MIRA INFORM REPORT

 

 

Report No. :

316650

Report Date :

14.04.2015

 

IDENTIFICATION DETAILS

 

Name :

PARAS INTERMEDIATES PRIVATE LIMITED

 

 

Registered Office :

A-40, New Empire Industrial Estate, Kondivita Road, Andheri (East), Mumbai – 400059, Maharashtra

Tel. No.:

91-22-2820847

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.05.1999

 

 

Com. Reg. No.:

11-195984

 

 

Capital Investment / Paid-up Capital :

Rs. 7.010 Million

 

 

CIN No.:

[Company Identification No.]

U24117MH1999PTC195984

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Ammonium Thiocyanote and Thiocyanate Salts.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an estsablished company having satisfactory track.

 

The company possesses on acceptable financial profile marked by adequate networth base, favourable capital structure and debt protection metrics along with slight working capital intensive operations.

 

Management has witnessed a better improvement in its revenue base as well as reported a quiet stable net profitability from its modest scale of business operations during FY14, which ensures sufficient cash inflows.

 

Trade relations are fair. Business is active. Payment terms are reported as usually correct.

 

In view of experienced promoters, the company can be considered 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL SME

Rating

“SE 2A”

Rating Explanation

High financial strength and high performance capacity.

Date

December 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 PARTED BY

 

Name :

Mr. Ketan Bhatt

Designation :

Director

Contact No.:

91-9821524990

Date :

10.04.2015

 

 

LOCATIONS

 

Registered Office :

A-40, New Empire Industrial Estate, Kondivita Road, Andheri (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

91-22-28202847

Mobile No.:

91-9821524990 (Mr. Ketan Bhatt)

Fax No.:

91-22-28383384

 

 

Factory :

A-2/4, GIDC 1st Phase, Vapi – 396195, Gujarat, India

Tel No.:

91-260-2431247

Fax No.:

91-260-2431962

E-Mail :

paras@parasint.com

Website :

www.parasnint.com

 

 

DIRECTORS

 

AS ON 27.09.2014

 

Name :

Ketan Ramesh Bhatt

Designation :

Director

Address :

A/18, Jay View Chs, JP Road, Dhake Colony, Azad Nagar Post, Office Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

11.09.1965

Date of Appointment :

30.09.2002

DIN No.:

00216118

 

 

Name :

Jigar Narendra Shah

Designation :

Director

Address :

E/8, Kings Agres, Saraswati Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

21.10.1977

Date of Appointment :

30.09.2002

DIN No.:

00216349

 

 

Name :

Anish Bansilal Marfatia

Designation :

Director

Address :

Shanti Niwas, 8th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

29.03.1967

Date of Appointment :

30.09.2002

DIN No.:

00216522

 

 

Name :

Ramesh Gajanan Patel

Designation :

Director

Address :

Macromal Socy Near, Vapi – 396195, Gujarat, India

Date of Birth/Age :

25.02.1960

Date of Appointment :

04.05.1999

DIN No.:

00216858

 

 

Name :

Nipun Chimanlal Shah

Designation :

Director

Address :

Block No-7, Trimurti 122, S V Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

22.11.1938

Date of Appointment :

04.05.1999

DIN No.:

00244187

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

SHAREHOLDING DETAILS FILE ATTACHED.

 

 

AS ON 27.09.2014

 

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 :

Manufacturer of Ammonium Thiocyanote and Thiocyanate Salts.

 

 

Products :

  • Ammonium Thiocyanote
  • Thiocyanate Salts.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Countries :

USA

 

 

Imports :

 

Countries :

  • Japan
  • China

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Asco Engineering

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Thermo Fisher

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

Specialized Commerical Branch, GIDC, Vapi – 396195, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Cash credit facilities

5.612

0.392

Working capital facilities

4.527

0.004

Total

10.139

0.396

 

 

 

Auditors :

 

Name :

V R Parekh and Company

Chartered Accountants

Address :

102, Mehal Apartment, Nani Mahetwad, Valsad – 396001, Gujarat, India

PAN No.:

AAAFV0135F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Sagar Chemical Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

655000

Equity Shares

Rs. 10/- each

Rs. 6.550 Million

5000

Preference Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Total

 

Rs. 7.050 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

651000

Equity Shares

Rs. 10/- each

Rs. 6.510 Million

5000

Preference Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Total

 

Rs. 7.010 Million

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

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

7.010

7.010

7.010

(b) Reserves & Surplus

113.252

91.878

69.393

(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)

120.262

98.888

76.403

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.326

15.347

16.340

(b) Deferred tax liabilities (Net)

0.554

0.000

0.000

(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)

19.880

15.347

16.340

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.139

0.396

6.100

(b) Trade payables

31.185

22.644

13.639

(c) Other current liabilities

16.236

11.281

8.627

(d) Short-term provisions

32.928

22.427

24.449

Total Current Liabilities (4)

90.488

56.748

52.815

 

 

 

 

TOTAL

230.630

170.983

145.558

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.107

42.271

38.115

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

19.020

13.869

0.874

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.071

0.065

0.096

(c) Deferred tax assets (net)

0.000

0.700

0.558

(d)  Long-term Loan and Advances

30.608

19.018

23.091

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

95.806

75.923

62.734

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.341

24.499

21.664

(c) Trade receivables

54.733

32.218

30.825

(d) Cash and cash equivalents

30.824

16.199

13.794

(e) Short-term loans and advances

27.111

21.680

16.209

(f) Other current assets

0.815

0.464

0.332

Total Current Assets

134.824

95.060

82.824

 

 

 

 

TOTAL

230.630

170.983

145.558

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

290.815

234.391

213.885

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

250.369

195.119

178.057

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

40.446

39.272

35.828

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.974

3.743

3.374

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

35.472

35.529

32.454

 

 

 

 

 

Less

TAX                                                                 

11.771

10.716

9.202

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

23.701

24.813

23.252

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

79.037

59.052

39.121

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

2.500

2.500

1.750

 

 

Dividend

2.003

2.003

1.352

 

 

Tax on Dividend

0.325

0.325

0.219

 

BALANCE CARRIED TO THE B/S

97.910

79.037

59.052

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

36.13

37.82

35.45

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Total Income

(%)

8.15

10.59

10.87

 

 

 

 

 

Operating Profit Margin

(PBDIT/ Total Income)

(%)

13.91

16.75

16.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

16.77

22.72

22.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.36

0.42

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.25

0.16

0.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.49

1.68

1.57

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

7.010

7.010

7.010

Reserves & Surplus

69.393

91.878

113.252

Net worth

76.403

98.888

120.262

 

 

 

 

long-term borrowings

16.340

15.347

19.326

Short term borrowings

6.100

0.396

10.139

Total borrowings

22.440

15.743

29.465

Debt/Equity ratio

0.294

0.159

0.245

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

213.885

234.391

290.815

 

 

9.587

24.073

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

213.885

234.391

290.815

Profit

23.252

24.813

23.701

 

10.87%

10.59%

8.15%

 

 

 

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

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

Yes

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90107206

05/04/2002

3,000,000.00

STATE BANK OF INDIA

VAPI INDUSTRIAL TOWNSHIP BRANCH, G.I.D.C. ESTATE, 
VAPI, Gujarat - 396195,

 INDIA

-

2

90104641

04/12/2014 *

36,671,000.00

State Bank of India

SPECIALISED COMMERCIAL BRANCH, GIDC,VAPI, Vapi, 
Gujarat - 396195,

 INDIA

C37678828

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Loans and advaces from related parties

19.326

15.347

 

 

 

Total

19.326

15.347

 

 

FIXED ASSETS

 

  • Land
  • Factory Shed
  • Office Equipment
  • Furniture and Fixture
  • Vehicles
  • Plant and Machinery
  • Electric Installation
  • Computer

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 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. 62.37

UK Pound

1

Rs. 91.60

Euro

1

Rs. 66.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.