MIRA INFORM REPORT

 

 

 

 

Report No. :

333871.2

Report Date :

03.08.2015

 

IDENTIFICATION DETAILS

 

Name :

SAI TRIPTI CHEMTRADE PRIVATE LIMITED [w.e.f.06.05.2011]

 

 

Formerly Known As :

DHEYA LIFE LONG LEARNING PRIVATE LIMITED [w.e.f.18.01.2011]

 

INDUSCROSSING EDUTEK PRIVATE LIMITED

 

 

Registered Office :

521, Marathon Max, Mulund Goregaon Link Road, Mulund [West], Mumbai – 400080, Maharashtra

Tel. No.:

91-22-25911021/ 27907197

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.02.2009

 

 

Com. Reg. No.:

11-190417

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U51109MH2009PTC190417

 

 

IEC No.:

0311016006

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS77158E

 

 

PAN No.:

[Permanent Account No.]

AAPCS8058N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importer, Exporter and Trader of Oleochemicals like Cosmetics, Lauric Acid, Stearic Acid, Ref. Glycerin Myristic Acid etc.

 

 

No. of Employees :

3 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 a small company having a moderate track record.

 

The rating takes into consideration company’s modest networth and small scale of operations. External borrowing of the company seems to be huge.

 

However, subject has achieved better growth in its sales turnover and profit of the company.  

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for small business dealings 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.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Manojkumar Triptinath Jha

Designation :

Director

Contact No.:

91-9920101315 

Date :

31.07.2015

 

 

LOCATIONS

 

Registered Office :

521, Marathon Max, Mulund Goregaon Link Road, Mulund [West], Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-25911021/ 27907197

Mobile No.:

91-9920101315 [Mr. Manojkumar Triptinath Jha]

Fax No.:

91-22-25911021

E-Mail :

sgmehta76@yahoo.com 

sales@stchemtrade.com

Location :

Rented

 

 

Warehouse :

Shree Storage Thane Bhiwandi Road, Opposite Rehnal Bus Depo, Jairam Compound, Village Rehnal, Bhiwandi – 421302, Maharashtra, India

Location :

Rented

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Manojkumar Triptinath Jha

Designation :

Director

Address :

B-13/3 Tarangan Shravan Building, J.K. Gram Thane (West), Thane - 400606, Maharashtra, India

Date of Birth/Age :

29.09.1963

Date of Appointment :

18.02.2009

DIN No.:

02471684

 

 

Name :

Mrs. Anjana Manojkumar Jha

Designation :

Director

Address :

B-13/3 Tarangan Shravan Building, J.K. Gram Thane (West), Thane - 400606, Maharashtra, India

Date of Birth/Age :

26.05.1971

Date of Appointment :

25.07.2011

DIN No.:

02691215

 

 

Name :

Mr. Pramodkumar Triptinath Jha

Designation :

Director

Address :

Flat No.133, Housing Complex, Sharavan B., Tarangan II, Thane - 400604, Maharashtra, India

Date of Birth/Age :

11.07.1955

Date of Appointment :

25.07.2011

DIN No.:

02882341

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Anjana Manojkumar Jha

2000

20.00

Manojkumar Triptinath Jha

7000

70.00

Pramodkumar Triptinath Jha

1000

10.00

 

 

 

Total

 

10000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer, Exporter and Trader of Oleochemicals like Cosmetics, Lauric Acid, Stearic Acid, Ref. Glycerin Myristic Acid etc..

 

 

Brand Names :

--

 

 

Agencies Held :

·         Pacific Oleochemical, Malaysia

·         Polion Oleo, Malaysia

·         PT Soci Mas, Indonesia

 

 

Exports :

 

Products :

Oleochemicals

Countries :

·         Middle East

·         African Countries

 

 

Imports :

 

Products :

Oleochemicals

Countries :

·         Malaysia

·         Indonesia

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

Credit (30 Days and 90 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Pacific Oleochemical, Malaysia

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Polion Oleo, Malaysia

·         PT Soci Mas, Indonesia

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

3 (Approximately)

 

 

Bankers :

Bank Name:

Kotak Mahindra Bank Limited

Branch:

Mulund Branch, Maharashtra, India

Person Name (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

9611243387 (Not Confirmed)

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         HDFC Bank Limited

Mulund Branch, Maharashtra, India

 

·         Axis Bank Limited

Mulund Branch, Maharashtra, India

 

·         Bank of Baroda

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Pratap B. Sheth and Company  

Chartered Accountants

Address :

D-25, Rameshwar, 1167, Murar Road, Mulund [West], Mumbai – 400080, Maharashtra, India

Telefax :

91-22-25916420/ 25612639

Mobile No.:

91-9819802265/ 9322247031/ 9323705504

E-Mail :

pbshethco@gmail.com

PAN No.:

AABPS5019C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs. 10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs. 10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

0.536

(0.080)

(0.160)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.200

Total Shareholders’ Funds (1) + (2)

0.636

0.020

0.140

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

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)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.454

3.954

0.341

(b) Trade payables

0.226

3.913

0.015

(c) Other current liabilities

0.762

0.092

0.046

(d) Short-term provisions

0.269

0.062

0.019

Total Current Liabilities (4)

6.711

8.021

0.421

 

 

 

 

TOTAL

7.347

8.041

0.561

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.000

0.000

0.000

(ii) Intangible Assets

0.006

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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.075

0.075

0.173

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.081

0.075

0.173

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

1.708

6.264

0.000

(b) Inventories

4.136

1.404

0.000

(c) Trade receivables

0.068

0.000

0.000

(d) Cash and cash equivalents

0.835

0.297

0.388

(e) Short-term loans and advances

0.500

0.001

0.000

(f) Other current assets

0.019

0.000

0.000

Total Current Assets

7.266

7.966

0.388

 

 

 

 

TOTAL

7.347

8.041

0.561

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

50.255

6.304

3.345

 

 

Other Income

0.877

0.061

0.022

 

 

TOTAL                                     (A)

51.132

6.365

3.367

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

49.914

7.278

2.959

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(2.732)

(1.404)

0.000

 

 

Employees benefits expense

0.652

0.060

0.270

 

 

Other expenses

2.469

0.302

0.066

 

 

TOTAL                                     (B)

50.303

6.236

3.295

 

 

 

 

 

Less

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

0.829

0.129

0.072

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.001

0.028

0.007

 

 

 

 

 

 

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

0.828

0.101

0.065

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.000

0.044

0.044

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.828

0.057

0.021

 

 

 

 

 

Less

TAX                                                                  (H)

0.256

0.021

0.007

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.572

0.036

0.014

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

NA

2.305

 

 

 

 

 

 

Earnings Per Share (Rs.)

57.20

3.64

1.43

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net Cash flow from (used in) Operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.14

0.57

0.42

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.65

2.05

2.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.27

0.71

3.74

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.30

2.85

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

8.58

197.70

2.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.08

0.99

0.92

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

(0.160)

(0.080)

0.536

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.200

0.000

0.000

Net worth

0.140

0.020

0.636

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.341

3.954

5.454

Total borrowings

0.341

3.954

5.454

Debt/Equity ratio

2.436

197.700

8.575

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

3.345

6.304

50.255

 

 

88.460

697.192

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

3.345

6.304

50.255

Profit

0.014

0.036

0.572

 

0.42%

0.57%

1.14%

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report

(Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 


 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loans and Advances

From others 

0.185

0.185

Anjana Jha

0.000

0.175

Manoj Jha

5.269

3.594

 

 

 

Total

 

5.454

3.954

 

 


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. 64.01

UK Pound

1

Rs. 99.84

Euro

1

Rs. 70.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.