MIRA INFORM REPORT

 

 

Report Date :

12.09.2014

 

IDENTIFICATION DETAILS

 

Name :

PRAGATI CHEMICALS LIMITED

 

 

Registered Office :

Plot No. A-8, Marol Industrial Estate of MIDC, Cross Road B, Street No.5, Andheri (East), Mumbai - 400093, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.04.1979

 

 

Com. Reg. No.:

11-031289

 

 

Capital Investment / Paid-up Capital :

Rs. 3.600 Millions

 

 

CIN No.:

[Company Identification No.]

U24110MH1979PLC031289

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP15230F

 

 

PAN No.:

[Permanent Account No.]

AAACP4055B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Synthetic Resins.

 

 

No. of Employees :

Information declined by the management

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

Financial position of the company is sound.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be regular and as per commitment.

 

The company can be considered normal 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.

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

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 DECLINED

 

Management Non Cooperative (91-2646-220440)

 

LOCATIONS

 

Registered Office :

Plot No. A-8, Marol Industrial Estate of MIDC, Cross Road B, Street No.5, Andheri (East), Mumbai - 400093, Maharashtra, India  

Tel. No.:

91-22-28207897 / 61987000

Fax No.:

91-22-61987099

E-Mail :

mohan.patel@resplast.com

info@resplast.com

Website :

http://www.resplast.com

Location :

Owned

 

 

Factory :

Plot No. 3605, GIDC Estate, Ankleshwar – 393002, Gujarat, India

Tel. No.:

91-2646-220440

 

DIRECTORS

 

As on 29.07.2014

 

Name :

Mr. Bharat Bhogilal Chovatia

Designation :

Director

Address :

18, Sanjog, Pheroz Shah Street, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

19.09.1964

Date of Appointment :

30.03.1983

DIN No.:

00059326

 

 

Name :

Mr. Rupen Ashwin Choksi

Designation :

Director

Address :

11A, Jeevan Asha, 60A Peddar Road, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

02.08.1976

Date of Appointment :

04.05.2006

DIN No.:

00009252

 

 

Name :

Mr. Jalaj Ashwin Dani

Designation :

Director

Address :

Home Villa, 48, Krishna Sanghi Path, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

20.10.1969

Date of Appointment :

04.09.2013

DIN No.:

00019080

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.07.2014

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

As on 29.07.2014

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

62.22

Directors or relatives of Directors

37.78

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Synthetic Resins.

 

 

Products :

·         Chemicals

·         Synthetic Resins

·         Epoxy Resins

·         Ketonics Resins

·         Amino Resins

 

ITC Code

Product or services

39073010

RESIN 5452

39091010

RESIN 5802

29420090

O C 5196

39069090

RESIN 5929

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         State Bank of India, Backbay Reclamation Branch, Raheja Chamber, Nariman Point, Mumbai - 400021, Maharashtra, India

Tel. No.: 91-22-22049829

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shah and Associates

Chartered Accountants

Address :

Maker Bhavan2, Maker Lines, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-26734304

Fax No.:

91-22-26734305

E-Mail :

cs@parikhassociates.com

parikh.associates@rediffmail.com

PAN No.:

AAMFS1965N

 

 

CAPITAL STRUCTURE

 

As on 29.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

360000

Equity Shares

Rs.10/- each

Rs. 3.600 Millions

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3.600

3.600

3.600

(b) Reserves & Surplus

102.292

95.947

91.922

(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)

105.892

99.547

95.522

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.105

(b) Deferred tax liabilities (Net)

0.492

0.703

0.807

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.513

0.567

0.363

Total Non-current Liabilities (3)

1.005

1.270

1.275

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.105

0.120

(b) Trade payables

18.911

17.182

13.298

(c) Other current liabilities

3.403

2.048

2.027

(d) Short-term provisions

4.730

6.326

5.752

Total Current Liabilities (4)

27.044

25.661

21.197

 

 

 

 

TOTAL

133.941

126.478

117.994

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.014

6.676

6.711

(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

0.007

0.007

0.007

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

1.354

1.692

1.352

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.375

8.375

8.070

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.840

29.057

20.682

(c) Trade receivables

47.228

44.139

42.410

(d) Cash and cash equivalents

52.922

43.378

44.927

(e) Short-term loans and advances

4.481

1.486

1.847

(f) Other current assets

0.095

0.043

0.058

Total Current Assets

126.566

118.103

109.924

 

 

 

 

TOTAL

133.941

126.478

117.994

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

237.185

223.069

208.610

 

 

Other Income

3.800

2.813

2.213

 

 

TOTAL                                     (A)

240.985

225.882

210.823

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

186.231

187.188

167.176

 

 

Changes in inventories of finished goods and work-in-progress

5.452

(10.483)

(2.591)

 

 

Employee benefit expenses

9.832

9.127

8.602

 

 

Other expenses

24.344

27.968

24.002

 

 

TOTAL                                     (B)

225.859

213.800

197.189

 

 

 

 

 

Less

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

15.126

12.082

13.634

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.001

0.064

0.079

 

 

 

 

 

 

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

15.125

12.018

13.555

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.744

0.925

0.730

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

14.381

11.093

12.825

 

 

 

 

 

Less

TAX                                                                  (H)

3.823

2.856

3.483

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

10.558

8.237

9.342

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

73.036

69.861

65.703

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.100

0.850

1.000

 

 

Dividend

3.600

3.600

3.600

 

 

Tax on Dividend

0.612

0.612

0.584

 

BALANCE CARRIED TO THE B/S

78.282

73.036

69.861

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB value of export

NA

3.243

0.943

 

TOTAL EARNINGS

NA

3.243

0.943

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

27.554

24.036

 

TOTAL IMPORTS

NA

27.554

24.036

 

 

 

 

 

 

Earnings Per Share (Rs.)

29.33

22.88

25.95

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.38

3.65

4.43

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.06

4.97

6.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.74

8.77

10.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.11

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.68

4.60

5.19

 

 

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

3.600

3.600

3.600

Reserves & Surplus

91.922

95.947

102.292

Net worth

95.522

99.547

105.892

 

 

 

 

long-term borrowings

0.105

0.000

0.000

Short term borrowings

0.120

0.105

0.000

Total borrowings

0.225

0.105

0.000

Debt/Equity ratio

0.002

0.001

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

208.610

223.069

237.185

 

 

6.931

6.328

 

 

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

208.610

223.069

237.185

Profit

9.342

8.237

10.558

 

4.48%

3.69%

4.45%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: 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

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

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

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

 

ss

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2014

As on

31.03.2013

Long term borrowings

 

 

Fixed deposit from public (Fixed deposits carries interest rate @905% to 11.5% p.a. repayable on scheduled dates unless otherwise demanded.)

0.000

0.105

Total

0.000

0.105

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10408253

01/03/2013

12,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
,MUMBAI, MAHARASHTRA - 400013, INDIA

B69715076

2

90163443

11/10/1996

1,450,000.00

STATE BANK OF INDIA

CHURCHGATE BR., MUMBAI, MAHARASHTRA, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land and Buildings

·         Plant and Equipments

·         Furniture and Fixture

·         Office Equipments

 

 


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 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]         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.60.92

UK Pound

1

Rs.98.66

Euro

1

Rs.78.64

 

INFORMATION DETAILS

 

Information Gathered by :

HET

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NTH

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

54

 

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.