MIRA INFORM REPORT

 

 

Report Date :

22.09.2014

 

IDENTIFICATION DETAILS

 

Name :

BOS NATURAL FLAVORS PRIVATE LIMITED

 

 

Registered Office :

VII/547, P P Road, Allapra P O, Pathippalam, Perumbavoor, Ernakulam - 683553, Kerala

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

25.01.2001

 

 

Com. Reg. No.:

09-014502

 

 

Capital Investment / Paid-up Capital :

Rs. 37.500 Millions

 

 

CIN No.:

[Company Identification No.]

U15495KL2001PTC014502

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Oleoresins and Essential Oils

 

 

No. of Employees :

Information Declined By  The Management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating takes into consideration company’s moderate financial risk profile marked by thin profitability levels and low reserves of the company.

 

However, trade relations are fair. Business is active. Payment s are reported to be 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.

 

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

 

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 DENIED BY

 

Management non co- operative

Tel No.: 91-484-2525252

 

LOCATIONS

 

Registered Office :

VII/547, P P Road, Allapra P O, Pathippalam, Perumbavoor, Ernakulam - 683553, Kerala, India

Tel. No.:

91-484-2525252 / 2526369

Fax No.:

91-484-2523287

E-Mail :

paulsonandcompany@vsnl.net

mktg@bosnatural.com

admn@bosnatural.com

mail@bosnatural.com

Website :

www.bosnatural.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. O S Bobby

Designation :

Managing Director

Address :

Ooroth House, Vilangu P O, Cochin, Ernakulam – 683561, Kerala, India

Date of Birth/Age :

23.05.1969

Date of Appointment :

25.01.2001

DIN No.:

01661804

 

 

Name :

Mr. Shiny Bobby

Designation :

Director

Address :

Ooroth House, Vilangu P O, Cochin, Ernakulam – 683561, Kerala, India

Date of Birth/Age :

05.03.1974

Date of Appointment :

28.04.2006

DIN No.:

01661778

 

 

Name :

Mr. Varghese N Saju

Designation :

Director

Address :

Neettingara House, Kizhakkambalam, Cochin. Ernakulam – 683562, Kerala, India

Date of Birth/Age :

30.04.1963

Date of Appointment :

01.07.2006

DIN No.:

01661742

 

 

Name :

Mr. Saju Varghese Nettingkara

Designation :

Additional Director

Address :

3/996, Nettingkara House, Poyyakkunnam, Kizhakkambalam P O, Aluva – 683562, Kerala, India

Date of Birth/Age :

30.04.1964

Date of Appointment :

01.07.2006

PAN No.:

ALIPS7231E

Voter ID No.:

GJK1260504

DIN No.:

00505731

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

No. of Shares

O S Bobby

251500

Shiny Bobby

123000

George K U

500

Total

375000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Oleoresins and Essential Oils

 

 

Products :

·         Oleoresins

·         Essential Oils

·         Natural Colors

·         Natural Extracts

·         Organic Oils And Extracts

·         Floral Concretes

 

 

GENERAL INFORMATION

 

No. of Employees :

Information Declined By The Management

 

 

Bankers :

Not Divulged

 

 

Facilities :

 

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Term loans from banks

 

 

Federal bank

4.180

6.801

SIDBI term loan

23.399

26.759

Term loans from financial institutions

 

 

DIC term loan

0.159

0.156

SHORT TERM BORROWINGS:

 

 

Loans repayable on demand

174.529

82.349

Total

202.267

116.065

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Paulson and Company

Chartered Accountants

Address :

Deshabhimani Junction, Kaloor, Ernakulam - 682017, Kerala, India

PAN No.:

AAHFP2419D

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

375000

Equity Shares

Rs.100/- each

Rs. 37.500 Millions

 

 

 

 

 


Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

375000

Equity Shares

Rs.100/- each

Rs. 37.500 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

37.500

37.500

32.500

(b) Reserves & Surplus

24.110

15.634

5.606

(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)

61.610

53.134

38.106

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.911

42.977

47.211

(b) Deferred tax liabilities (Net)

1.069

0.954

0.758

(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)

34.980

43.931

47.969

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

174.529

82.349

72.859

(b) Trade payables

19.267

14.645

31.374

(c) Other current liabilities

6.616

10.210

10.263

(d) Short-term provisions

4.295

2.079

1.121

Total Current Liabilities (4)

204.707

109.283

115.617

 

 

 

 

TOTAL

301.297

206.348

201.692

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

76.958

72.687

62.065

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

13.128

11.407

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

0.000

0.000

0.000

(e) Other Non-current assets

4.129

2.242

2.320

Total Non-Current Assets

94.215

86.336

64.385

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

67.212

55.382

68.856

(c) Trade receivables

118.617

49.532

64.161

(d) Cash and cash equivalents

16.182

11.436

3.242

(e) Short-term loans and advances

5.071

3.662

1.048

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

207.082

120.012

137.307

 

 

 

 

TOTAL

301.297

206.348

201.692

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

539.044

288.418

198.422

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

502.809

258.885

175.372

 

 

TOTAL                                     (B)

502.809

258.885

175.372

 

 

 

 

 

Less

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

36.235

29.533

23.050

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

13.923

14.219

11.419

 

 

 

 

 

 

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

22.312

15.314

11.631

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.667

8.011

6.607

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

12.645

7.303

5.024

 

 

 

 

 

Less

TAX                                                                  (H)

4.410

2.275

1.542

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

8.235

5.028

3.482

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

272.037

125.150

99.258

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

18.885

12.787

 

 

 

 

 

 

Earnings Per Share (Rs.)

10.84

13.41

10.72

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.53

1.74

1.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.39

3.75

2.49

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.14

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.38

2.36

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

1.10

1.19

 

 

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

32.500

37.500

37.500

Reserves & Surplus

5.606

15.634

24.110

Net worth

38.106

53.134

61.610

 

 

 

 

long-term borrowings

47.211

42.977

33.911

Short term borrowings

72.859

82.349

174.529

Total borrowings

120.070

125.326

208.440

Debt/Equity ratio

3.151

2.359

3.383

 

 

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

198.422

288.418

539.044

 

 

45.356

86.897

 

 


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

198.422

288.418

539.044

Profit

3.482

5.028

8.235

 

1.75%

1.74%

1.53%

 

 

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

Yes

33]

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

Yes

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Directors accounts

6.173

9.261

Total

6.173

9.261

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10423861

16/04/2013

24,000,000.00

STATE BANK OF TRAVANCORE

PERUMBAVOOR BRANCH, P B NO.1,CHRISTURAJ SHOPPING 
COMPLEX,M C ROAD, PERUMBAVOOR - 683542, KERALA, INDIA

B74473349

2

10418494

06/04/2013

105,000,000.00

THE FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, BANERJI ROAD, ERNAKULAM NORTH, COCHIN - 682018, KERALA, INDIA

B72809833

3

10418498

13/03/2013

105,000,000.00

THE FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, BANERJI ROAD, COCHIN - 682018, KERALA, INDIA

B72810146

4

10343829

21/03/2012

23,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

FINANCE TOWER, IIND FLOOR, KALOOR, KOCHI - 682017, KERALA , INDIA

B35678416

5

10210938

19/02/2010

33,000,000.00

FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, ERNAKULAM - 682018 , KERALA
, INDIA

A83012260

6

10142103

22/10/2013 *

145,000,000.00

STATE BANK OF TRAVANCORE

PERUMBAVOOR BRANCH, PB NO. 1 CHRISTURAJ SHOPPING 
COMPLES, MC ROAD, PERUMBAVOORP - 683542, KERALA, INDIA

B89232276

7

10113462

20/06/2008

23,000,000.00

FEDERAL BANK LIMITED

ERNAKULAM NORTH BRANCH, ERNAKULAM - 682018 , KERALA, INDIA

A42067256

8

10023160

11/03/2011 *

23,100,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

FINANCE TOWER, IIND FLOOR, P B NO. 4209, KALOOR, KOCHI - 682017, KERALA, INDIA

B08161093

 

CORPORATE INFORMATION:

 

BOS Natural Flavors (P) Ltd is a private limited company incorporated in India under the provisions of the Companies Act, 1956. The company is engaged in manufacturing of Oleoresins and essential oils and its product range includes raw spices, spice oleoresins, essential oils, natural colors, floral concretes / absolutes, organic spices, organic oils, organic extracts and many value added products as well as customer application oriented solutions.

 

FIXED ASSETS:

 

·         Land

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Lab Equipments

·         Computer and Printer

 


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 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.60.80

UK Pound

1

Rs.100.06

Euro

1

Rs.78.47

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JAY

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

 

34

 

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.