MIRA INFORM REPORT

 

 

Report Date :

13.09.2014

 

IDENTIFICATION DETAILS

 

Name :

TRISTAR FORMULATIONS PRIVATE LIMITED

 

 

Registered Office :

Plot No.A-116, 27th Cross, Mettupalayam Industrial Estate, Pondicherry - 605009

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.02.2004

 

 

Com. Reg. No.:

001758

 

 

Capital Investment / Paid-up Capital :

Rs. 0.990 Million

 

 

CIN No.:

[Company Identification No.]

U24231PY2004PTC001758

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of pharmaceuticals, general tablets, capsules, amoxylin tablets, b-complex capsules.

 

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 740000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

There is dip in the profit of the company during 2012-13. However liquidity position of the company is sound.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

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.

 

 

ECGC Country Risk Classification List – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating = BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

March 13, 2014

 

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 DENIED BY

 

Name :

Mr. Asaithambi Thoothappa Udayar

Designation :

Director

Contact No.:

91-9942796401

Date :

12.09.2014

 

LOCATIONS

 

Registered Office:

Plot No.A-116, 27th Cross, Mettupalayam Industrial Estate, Pondicherry - 605009, India

Tel. No.:

91-413-2272215 / 2277713

Mobile No.:

91-9942796401 (Mr. Aasaithambi)

Fax No.:

Not Available

E-Mail :

psr_tablets@yahoo.com

tristar2004@gmail.com

 

 

DIRECTORS

 

AS ON 31.08.2012

 

Name :

Mr. Asaithambi Thoothappa Udayar

Designation :

Whole-time director

Address :

52, Sundara Maistry Street, Kosapalayam, Pondicherry - 605013, India

Date of Birth/Age :

31.05.1959

Date of Appointment :

28.02.2004

DIN No. :

01666314

 

 

Name :

Ogra Selvanathan Kumaran

Designation :

Director

Address :

14/2, Malar Apartment, 2nd West Main Road, Shenoy Nagar, Chennai – 600030, Tamilnadu, India 

Date of Birth/Age :

10.04.1969

Date of Appointment :

31.01.2011

DIN No. :

03367538

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.08.2012

 

Names of Shareholders

 

No. of Shares

Alagappan

1980

A.M. Sulaiman

1980

S. Manohar

1980

K. Balakumar

1980

K. Nagappan

1980

 

 

Total

9900

 

AS ON 28.11.2013

 

Names of Shareholders

 

No. of Shares

Madras Pharma Holdings Private Limited, India

50000

 

 

Total

50000

 

 

AS ON 31.08.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of pharmaceuticals, general tablets, capsules, amoxylin tablets, b-complex capsules.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

Bankers :

  • Indian Overseas Bank, No.250,Jawaharlal Nehru Street, Pondicherry, Pondicherry - 605001, India
  • State Bank of India, Overseas Branch, No.86.Rajaji Salai, Chennai - 600001, Tamilnadu, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loans

 

 

Indian Overseas Bank

[Secured by land measuring 1050Sq.mt. and building thereon and first charge on all the fixed assets of the company]

 

(Terms repayment: payable in 60 monthly installments of Rs. 1.335 Millions with 60th instalment being Rs. 1.235 Millions commencing from

April 2012)

0.000

63.980

State Bank of India

[Secured by an exclusive charge on assets created out of the term loans including EM of leased hold factory, land and building at Lot No.117, 27th Cross, Puducherry]

 

(Terms repayment: payable in 54 monthly installments of Rs. 1.335 Millions with 55th instalment being Rs. 1.235 Millions commencing from

September 2012)

49.677

0.000

Other loans and Advances

 

 

Car Loan – HDFC Bank

0.000

0.868

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From bank – Cash Credit [Indian Overseas Bank]

[Hypothecation of Inventories, receivable and other current assets]

0.000

26.525

From bank – Cash Credit [State Bank of India]

[Hypothecation of Inventories, receivable and other current assets]

47.445

0.000

Total

97.122

91.373

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

N.Rajaraman& Associates

Chartered Accountants

Address :

No:100,1st Floor, 3rd Cross Street, Sundar Nagar, Guindy, Chennai – 600032, Tamilnadu, India

Tel. No.:

AAAFR5096B

 


 

CAPITAL STRUCTURE

 

AS ON 4.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60,000

Equity Shares

Rs.100/- each

Rs. 6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

59,900

Equity Shares

Rs.100/- each

Rs. 5.990 Millions

 

 

 

 

 

 

AS ON 31.08.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.100/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9,900

Equity Shares

Rs.100/- each

Rs. 0.990 Million

 

 

 

 

 


 

 

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

0.990

0.990

0.990

(b) Reserves & Surplus

182.041

159.887

123.543

(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)

183.031

160.877

124.533

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

49.677

64.848

0.000

(b) Deferred tax liabilities (Net)

2.737

4.214

2.011

(c) Other long term liabilities

0.000

0.000

12.500

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

52.414

69.062

14.511

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

47.445

26.525

18.624

(b) Trade payables

66.717

69.272

47.534

(c) Other current liabilities

30.925

52.629

3.691

(d) Short-term provisions

19.870

12.164

31.629

Total Current Liabilities (4)

164.957

160.590

101.478

 

 

 

 

TOTAL

400.402

390.529

240.522

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

174.619

169.750

41.110

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

7.888

15.972

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

43.000

43.000

40.500

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

14.645

17.065

32.597

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

240.152

245.787

114.207

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

43.100

56.072

36.888

(c) Trade receivables

95.469

66.657

57.422

(d) Cash and cash equivalents

4.282

5.962

1.759

(e) Short-term loans and advances

17.146

15.717

30.115

(f) Other current assets

0.253

0.334

0.131

Total Current Assets

160.250

144.742

126.315

 

 

 

 

TOTAL

400.402

390.529

240.522

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

448.971

355.139

237.115

 

Other Income

 

 

 

 

TOTAL

448.971

355.139

237.115

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

382.789

294.816

187.796

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

66.182

60.323

49.319

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

36.843

10.438

7.817

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

29.339

49.885

41.502

 

 

 

 

 

Less

TAX

6.613

12.382

10.528

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

22.726

37.503

30.974

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

118.394

92.053

72.249

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

10.000

10.000

10.000

 

Dividend

0.495

1.000

1.000

 

Tax on Dividend

0.080

0.162

0.170

 

Total

10.575

11.162

11.170

 

 

 

 

 

 

Balance Carried to the B/S

130.545

118.394

92.053

 

 

 

 

 

 

IMPORTS

 

 

 

 

Capital Goods

 NIL

4.956

 NA

 

TOTAL IMPORTS

 NIL

4.956

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2449.00

3788.00

 --

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

 

31.03.2012

 

31.03.2011

 

PAT / Total Income

(%)

5.06

10.56

13.06

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.53

14.05

17.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.39

15.05

20.75

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.31

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.53

0.57

0.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

0.90

1.24

 

 

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

0.990

0.990

0.990

Reserves & Surplus

123.543

159.887

182.041

Net worth

124.533

160.877

183.031

 

 

 

 

long-term borrowings

0.000

64.848

49.677

Short term borrowings

18.624

26.525

47.445

Total borrowings

18.624

91.373

97.122

Debt/Equity ratio

0.150

0.568

0.531

 

 

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)

Total Income

237.115

355.139

448.971

 

 

49.775

26.421

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

237.115

355.139

448.971

Profit After Tax

30.974

37.503

22.726

 

13.06%

10.56%

5.06%

 

 

 

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

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

Yes

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10379373

11/12/2012 *

126,000,000.00

STATE BANK OF INDIA

OVERSEAS BRANCH, NO.86.RAJAJI SALAI, CHENNAI, TAMILNADU - 600001, INDIA

B65680183

 

 

* Date of charge modification

 

Review of operations

 

The year has shown an improved performance of the company in terms of sales however the Net Profit Ratio of the company has come down to 6.53% due to market constraints. The sales of the company recorded an increase of 26.12% compared to last year.

 

 

 

 


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.60.84

UK Pound

1

Rs.98.73

Euro

1

Rs.78.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--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

 

45

 

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.