MIRA INFORM REPORT

 

 

Report No. :

355284

Report Date :

22.12.2015

 

IDENTIFICATION DETAILS

 

Name :

MCLUBE ASIA PRIVATE LIMITED

 

 

Registered Office :

513, Fifth Floor, Maker Chamber V, Nariman Point, Mumbai-400020, Maharashtra

Tel. No.:

91-22-22885990

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

01.11.2002

 

 

Com. Reg. No.:

11-137775

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U24100MH2002PTC137775

 

 

IEC No.:

0302063455

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKM03010A

 

 

 

PAN No.:

[Permanent Account No.]

AADCM2536R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of High-Technology Mold Release and Industrial Lubricants. (Confirmed by Management)

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 537700

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

For the Financial year ended 2015, the company has shown improvement in its operational activity. It has achieved top line growth of 9% along with profitability margin of 14.7%.

 

The company has sound financial base, adequate net worth position marked by low debt levels. It has favorable gap between trade payables and receivables.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

In view of extensive experience of promoters, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.


 

 

ECGC Country Risk Classification List – 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

 

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 31-03-2015.

 

 

LOCATIONS

 

Registered Office :

513, Fifth Floor, Maker Chamber V, Nariman Point, Mumbai-400020, Maharashtra, India

Tel. No.:

91-22-22885990-95

Fax No.:

91- 22-22885996

E-Mail :

mclube@mclubeasia.com

Website :

http://mclube.com

 

 

Manufacturing Locations:

 

·         Aston, PA

·         Milan, Italy

 

 

Factory :

H-106, MIDC, Ambad, Nashik-422010, Maharashtra, India

Tel. No.:

91-253-6604384/ 85

Fax No.:

91-253-6605884

 

 

DIRECTORS

 

AS ON 12.09.2014

 

Name :

Mr. Aditya Atul Munim

Designation :

Managing director

Address :

C-52, Darshan Apartments, Mt. Pleasant Road, Mumbai, 400006, Maharashtra, India

Date of Birth/Age :

02.02.1971

Date of Appointment :

01.11.2002

DIN No.:

01146672

 

 

Name :

Mr. Atul Bhogindra Munim

Designation :

Director

Address :

C-52, Darshan Apartments, Mt. Pleasant Road, Mumbai, 400006, Maharashtra, India

Date of Birth/Age :

13.10.1934

Date of Appointment :

01.11.2002

DIN No.:

01718161

 

 

Name :

Mr. Wendy Mcclatchy

Designation :

Director

Address :

774 Hill View Road, Malvern PA, 193553428, United States Of America

Date of Birth/Age :

04.04.1958

Date of Appointment :

01.11.2002

DIN No.:

02757561

 

 

Name :

Mr. Jai Atul Munim

Designation :

Director

Address :

A/61, Darshan Apartments, Mt. Pleasant Road, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

18.09.1964

Date of Appointment :

01.11.2002

DIN No.:

01718187

 

 

Name :

Mr. Constance Mcclatchy

Designation :

Director

Address :

156 Longview Circle, Media, PA, 190632075, United States Of America

Date of Birth/Age :

19.10.1927

Date of Appointment :

01.11.2002

DIN No.:

02757587

 

 

Name :

Mr. Edward Louis Mcclatchy JR

Designation :

Director

Address :

7 Bittersweet Drive, West Chester, PA, 193827056, United States Of America

Date of Birth/Age :

18.10.1948

Date of Appointment :

01.11.2002

DIN No.:

02910139

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 12.09.2014

 

Names of Shareholders

 

No. of Shares

 

Aditya Atul Munim

 

353750

Atul Bhogindra Munim

 

33249

LMJ Equipment Trading Co Private Limited

 

78232

MCGEE Industries INC

 

500000

Aditya Atul Munim HUF

 

34769

Total

 

1000000

 

 

AS ON 12.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

50.00

Bodies corporate

8.00

Directors or relatives of directors

42.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of High-Technology Mold Release and Industrial Lubricants. (Confirmed by Management)

 

 

Products :

ITC Code No.

 

Product Descriptions

34039900

Other Lubricating Preparations

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

Customers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name:

Not Available

Branch:

Not Available

Person Name (with Designation):

Not Available

Contact Number:

Not Available

Name of Account Holder:

Not Available

Account Number:

Not Available

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

Not Available

Average Balance Maintained (Optional):

Not Available

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

Not Available

Account Operation:

Not Available

Remarks:

Not Available

 

 

Facilities :

SECURED LOANS

31.03.2015

(Rs. In Million)

31.03.2014

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Vehicle Loans from Bank and Financial Institutions

5.809

1.775

Less: Current maturities of Long term Loans

(3.039)

(0.820)

 

 

 

Total

2.770

0.955

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajendra and Company

Chartered Accountants

Address :

1311 Dalamal Tower, 211 Nariman Point, Mumbai-400021, Maharashtra, India

Tel. No.:

91-22855770

Fax No.:

91-22834243

E-Mail :

contact@rajendraco.com

Income-tax PAN of auditor or auditor's firm :

AAAFR1878D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Entities over which Key Management Personnel is having control :

·         LMJ Equipments and Trading Co. Private Limited

·         McGee Industries Inc

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Million

 

 

 

 

 


 

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

10.000

10.000

10.000

(b) Reserves & Surplus

178.227

167.375

148.696

(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)

188.227

177.375

158.696

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

2.770

0.955

0.000

(b) Deferred tax liabilities (Net)

0.000

0.594

0.306

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

4.936

3.518

3.463

Total Non-current Liabilities (3)

7.706

5.067

3.769

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1.955

5.126

3.694

(c) Other current liabilities

9.000

5.540

4.524

(d) Short-term provisions

19.614

21.114

19.177

Total Current Liabilities (4)

30.569

31.780

27.395

 

 

 

 

TOTAL

226.502

214.222

189.860

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

67.062

66.944

50.067

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

4.419

0.000

5.615

(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)

1.787

0.000

0.000

(d)  Long-term Loan and Advances

2.089

1.824

1.790

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

75.357

68.768

57.472

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

14.020

23.146

36.039

(b) Inventories

33.973

30.099

23.732

(c) Trade receivables

45.034

39.261

37.357

(d) Cash and cash equivalents

34.027

29.282

12.758

(e) Short-term loans and advances

24.091

23.666

22.502

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

151.145

145.454

132.388

 

 

 

 

TOTAL

226.502

214.222

189.860

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Revenue from Operations

248.537

222.763

 

 

Other Income

3.520

2.004

 

 

 

TOTAL                                     (A)

252.057

224.767

214.196

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

90.610

81.209

 

 

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

0.457

(2.445)

 

 

 

Employees benefits expense

31.479

23.309

 

 

 

Other expenses

64.145

52.815

 

 

 

TOTAL                                     (B)

186.691

154.888

157.258

 

 

 

 

 

 

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

65.366

69.879

(Including Financial and Depreciation Expenses)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.556

0.162

 

 

 

 

 

 

 

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

64.810

69.717

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

12.435

6.304

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

52.375

63.413

56.938

 

 

 

 

 

Less

TAX                                                                  (H)

15.934

20.165

17.997

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

36.441

43.248

38.941

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

97.028

97.142

75.253

 

TOTAL EARNINGS

97.028

97.142

75.253

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

62.648

63.730

44.383

 

 

Component and spare parts

0.823

0.000

0.000

 

TOTAL IMPORTS

63.471

63.730

44.383

 

 

 

 

 

 

Earnings Per Share (Rs.)

36.44

43.25

38.94

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term Loans

3.039

0.820

0.047

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

14.66

19.41

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

26.30

31.37

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

23.77

29.60

30.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.36

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.03

0.01

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.94

4.58

4.83

 

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

10.000

10.000

10.000

Reserves & Surplus

148.696

167.375

178.227

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

158.696

177.375

188.227

 

 

 

 

Long-term borrowings

0.000

0.955

2.770

Short term borrowings

0.000

0.000

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

0.047

0.820

3.039

Total borrowings

0.047

1.775

5.809

Debt/Equity ratio

0.000

0.010

0.031

 

 

 

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)

Total Income 

214.196

224.767

252.057

 

 

4.935

12.141

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income 

214.196

224.767

252.057

Profit

38.941

43.248

36.441

 

18.18%

19.24%

14.46%

 


 

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

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

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 


STATE OF COMPANY’S AFFAIRS DURING THE FY 2014-15:

 

The Board also states that although the profits of the Company have declined on y-o-y basis, the company is positive towards its future prospects and an increase in its growth potential.

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from 513, Fifth Floor, Maker Chamber V, Mumbai-400020, Maharashtra, India to the present address w.e.f 15.05.2008

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

Indian Rupees

US Dollar

1

Rs. 66.32

UK Pound

1

Rs. 98.99

Euro

1

Rs. 72.13

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

49

 

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.