Limited, India

 

130457

Total

 

467457

 

Equity Share Breakup

 

AS ON 30.09.2013

 

Category

 

Percentage of Holding

 

 

 

Bodies corporate

 

98.93

Directors or relatives of directors

 

1.07

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To Carry on Business as Manufacturers, producer, preparers, processors of and dealers in construction chemicals, water proofing Chemicals etc.

 

 

Exports :

 

Countries :

  • Germany
  • Nietnam Country

 

 

Imports :

 

Products :

Raw Material

Countries :

Germany

 

 

GENERAL INFORMATION

 

Suppliers :

  • Chowgule ABP Coatings (India Private Limited
  • ELT Trading and Contracting Private Limited

 

 

Customers :

  • Chowgule Industries Private Limited

 

 

No. of Employees :

120 (Approximately)

 

 

Bankers :

  • HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel, W. Mumbai – 400013, Maharashtra, India

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

K. M. Bandekar and Company

Chartered Accountant

Address :

Radha Niwas, Maimolem, Vascoda Gama, Goa – 403802, India

PAN No.:

ACFPB1818A

 

 

Related Parties:

  • Chowgule Industries Private Limited
  • Chowgule Construction Technologies Private Limited
  • Chowgule ABP Coatings (India) Private Limited
  • ELT Trading and Contracting Private Limited

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 

467457

Equity Shares

Rs. 10/- each

Rs. 4.675 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

4.675

4.675

4.675

(b) Reserves & Surplus

18.564

21.279

20.555

(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)

23.239

25.954

25.230

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

30.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.420

0.332

0.329

(c) Other long term liabilities

0.000

0.000

0.250

(d) long-term provisions

0.143

0.089

0.000

Total Non-current Liabilities (3)

30.563

0.421

0.579

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

32.550

0.000

0.000

(b) Trade payables

23.592

7.799

20.108

(c) Other current liabilities

5.509

2.753

1.593

(d) Short-term provisions

0.002

0.001

0.000

Total Current Liabilities (4)

61.653

10.553

21.701

 

 

 

 

TOTAL

115.455

36.928

47.510

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.482

3.679

2.655

(ii) Intangible Assets

0.046

0.071

0.000

(iii) Capital work-in-progress

1.710

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

33.238

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.202

0.781

0.194

(e) Other Non-current assets

0.000

0.000

 

Total Non-Current Assets

43.678

4.531

2.849

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

9.503

0.000

3.524

(b) Inventories

24.828

15.909

10.180

(c) Trade receivables

33.205

14.113

27.538

(d) Cash and cash equivalents

1.628

0.613

2.548

(e) Short-term loans and advances

2.603

1.762

0.871

(f) Other current assets

0.010

0.000

0.000

Total Current Assets

71.777

32.397

44.661

 

 

 

 

TOTAL

115.455

36.928

47.510

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

114.173

73.096

58.859

 

Other Income

1.123

0.365

0.294

 

TOTAL

115.296

73.461

59.153

 

 

 

 

 

Less

EXPENSES

117.390

72.121

54.383

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(2.094)

1.340

4.770

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.523

0.312

0.245

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(2.617)

1.028

4.525

 

 

 

 

 

Less

TAX

0.088

0.303

1.367

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(2.705)

0.725

3.158

 

 

 

 

 

Less/ Add

PRIOR YEAR TAXES

0.010

0.000

0.001

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 19.926

19.201

 16.045

 

 

 

 

 

 

Balance Carried to the B/S

17.211

19.926

19.202

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(5.81)

1.55

6.75

 

 


KEY RATIOS

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

PAT / Total Income

(%)

(2.35)

0.99

5.34

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(2.29)

1.41

7.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.25)

2.78

9.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.11)

0.04

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.69

0.00

0.00

 

 

 

 

 

Current Ratio

 (Current Asset/Current Liability)

 

1.16

3.07

2.06

 

 

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

4.675

4.675

4.675

Reserves & Surplus

20.555

21.279

18.564

Net worth

25.230

25.954

23.239

 

 

 

 

long-term borrowings

0.000

0.000

30.000

Short term borrowings

0.000

0.000

32.550

Total borrowings

0.000

0.000

62.550

Debt/Equity ratio

0.000

0.000

2.692

 

 

 

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

58.859

73.096

114.173

 

 

24.188

56.196

 

 

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

58.859

73.096

114.173

Profit

3.158

0.725

(2.705)

 

5.37%

0.99%

(2.37%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM DEBT IS NOT AVAILABLE.

 

 

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

Yes

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

Yes

18]

Major customers

Yes

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

 

 

UNSECURED LOANS:

 

Particular

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long Term Borrowing

 

 

Term loan from other parties (refer below note)

30.000

0.000

 

 

 

Short Term Borrowing

 

 

From related parties

13.500

0.000

From Other parties

19.050

0.000

 

 

 

Total

62.550

0.000

 

Note:

 

The above loan bearing interest rate 10% is repayable over a period of 8 years. The lender has waived off the interest on the said loan for the year.

 

 


INDEX CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10384353

23/04/2014 *

30,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPAATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI, MAHARASHTRA - 400013, INDIA

C04264818

 

 

 

FIXED ASSETS

 

  • Building
  • Plant and equipment
  • Furniture and Fixtures
  • Office equipment
  • Laboratory Equipments
  • Electrical Installations
  • Vehicles
  • Computer Software

 


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. 61.61

UK Pound

1

Rs.100.28

Euro

1

Rs. 78.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

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

3

--PROFITABILIRY

1~10

-

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.