MIRA INFORM REPORT

 

 

Report No. :

335762

Report Date :

06.08.2014

 

IDENTIFICATION DETAILS

 

Name :

PESTICIDES AND BREWERS LIMITED

 

 

Registered Office :

Chitalsar, Manpada, Swami Vivekanand, Thane – 400607, Maharashtra

Tel. No.:

91-22-22047131

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.10.1960

 

 

Com. Reg. No.:

11-011864

 

 

Capital Investment / Paid-up Capital :

Rs. 10.500 Million

 

 

CIN No.:

[Company Identification No.]

L99999MH1960PLC011864

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Trader of electrical items and chemical.

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1540000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject company was incorporated in the year 1960 and it is having satisfactory track record.

 

Company has achieved sales turnover of Rs.  1105.900 Million and reported 23.32% top line growth during the year ended 2014. Profitability margin of the company reported low backed by sound financial base of the company.

 

However, its trade relations are reported to be fair. Business is active, payments terms are slow but correct.

 

In view of company’s established track record, the company can be considered for business dealings with its usual trade terms and condition.

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 DENIED

 

Management non co-operative (Tel No.: 91-22-22047131)

 

 

LOCATIONS

 

Registered Office :

Chitalsar, Manpada, Swami Vivekanand, Thane – 400607, Maharashtra, India

Tel. No.:

91-22-22047131 (Ms. Sheetal - Admin Executive)

E-Mail :

p_bint@hotmail.com

 

 

Admins Office :

18 Prem Kutir, Gr. Flr, 177 Babubhai Chinai Rd, Marine Drive, Mumbai – 400020, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Omprakash Gurdayal Berlia

Designation :

Managing Director

Address :

2b-177, Prem Kutir, N.S. Road,, Colaba,  Mumbai – 400008, Maharashtra, India

Date of Appointment :

15.03.2004

DIN No.:

00646890

 

 

Name :

Damodar Poonam Chand Vyas

Designation :

Director

Address :

C402, Sreesiddhi Vinayak Tower, Orlem Tank Lane, Malad-W, Mumbai – 400054, Maharashtra, India

Date of Appointment :

19.04.2006

DIN No.:

00647187

 

 

Name :

Annie Jaquim Fernandes

Designation :

Director

Address :

203/7,Rita Mansion,, Bora Bazar Street, Fort, Mumbai – 400001, Maharashtra, India

Date of Appointment :

19.04.2006

DIN No.:

00691072

 

 

Name :

Rajendrakumar Kishanlal Agarwal

Designation :

Director

Address :

21-A Meher Apts, Altamount Road, Mumbai – 400026, Maharashtra, India

Date of Appointment :

03.11.2007

DIN No.:

01879869

 

 

Name :

Pratik Didwania

Designation :

Director

Address :

1 Ballyganj Park Road, 7a Bally-High, Calcutta - 700019, West Bengal, India

Date of Appointment :

28.04.2011

DIN No.:

01966886

 

 

Name :

Parimal Vibhash Mehta

Designation :

Director

Address :

35/608, Azad Nagar -Ii,Veera Desai Road,, Andheri (West), Mumbai  - 400053, Maharashtra, India

Date of Appointment :

28.04.2011

DIN No.:

03514645

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

SHAREHOLDING DETAILS FILE ATTACHED.

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Public financial companies

0.24

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

19.05

Bodies corporate

75.90

Directors or relatives of Directors

0.09

Other top fifty shareholders

4.72

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of electrical items and chemical.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

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 :

Not Divulged

Reference :

Not Divulged

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 :

Not Divulged 

 

 

Bankers :

Banker Name

Not Divulged

Branch Address

Not Divulged

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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans taken for vehicles

3.723

2.437

 

 

 

Total

3.723

2.437

 

Auditors :

 

Name :

Shah Ajitkumar Chinubhai

Chartered Accountant

Address :

Yusuf Building, II Floor 43,  Mahatma Gandhi Road, Flora Fountain Fort, Ville Parle, Mumbai, Maharashtra, India

PAN No.:

AAAFM1433H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs. 15.000 Million

50000

Preference Shares

Rs. 100/- each

Rs. 5.000 Million

 

Total

 

Rs. 20.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1050000

Equity Shares

Rs.10/- each

Rs. 10.500 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

10.500

10.500

10.500

(b) Reserves & Surplus

11.538

3.756

2.125

(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)

22.038

14.256

12.625

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.732

2.437

4.295

(b) Deferred tax liabilities (Net)

0.000

0.000

21.000

(c) Other long term liabilities

33.680

21.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

37.412

23.437

25.295

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

83.335

118.683

117.726

(c) Other current liabilities

127.346

100.445

3.757

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

210.681

219.128

121.483

 

 

 

 

TOTAL

270.131

256.821

159.403

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.555

5.066

6.667

(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

2.028

2.028

2.028

(c) Deferred tax assets (net)

0.452

0.502

0.049

(d)  Long-term Loan and Advances

12.167

9.790

7.234

(e) Other Non-current assets

0.010

0.010

0.010

Total Non-Current Assets

21.212

17.396

15.988

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

89.977

85.084

77.343

(c) Trade receivables

139.469

140.665

49.558

(d) Cash and cash equivalents

7.052

4.530

13.425

(e) Short-term loans and advances

12.421

9.146

3.089

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

248.919

239.425

143.415

 

 

 

 

TOTAL

270.131

256.821

159.403

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1105.960

896.746

757.763

 

 

Other Income

0.013

0.013

0.209

 

 

TOTAL                                    

1105.973

896.759

757.972

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

1012.262

833.857

730.014

 

 

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

(4.894)

(7.741)

(19.774)

 

 

Employees benefits expense

6.830

5.529

3.222

 

 

Other expenses

74.429

61.332

41.875

 

 

TOTAL                                    

1088.627

892.977

755.337

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

17.346

3.782

2.635

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

6.010

0.504

0.323

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

11.336

3.278

2.312

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.304

1.602

0.973

 

 

 

 

 

 

PROFIT BEFORE TAX

10.032

1.676

1.339

 

 

 

 

 

Less

TAX                                                                 

2.251

0.046

0.086

 

 

 

 

 

 

PROFIT AFTER TAX

7.781

1.630

1.253

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stores & Spares

252.382

219.773

128.528

 

TOTAL IMPORTS

252.382

219.773

128.528

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.41

1.55

1.19

 

 

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) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.70

0.18

0.17

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.57

0.42

0.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.75

0.66

0.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.46

0.12

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.17

0.17

0.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.09

1.18

 

 

STOCK PRICES

 

Face Value

Rs. 10.00/- (BSE Listed)

 

(Not listed with NSE)

 

Note: Bombay stock exchange limited has suspended trading of company shares on stock exchange due to which company is not traded on BSE.

 

 

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

10.500

10.500

10.500

Reserves & Surplus

2.125

3.756

11.538

Net worth

12.625

14.256

22.038

 

 

 

 

long-term borrowings

4.295

2.437

3.732

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

4.295

2.437

3.732

Debt/Equity ratio

0.340

0.171

0.169

 

 

 

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

757.763

896.746

1105.960

 

 

18.341

23.330

 

 

 

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

757.763

896.746

1105.960

Profit

1.253

1.630

7.781

 

0.17%

0.18%

0.70%

 

 

 

 

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

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

No

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)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

 

OPERATONS

 

The company activity were local trading and import of chemicals. During the year it has register the growth of 18.92% as compared to last year’s sales. Due to stiff competition and Foreign Currency fluctuation profitability of the company has been severely effected. The directors hope to achieve better results during the current year.

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR THE COMPANY.

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Furniture and Fixture

·         Vehicles

·         Office Equipments

·         Computer 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 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. 63.93

UK Pound

1

Rs. 99.82

Euro

1

Rs. 70.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAS

 

 

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

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.