MIRA INFORM REPORT

 

 

Report No. :

337386

Report Date :

19.08.2015

 

IDENTIFICATION DETAILS

 

Name :

PRAGATI CHEMICALS LIMITED

 

 

Registered Office :

Plot No. A-8, Marol Industrial Estate of MIDC, Cross Road B, Street No.5, Andheri (East), Mumbai - 400093, Maharashtra 

Tel. No.:

91-22-28207897

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.04.1979

 

 

Com. Reg. No.:

11-031289

 

 

Capital Investment / Paid-up Capital :

Rs. 3.600 Million

 

 

CIN No.:

[Company Identification No.]

U24110MH1979PLC031289

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP15230F

 

 

PAN No.:

[Permanent Account No.]

AAACP4055B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Synthetic Resins.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Not Available

 

 

Comments :

Subject is an established company incorporated during the year 1979 having a good track record.

 

Available financial indicates company sound financial risk profile marked by healthy reserves position with zero borrowings and favorable gap between trade payable and trade receivable.

 

Further, the rating also takes into consideration good profitability margin of the company.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

In view of long track record and sound financial base, 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.

 

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 DENIED

 

Management Non Co-operative (91-22-61987000)

 

 

LOCATIONS

 

Registered Office :

Plot No. A-8, Marol Industrial Estate of MIDC, Cross Road B, Street No.5, Andheri (East), Mumbai - 400093, Maharashtra, India  

Tel. No.:

91-22-28207897 / 61987000

Fax No.:

91-22-61987099

E-Mail :

mohan.patel@resplast.com

info@resplast.com

Website :

http://www.resplast.com

Location :

Owned

 

 

Factory :

Plot No. 3605, GIDC Estate, Ankleshwar – 393002, Gujarat, India

Tel. No.:

91-2646-220440/ 223029

Fax No.:

91-2646-2230559

 

 

DIRECTORS

 

AS ON 29.07.2014

 

Name :

Mr. Bharat Bhogilal Chovatia

Designation :

Director

Address :

18, Sanjog, Pheroz Shah Street, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

19.09.1964

Date of Appointment :

30.03.1983

DIN No.:

00059326

 

 

Name :

Mr. Rupen Ashwin Choksi

Designation :

Director

Address :

11A, Jeevan Asha, 60A Peddar Road, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

02.08.1976

Date of Appointment :

04.05.2006

DIN No.:

00009252

 

 

Name :

Mr. Jalaj Ashwin Dani

Designation :

Director

Address :

Home Villa, 48, Krishna Sanghi Path, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

20.10.1969

Date of Appointment :

04.09.2013

DIN No.:

00019080

 

 

Name :

Mr. Amar Arvind Vakil

Designation :

Director

Address :

Geetanjali, 9 N Camadia Road, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

11.08.1952

Date of Appointment :

18.04.1979

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.07.2014

 

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

AS ON 29.07.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

 

 

Bodies corporate

62.22

Directors or relatives of Directors

37.78

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Synthetic Resins.

 

 

Products :

ITC Code No.

 

Product or services

39073010

RESIN 5452

39091010

RESIN 5802

29420090

O C 5196

39069090

RESIN 5929

 

  • Chemicals
  • Synthetic Resins
  • Epoxy Resins
  • Ketonics Resins
  • Amino Resins

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

State Bank of India

Branch :

Backbay Reclamation Branch, Raheja Chamber, Nariman Point, Mumbai - 400021, Maharashtra, India

Person Name (With Designation) :

Not Divulged

Contact Number :

91-22-22049829

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

 

Auditors :

 

Name :

Shah and Associates

Chartered Accountants

Address :

Maker Bhavan2, Maker Lines, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-26734304

Fax No.:

91-22-26734305

E-Mail :

cs@parikhassociates.com

parikh.associates@rediffmail.com

PAN No.:

AAMFS1965N

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 29.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

360000

Equity Shares

Rs.10/- each

Rs. 3.600 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

3.600

3.600

3.600

(b) Reserves & Surplus

102.292

95.947

91.922

(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)

105.892

99.547

95.522

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.105

(b) Deferred tax liabilities (Net)

0.492

0.703

0.807

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.513

0.567

0.363

Total Non-current Liabilities (3)

1.005

1.270

1.275

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.105

0.120

(b) Trade payables

18.911

17.182

13.298

(c) Other current liabilities

3.403

4.068

2.027

(d) Short-term provisions

4.730

4.306

5.752

Total Current Liabilities (4)

27.044

25.661

21.197

 

 

 

 

TOTAL

133.941

126.478

117.994

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.014

6.676

6.711

(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

0.007

0.007

0.007

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

1.354

1.692

1.352

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.375

8.375

8.070

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.840

29.057

20.682

(c) Trade receivables

47.228

44.139

42.410

(d) Cash and cash equivalents

52.922

43.378

44.927

(e) Short-term loans and advances

4.481

1.486

1.847

(f) Other current assets

0.095

0.043

0.058

Total Current Assets

126.566

118.103

109.924

 

 

 

 

TOTAL

133.941

126.478

117.994

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

237.185

223.741

208.610

 

 

Other Income

3.800

2.813

2.213

 

 

TOTAL                                     (A)

240.985

226.554

210.823

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

186.231

187.188

167.176

 

 

Changes in inventories of finished goods and work-in-progress

5.452

(9.811)

(2.591)

 

 

Employee benefit expenses

9.832

9.481

8.602

 

 

Other expenses

24.344

27.613

24.002

 

 

TOTAL                                     (B)

225.859

214.471

197.189

 

 

 

 

 

 

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

15.126

12.083

13.634

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.001

0.064

0.079

 

 

 

 

 

 

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

15.125

12.019

13.555

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.744

0.925

0.730

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

14.381

11.094

12.825

 

 

 

 

 

Less

TAX                                                                  (H)

3.823

2.857

3.483

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

10.558

8.237

9.342

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

73.036

69.861

65.703

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.100

0.850

1.000

 

 

Dividend

3.600

3.600

3.600

 

 

Tax on Dividend

0.612

0.612

0.584

 

BALANCE CARRIED TO THE B/S

78.282

73.036

69.861

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB value of export

2.907

3.243

0.943

 

TOTAL EARNINGS

2.907

3.243

0.943

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

41.866

27.554

24.036

 

TOTAL IMPORTS

41.866

27.554

24.036

 

 

 

 

 

 

Earnings Per Share (Rs.)

29.33

22.88

25.95

 

 

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

(%)

4.45

3.68

4.48

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

6.38

5.40

6.54

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

10.74

8.77

10.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.11

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.68

4.60

5.19

 

 

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

3.600

3.600

3.600

Reserves & Surplus

91.922

95.947

102.292

Net worth

95.522

99.547

105.892

 

 

 

 

long-term borrowings

0.105

0.000

0.000

Short term borrowings

0.120

0.105

0.000

Total borrowings

0.225

0.105

0.000

Debt/Equity ratio

0.002

0.001

0.000

 

 

 

 

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

208.610

223.741

237.185

 

 

7.253

6.009

 

 

 

 

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

208.610

223.741

237.185

Profit

9.342

8.237

10.558

 

4.48%

3.68%

4.45%

 

 

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

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)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

CORPORATE INFORMATION

 

Subject is reputed manufacturer of Synthetic Resin Catering to a wide range of industries today such as Adhesive, High Performance coatings, Printing Inks, Construction and Cosmetics. Subject commenced its operations in 1979 for manufacturing Epoxy Resins, Ketonic Resins, Aminos Resins and Specialty Resins for coatings. Subjects manufacturing plant is located at GIDC, Ankleshwar in Gujarat. Subject’s strength lies in supplying consistent and quality products, product development, strong distribution network consisting of sales offices and branches across the country and also deals through a few major distributors across different regions.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Fixed deposit from public (Fixed deposits carries interest rate @9.5% to 11.5% p.a. repayable on scheduled dates unless otherwise demanded.)

0.000

0.105

 

 

 

Total

0.000

0.105

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10408253

26/05/2014 *

12,500,000.00

HDFC Bank Limited

HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

C09301268

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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.65.22

UK Pound

1

Rs.102.23

Euro

1

Rs.72.39

  

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/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

 

54

 

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.