MIRA INFORM REPORT

 

 

Report No. :

353716

Report Date :

10.12.2015

 

IDENTIFICATION DETAILS

 

Name :

20 MICRONS LIMITED

 

 

Registered Office :

9-10, G.I.D.C. Industrial Estate, Waghodia, Baroda – 391760, Gujarat

Tel. No.:

91-2668-264077

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

29.06.1987

 

 

Com. Reg. No.:

04-009768

 

 

Capital Investment / Paid-up Capital :

Rs.169.080 Million

 

 

CIN No.:

[Company Identification No.]

L99999GJ1987PLC009768

 

 

IEC No.:

0888015356

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDM04206G

BRDM03839D

BRD200030C

 

 

PAN No.:

[Permanent Account No.]

AAACZ0580B

 

 

Legal Form :

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

 

 

Line of Business :

Subject is engaged in production and trading of Industrial Minerals. (Registered Activity)

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

The company was incorporated in 1987, manufacturers micronized minerals that are used as functional fillers and extenders in divers industries such as paints, plastics, paper, adhesives, and ceramics. It is listed on Bombay Stock Exchange (BSE) and National Stock exchange (NSE).

 

Ratings reflects the company’s healthy business risk profile because of established and reputed clientele, diversified product portfolio, and strong supply linkages due to mining license.

 

Rating further takes into account, company have a common management team, and operational and financial linkages.

 

This strength is partially offset because of high gearing and moderate debt protection metrics, susceptibility of raw material prices to operating profitability and large working capital requirement.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

In view of aforesaid, 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 – 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

CRISIL

Rating

Long-term Bank Facilities = BB+

Rating Explanation

Inadequate-credit-quality and high credit risk.

Date

November 2015

 

Rating Agency Name

CRISIL

Rating

Short-term Bank Facilities = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

November 2015

 

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Prakash Parmar

Designation :

Purchase Department

Contact No.:

91-9429198192 / 91-2668-264077

Date :

05.12.2015

 

 

LOCATIONS

 

Registered Office :

9-10, G.I.D.C. Industrial Estate, Waghodia, Baroda – 391760, Gujarat, India

Tel. No.:

91-2668-264077 / 2668-292297

Mobile No.:

91-9429198192 (Mr. Prakash Parmar)

Fax No.:

91-2668-262447 / 2668-264003

E-Mail :

co_secretary@20microns.com

atishg@nsdl.co.in 

enquiry@20microns.com

Website :

http://www.20microns.com

 

 

Corporate Office :

134 - 135, Hindustan Kohinoor Industrial Complex, L.B.S. Marg, Vikhroli (West), Mumbai 400 083, Maharashtra, India

Tel. No.:

91-22-25771325 / 2577 / 1350 / 32401006

Fax No.:

91-22-25771333 / 1325 / 1350

E-Mail :

corporate@20microns.com

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Ajay Ishwarlal Ranka

Designation :

Director

Address :

9/10, Akashwan Complex,, Sevasi, Vadodara - 391101, Gujarat, Indi

Date of Appointment :

27.09.2014

DIN No.:

01676073

 

 

Name :

Mr. Chandresh Shantilal Parikh

Designation :

Whole-Time Director

Address :

604-B,Bhadralok, J.P Road, Vadodara - 390007, Gujarat, India

Date of Appointment :

29.03.1988

DIN No.:

00041584

 

 

Name :

Mr. Rajesh Chandreshbhai Parikh

Designation :

Managing Director

Address :

B-604 Bhadralok Appartment, Near Tube Company, Old Padra Road, Baroda - 390007, Gujarat, India

Date of Appointment :

02.07.1998

DIN No.:

00041610

 

 

Name :

Mr. Atil Chandreshbhai Parikh

Designation :

Managing Director

Address :

66, Atmajyotinagar,, Race Course,, Vadodara - 390007, Gujarat, India

Date of Appointment :

29.01.2009

DIN No.:

00041712

 

 

Name :

Mr. Sudhir Rameshkant Parikh

Designation :

Director

Address :

55, Shivashraya,, Saiyed - Vasana Road,, Vadodara - 390007, Gujarat, India

Date of Appointment :

10.04.2000

DIN No.:

00041649

 

 

Name :

Mr. Pravinchandra Mangaldas Shah

Designation :

Director

Address :

M 42, Saptgiri Duplex, Akota Road Opposite Taj Hotel, Near. Akota Stadium, Akota, Vadodara, 390020, Gujarat, India

Date of Appointment :

05.08.2006

DIN No.:

00017558

 

 

Name :

Mr. Ramkisan Amirchand Devidayal

Designation :

Additional Director

Address :

Flat # 17, Sakseria Building,, 74 Marine Drive, Mumbai - 400020, Maharashtra, India

Date of Appointment :

13.10.2007

DIN No.:

00238853

 

 

Name :

Mr. Atul Haribhai Patel

Designation :

Additional Director

Address :

1-2, Akshwan Housing Complex, Gotri-Sevasi Road, Baroda - 391101, Gujarat, India

Date of Appointment :

27.08.2009

DIN No.:

00009587

 

 

Name :

Ms. Darsha Rajesh Kikani

Designation :

Additional Director

Address :

10, Sanjay Park, Behind Sundesvan, Satellite Road, Ahmedabad - 380015, Gujarat, India

Date of Appointment :

06.08.2014

PAN No.:

00155791

 

KEY EXECUTIVES

 

Name :

Mr. Prakash Parmar

Designation :

Purchase Department

 

 

Name :

Mr. Anuja Kedar Muley

Designation :

Secretary

Address :

7 Madhu Row Society V-2, Near Mahadev Talav Wadi, Vadodara - 390017, Gujarat, India

Date of Appointment :

29.04.2013

PAN No.:

AIQPA8998R

 

 

Name :

Mr. Bharat Vithaldas Kanani

Designation :

Chief Finance Officer

Address :

Bunglow No. 106 Orchid Bunglows, B/H. Aims House Old Padra Road, Vadodara - 390020, Gujarat, India

Date of Appointment :

06.08.2014

PAN No.:

ADYPK7407L

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2015

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

As a % of (A+B)

(A) Shareholding of Promoter and Promoter Group

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

9853214

27.92

http://www.bseindia.com/include/images/clear.gifBodies Corporate

8250235

23.38

http://www.bseindia.com/include/images/clear.gifSub Total

18103449

51.30

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

18103449

51.30

(B) Public Shareholding

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

7538588

21.36

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

2569141

7.28

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

4757112

13.48

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

2318212

6.57

http://www.bseindia.com/include/images/clear.gifClearing Members

82423

0.23

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

1849350

5.24

http://www.bseindia.com/include/images/clear.gifTrusts

616

0.00

http://www.bseindia.com/include/images/clear.gifHindu Undivided Families

385823

1.09

http://www.bseindia.com/include/images/clear.gifSub Total

17183053

48.70

Total Public shareholding (B)

17183053

48.70

Total (A)+(B)

35286502

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

35286502

0.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in production and trading of Industrial Minerals. (Registered Activity)

 

 

Products :

Industrial Minerals

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

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 :

Reference :

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 :

Bank Name

  • State Bank of India
  • IDBI Bank Limited

Branch

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 :

Secured Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

Term loan from bank

746.521

493.394

 

 

 

Short-term borrowings

 

 

Secured (Repayable on Demand)

 

 

Working Capital Facilities From Banks

578.166

705.399

Total

1324.687

1198.793

Notes: LONG TERM BORROWING

 

Maturity profile of borrowings (as at March 31,2015)

 

Secured Borrowings

 

The principal amount of the loans to each of the lenders shall be repayable in equated monthly installments ranging over a period from 48 months to 96 months. The repayment scheduled as per the sanction terms for sanction amounts of loans is as under :

 

Year

From Bank

Effective Interest Rate

9.11% to 13.75%

2015-16

52.52

2016-17

859.56

2017-18

836.86

2018-19

971.94

2019-20

1366.78

2020-21

1505.86

2021-22

1066.00

2022-23

857.87

Total

 

 

SHORT TERM BORROWING

 

Details of Securities

 

The working capital facilities are secured by way of:

 

1 First pari-passu charge by way of hypothecation of:

Current Assets, both present and future, wherever situated, but pertaining to the division/factory/premises at Vadadala, Waghodia and Bhuj (all in Gujarat), Alwar and Swaroopganj (both in Rajasthan), Hosur and Tirunvelli (both in Tamil Nadu) and Vikhroli (W), Mumbai.

 

2 Second pari-passu charge on factories and premises and plant and machineries, both present and future, wherever situated, but pertaining to the locations stated in note 3(d)(1).

 

3 The working capital finance facilities are further collaterally sercured by personal guarantee of Executive Chairman, CEO and Managing Director, Managing Director of the company and corporate guarantee by “Eriez Finance and Investement Ltd. “, a company where significant influence exists.

 

Statutory Auditors :

 

Name :

Manubhai and Company

Chartered Accountants

Address :

Ahmedabad, Gujarat, India

 

 

Audit Committee :

  • Mr. Ram A. Devidayal – Chairman
  • Mr. Pravinchandra M. Shah
  • Mr. Atul Patel

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

  • 20 Microns Nano Minerals Limited
  • 20 Micron SDN BHD
  • 20 Microns FZE

 

 

Significant Influence Exercised by Key Managerial Personnel :

  • 20 Microns Foundation trust
  • DMC Limited (formerly Known as Dispersive Minerals and Chemicals India Limited)
  • Eriez Finance and Investment Limited
  • 20 Microns ESOS Trust

 

 

CAPITAL STRUCTURE

 

After 25.09.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.5/- each

Rs.300.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

35286502

Equity Shares

Rs.5/- each

Rs.176.432 Million

 

 

 

 

 

 

As on 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.5/- each

Rs.300.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

33815902

Equity Shares

Rs.5/- each

Rs.169.080 Million

 

 

 

 

 

 

Reconciliation of the share outstanding at the beginning and at the end of the reporting period.

 

Name of Shareholder

As at 31 March, 2015

 

No. of Shares

Amount

At the beginning of the year

33,815,902

169,079,510

Issued during the period - Debenture Conversion

 

 

Outstanding at the end of the year

33,815,902

169,079,510

 

Rights, Preferences and Restrictions Attached to Equity Shares

 

i The Company has only one class of shares referred to as equity shares having a par value of ` 5 each.

 

ii Each holder of equity shares is entitled to one vote per share which can be exercised either personally or by an attorney or by proxy.

 

iii The dividend proposed if any by the Board of Directors is subject to approval of the shareholders in the ensuing general meeting except in the case of interim dividend.

 

iv In the event of liquidation of the Company, the holders of equity shares shall be entitled to receive assets of the Company, after distribution of all preferential amounts. The amount distributed will be in proportion to the number of equity shares held by the shareholders.

 

Details of Shareholders Holding More Than 5% Equity Shares in the Company:

 

Name of Shareholder

As at 31 March, 2015

 

No. of Shares held

% of Holding

Eriez Finance And Investment Limited

8,250,235

24.39

Chandresh S Parikh

3,630,400

10.74

Rameshbhai Baldevbhai Patel

1,953,100

5.78

Arcadia Share &Stock Brokers Private Limited

2,129,134

6.30

Pratik Minerals Private Limited

2,153,846

6.37

Total

18,116,715

53.57

 

The Company has not bought back any equity shares, has not allotted any shares as fully paid up pursuant to contracts without payment being received in cash and has not allotted bonus shares, for the period of five years immediately preceding March 31, 2015.


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

169.080

169.080

158.310

(b) Reserves & Surplus

527.664

575.001

514.464

(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)

696.744

744.081

672.774

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

806.676

577.902

647.186

(b) Deferred tax liabilities (Net)

123.975

132.718

133.217

(c) Other long term liabilities

3.521

4.996

5.976

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

934.172

715.616

786.379

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

668.946

783.774

653.173

(b) Trade payables

664.958

469.181

269.434

(c) Other current liabilities

150.233

352.586

269.164

(d) Short-term provisions

8.769

5.690

20.573

Total Current Liabilities (4)

1492.906

1611.231

1212.344

 

 

 

 

TOTAL

3123.822

3070.928

2671.497

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1414.814

1455.088

1377.681

(ii) Intangible Assets

13.246

13.907

16.488

(iii) Capital work-in-progress

70.932

107.326

34.380

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

73.792

73.792

73.792

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

109.337

144.069

139.138

(e) Other Non-current assets

34.867

31.031

23.342

Total Non-Current Assets

1716.988

1825.213

1664.821

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

631.658

578.345

443.190

(c) Trade receivables

426.203

525.635

449.548

(d) Cash and cash equivalents

166.606

65.781

39.665

(e) Short-term loans and advances

157.275

60.734

63.701

(f) Other current assets

25.092

15.220

10.572

Total Current Assets

1406.834

1245.715

1006.676

 

 

 

 

TOTAL

3123.822

3070.928

2671.497

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Revenue from operations

3132.170

2904.184

2771.007

 

Other Income

64.472

87.345

41.319

 

TOTAL (A)

3196.642

2991.529

2812.326

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1602.300

1474.667

1404.009

 

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

(21.226)

(51.269)

(35.311)

 

Employees benefits expense

285.996

258.980

226.334

 

Exceptional Items

0.000

0.000

85.195

 

Other expenses

1031.974

990.592

845.254

 

TOTAL (B)

2899.044

2672.970

2525.481

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

297.598

318.559

286.845

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

249.205

216.896

155.468

 

 

 

 

 

 

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

48.393

101.663

131.377

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

94.520

100.751

74.842

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

(46.127)

0.912

56.535

 

 

 

 

 

Less

TAX (H)

(5.386)

(0.394)

24.098

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

(40.741)

1.306

32.437

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

279.239

308.633

261.962

 

TOTAL EARNINGS

279.239

308.633

261.962

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

339.293

345.672

264.976

 

Machinery Spares

1.713

1.851

0.000

 

Capital Goods

3.068

9.254

8.663

 

TOTAL IMPORTS

344.074

356.777

273.639

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.20)

0.04

1.02

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

 

 

 

Secured Term Loans From Banks

5.252

200.449

133.671

Secured Borrowings From Financial Institutes

0.000

1.564

2.019

Unsecured Term Loans From Banks

0.000

0.000

1.372

Unsecured Borrowings From Financial Institutes

0.000

2.611

9.855

Deposit From Public

40.546

47.600

34.157

Deposit From Related Parties

6.650

3.105

0.700

Sales Tax Deferment Loan

0.000

3.104

2.730

Total

52.448

258.433

184.504

Cash generated from operations

251.702

242.043

416.329

Net cash flow from operating activity

244.540

231.152

405.861

 

 

QUARTERLY RESULTS

 

Particulars

30.06.2015

30.09.2015

Audited / Unaudited

Unaudited

Unaudited

Net Sales

875.900

845.320

Total Expenditure

772.190

734.410

PBIDT (Excl OI)

103.710

110.910

Other Income

7.170

8.170

Operating Profit

110.880

119.080

Interest

61.280

62.120

Exceptional Items

NA

NA

PBDT

49.600

56.960

Depreciation

23.130

23.790

Profit Before Tax

26.470

33.170

Tax

9.900

12.060

Provisions and contingencies

NA

NA

Profit After Tax

16.570

21.110

Extraordinary Items

NA

NA

Prior Period Expenses

NA

NA

Other Adjustments

NA

NA

Net Profit

16.570

21.110

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

(1.30)

0.04

1.17

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

9.50

10.97

10.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.55)

0.03

2.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.07)

0.00

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.19

2.18

2.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.94

0.77

0.83

 

 

STOCK PRICES

 

Face Value

Rs.5.00/-

Market Value

Rs.24.20/-

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

158.310

169.080

169.080

Reserves & Surplus

514.464

575.001

527.664

Net worth

672.774

744.081

696.744

 

 

 

 

long-term borrowings

647.186

577.902

806.676

Short term borrowings

653.173

783.774

668.946

Current Maturities Of Long-Term Debts

184.504

258.433

52.448

Total borrowings

1484.863

1620.109

1528.070

Debt/Equity ratio

2.207

2.177

2.193

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2771.007

2904.184

3132.170

 

 

4.806

7.850

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2771.007

2904.184

3132.170

Profit

32.437

1.306

(40.741)

 

1.17%

0.04%

(1.30%)

 

 

 

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)

No

16

No. of employees

 

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

Yes

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

 

 

 

 

 

Financial Results

 

During the year under consideration, following important developments have taken place,

 

a) Debt Restructuring by Consortium Bank :- As the capacity utilization of newly expanded capacity was very low due to sluggish demand the expected cash generation was not taking place and it was expected to have impact on the repayment schedule of various term loans availed by the Company. Company had approached its Bankers with a request to restructure repayment schedule of various terms loans, consortium bank approved the same in the Month of March 2015 giving effective date as 1st April 2014 and as a result the installment which were due during the year were restructured along with interest payable there on.

 

b) The restructuring of various term loans will help improvement in liquidity position of the Company over a period of time.

 

c) During the year various cost factors such as Raw Material, Energy Cost, Freight Cost and Finance cost have given negative impact on the overall margin of the business which has impacted overall profitability of the business.

 

d) Company had devised a strategy to ensure higher capacity utilization of various plants during the coming

year which will increase overall performance of the Company in future.

 

e) Net Worth of the Company is reduced to Rs. 696.744 Million as on 31st March, 2015 compared to Rs. 744.081 Million as on 31st March, 2014.

 

Product wise performance

 

Product wise performance

 

• Paint Industry

 

The product range for paint industry encompasses a varied application base with the majority share lying with Paint Industry and a minor share with the Allied base of industries catering to Agrochemicals, Adhesives and Sealants, Construction, Cosmetics, Printing Inks, Oil Well Drilling, Foundry, Ceramics, and others. The user industries this financial year have shown positive sign of recovery and as a result CnC division have achieved the targeted Budget.

 

Studies and Analysis carried out by various Institutions before and after the Annual Budget for 2015-16 shows that corporates are hopeful of better Economy and improvement in Investment Climate in the light of expected reforms in Government's Economic policies. Company had geared up the expansion on the basis of plans shared by our major customers e.g. Asian Paints, Berger Paints etc. Decorative paints account for over 75% of the overall paint market in India and include wall finishes for interior and exterior use, enamels, wood finishes and ancillary products such as primers, putties, etc. The retail demand for decorative paints has shown recovery coupled with boost in infrastructure investment and the demand for industrial coatings has also shown progress. The top 5 Major companies domestically saw a double digit growth in range of 10 to 13 %. On the back of such advocacy, they anticipate that the sector will post a CAGR of around 15%. Presently, the growth as being witnessed from new demand pockets, especially in Tier-II and Tier-III cities, thus signaling the growing acceptance of quality products among the masses.

 

Similarly, in case of Small and Medium scale companies, the scenario remains worrisome due to extended payment cycles by the end customers and tougher market conditions. Mainly competition from Major customers, however Medium Scale companies Like Jotun and Nippon Paints have made their presence felt mainly in the Decorative and Industrial sector. Other Medium and Small scale companies also have shown growth in the West, North and South Regions where some customers have promised of Capacity Expansions and Market Aggression.

 

However, as with other fields, some challenges also exists in this promising sector that can affect the growth trajectory of the paint industry, if not handled accordingly. For instance, the industry is highly raw material-intensive and any fluctuation in the availability of raw material leads to substantial price fluctuation in paint production costs. The Pressure is on the Raw material suppliers who are undergoing tremendous pressure to maintain the cost coupled with new entrants in the market, which has resulted in the erosion of Bottom line and the challenge is going to be similar in the coming financial year.

 

VAD - Value Added Division

 

This was year full of challenges which were both bitter and fruitful, some were exhausting while some were rewarding. However their VALUE ADDED DIVSION managed Year 2014- 15 was a year of overall marginal growth, since the division had grown +2 % in terms of volume and + 5 % in value terms over previous year and touches INR 100 Cr. Top- line sales marks with growth in Plastics segment viz. PVC Pipe, PP/MB etc.

 

 

OUTLOOK

 

An in-depth analysis of the key drivers and challenges of the current market scenario indicates the factors for growth of the market including growth in real estate construction, growth in automotive industry, growth in industrial sector, growth in disposable income, low penetration and increased Government expenditure on infrastructure. India has always been an emerging economy and with a rising GDP expected along with expected new governmental policies leading to subsequent growth in industrial activities and infrastructural developments, India hopes for "Achhe Din" to arrive soon.

 

Due to an increased Government funding for infrastructure, demand for paints both in industrial and decorative segment is set to rise, thereby rendering Indian paint industry to be poised for further growth. With enhanced level of communication in terms of media exposure, awareness about latest trends governing the sector has reached a whole host of consumers. Fulfilling needs to look unique becomes possible with more disposable income at the hands of people which is seen to be on an upward trend. Moreover, low per capita consumption of paints in India provides enough opportunity for further growth in this sector. However, the sector is also facing certain challenges. Factors like rising input prices and stringent environmental regulations pose as a barrier for growth. The paint industry has a promising future in India with major and medium scale players in the market implementing innovation and cutting edge technology to combat the negative factors which is evident from scaled up capacities and newer introduced products for the consumers.

 

The small and medium paint industry is constantly evolving across the country embarking on newer technology and investing in latest manufacturing processes. They strive continuously to engage ourselves in development for newer products and innovations leading to efficient customer service and understanding their niche requirements. A dedicated business development team has been embarked to penetrate this market with a high end range of products entailing reduction in overall formulation costs at customer's end.

 

The Plastics industry has been one of the fastest growing industries in India in past few years but has gone through some tough challenges in past couple of years. Despite the industry's high growth spanning over a period of over 2 decades and crossing several milestones, Indian plastics industry is yet to realize its full potential as the manufacturing industry and economy shows signs of rebounding. The low level of per capita plastics consumption in India is indicative of the massive growth potential of the plastic industry. The industry was "poised for strong growth" and had been insulated somewhat from India's slowing of growth rates in the last two or three years. New applications/innovations in packaging development are driving growth in India an these are ably supported by the current and upcoming domestic capacities.

 

Export opportunity looks to improve due to the appreciation of foreign currency being a direct incentive to exporters. In addition, apart from China, many countries have shifted their outlook towards India's manufacturing base due to superior quality at similar rates. Our focus has also been on selective marketing with high value opportunity based products and deficient regions looking for alternatives to increase our growth.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

From Public and Members

59.130

77.333

From Related Parties

 

1.025

7.175

Short-term borrowings

 

 

Deposits from Public and Members (Effective Rate of Interest being 10.25% - 11.04%)

72.380

78.375

Inter Corporate Deposits

18.400

0.000

Total

150.935

162.883

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10398364

20/12/2012

4,706,169.00

AXIS BANK LIMITED

1ST FLOOR, WING - A, FORTUNE TOWER, OPP. PARSI A 
GIYARI, VSE BUILDING, VADODARA, Gujarat - 390005, 
INDIA

B66301946

2

10390494

27/03/2015 *

17,263,000,000.00

State Bank of India

INDUSTRIAL FINANCE BRANCH, MARBLE ARCHE, RACE COURSE CIRCLE, VADODARA, Gujarat - 391760, INDIA

C48938047

3

90095580

07/06/1996

1,640,000.00

GUJARAT INDUSTRIAL INVESTMENT CORPORATION LTD.

CHUNIBHAI CHAMBERS ; ASHRAM ROAD, AHMEDABAD, Gujarat - 380009, INDIA

-

4

80026756

26/03/2015 *

1,726,300,000.00

State Bank of India

INDUSTRIAL FINANCE BRANCH, MARBLE ARCH, RACE COURSE CIRCLE, VADODARA, Gujarat - 390007, INDIA

C49028038

 

 

UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30th SEPTEMBER 2015

 

        (Rs. In Million)

 

 

Particulars

quarter ended 30.09.2015

quarter ended 30.06.2015

Half year ended 30.09.2015

1

 

Income from Operations

 

 

 

 

 

Sales/Income from Operations (Gross)

844.020

874.518

1782.660

 

 

b) Other Operating Income

1.304

1.385

2.689

2

Total Income from Operations (Net)

845.324

875.903

1721.228

2

Expenses

 

 

 

 

a)

Cost of Materials consumed

389.627

426.458

816.085

 

b)

Purchase of Stock-in-trade

--

--

--

 

c)

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(7.110)

6.258

(0.853)

 

d)

Employee benefit expenses

77.124

77.530

154.654

 

e)

Depreciation and amortization expense

23.792

23.126

46.918

 

f)

Other expenses

274.771

261.947

536.718

 

Total Expenses

758.204

795.319

1553.523

 

 

 

 

 

3

 

Profit /(Loss) from operations before other income, finance costs and exceptional items

87.120

80.585

167.705

4

Other Income

8.165

7.169

15.333

5

Profit /(Loss) from ordinary activities before finance costs and exceptional items

95.285

87.754

183.039

6

Finance Costs

62.116

61.283

123.399

7

Profit /(Loss) from ordinary activities after finance costs but before exceptional items

33.169

26.470

59.639

8

Exceptional Items

--

--

--

9

Profit /(Loss) from ordinary activities before tax

33.169

26.470

59.639

10

Tax Expense

12.060

9.896

21.956

11

Net Profit /(Loss) from ordinary activities after tax

21.109

16.574

37.682

12

Paid up equity share capital (Eq. shares of  Rs.10/- each)

176.433

174.521

176.433

13

Reserve excluding revaluation reserves

-

-

-

14

 

Earnings per share (before/after extraordinary items) of  Rs.10/- each

 

 

 

 

 

Basic & Diluted

0.61

0.48

1.08

 

 

 

 

 

 

A

 

PARTICULARS OF SHAREHOLDING

 

 

 

1

 

Public Shareholding

 

 

 

 

 

- No. of Shares

14155123

14155123

14155123

 

 

- Percentage of Shareholding

27.76%

27.76%

27.76%

2

 

Promoters and promoter group shareholding

 

 

 

 

 

a) Pledged/Encumbered

 

 

 

 

 

- Number of shares

11000547

11000547

11000547

 

 

- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group)

60.76%

60.11%

60.76%

 

 

- Percentage of shares (as a % of the total share capital of the Company)

31.17%

31.52%

31.17%

 

 

b) Non- encumbered

 

 

 

 

 

- Number of shares

7102902

7299902

7102902

 

 

- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group)

39.24%

39.89%

39.24%

 

 

- Percentage of shares (as a % of the total share capital of the Company)

20.13%

20.91%

20.13%

 

 

Particulars

Quarter Ended

30.09.2015

Pending at the beginning of the quarter

Nil

Received during the quarter

Nil

Disposed of during the quarter

Nil

Remaining unresolved at the end of the quarter

Nil

 

 

  1. The above Financial Results were reviewed by the Audit Committee and approved by the Board of Directors in their Meeting held on 07.11.2015.


2. The Company operates in one business segment i.e. industrial minerals. The secondary segment is geographical. 


3. Statutory Auditors of the Company have carried out limited review of results for the quarter.


4. Figures for the previous year / period have been regrouped / rearranged, wherever necessary to make them comparable.

 

 

STATEMENT OF ASSETS ANS LIABILITIES AS ON 30TH SEPTEMBER 2015

 

SOURCES OF FUNDS

30.09.2015

 

(Half Year ended)

 

 

I.              EQUITY AND LIABILITIES

 

(1)Shareholders' Funds

 

(a) Share Capital

176.433

(b) Reserves & Surplus

607.994

(c) Money received against share warrants

0.000

 

 

(2) Share Application money pending allotment

0.000

Total Shareholders’ Funds (1) + (2)

784.427

 

 

(3) Non-Current Liabilities

 

(a) long-term borrowings

758.952

(b) Deferred tax liabilities (Net)

145.928

(c) Other long term liabilities

3.307

(d) long-term provisions

0.000

Total Non-current Liabilities (3)

908.188

 

 

(4) Current Liabilities

 

(a) Short term borrowings

783.726

(b) Trade payables

548.265

(c) Other current liabilities

191.455

(d) Short-term provisions

9.987

Total Current Liabilities (4)

1533.434

 

 

TOTAL

3226.048

 

 

II.          ASSETS

 

(1) Non-current assets

 

(a) Fixed Assets

 

(i) Tangible assets

1430.873

(ii) Intangible Assets

13.127

(iii) Capital work-in-progress

25.160

(iv) Intangible assets under development

0.000

(b) Non-current Investments

73.792

(c) Deferred tax assets (net)

0.000

(d)  Long-term Loan and Advances

120.441

(e) Other Non-current assets

30.721

Total Non-Current Assets

1694.114

 

 

(2) Current assets

 

(a) Current investments

0.000

(b) Inventories

653.949

(c) Trade receivables

564.507

(d) Cash and cash equivalents

90.533

(e) Short-term loans and advances

208.877

(f) Other current assets

14.068

Total Current Assets

1531.934

 

 

TOTAL

3226.048

 

 

 

CONTINGENT LIABILITIES:

 

(i) Claims against the company not acknowledged as debt:

 

The Company does not have any claims note acknowledged as debt as on the balance sheet date (Previous Year Rs. Nil)

 

(ii) Other money for which the company is contingently liable - Matter under dispute:

(Rs. in million)

PARTICULARS

31.03.2015

31.03.2014

Demand of Sales Tax, Value Added Tax and Central Sales Tax (An amount of Rs. 0.310 Million deposited under protest

1.253

1.253

Claims from Excise and Customs authorities not acknowledged as debt. (An amount of Rs.1.912 Million deposited under protest in previous year)

75.844

77.356

Demand of Income Tax

12.500

7.023

 

(iii) Guarantees and Letter of Credits:

 

- Company has given guarantee of Rs. 122.500 Million (Previous Year Rs. 122.500 Million) on behalf of subsidiary company.

- Guarantee given by Company’s Bankers in normal course of business Rs. 20.511 Million (Previous Year Rs. 3.946 Million).

- Inland / Foreign Letter of Credit issued by Bank Rs. 243.451 Million (Previous Year Rs. 189.642 Million).

 

 

FIXED ASSETS

 

  • Freehold Land
  • Leasehold Land
  • Office Building
  • Leasehold Office Building
  • Factory Building
  • Plant and Machinery
  • Vehicles
  • Furniture
  • Computer and Software
  • Office 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.66.75

UK Pound

1

Rs.100.29

Euro

1

Rs.72.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

-

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.