MIRA INFORM REPORT

 

 

Report No. :

356020

Report Date :

28.12.2015

 

IDENTIFICATION DETAILS

 

Name :

BAKUL PHARMA PRIVATE LIMITED

 

 

Registered Office :

16/2, Sterling Centre, 4th Floor, Dr. Annie Basaent Road, Worli, Mumbai – 400018, Maharashtra

Tel. No.:

91-22-24934638

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

06.10.1997

 

 

Com. Reg. No.:

11-111089

 

 

Capital Investment / Paid-up Capital :

Rs.0.990 Million

 

 

CIN No.:

[Company Identification No.]

U24230MH1997PTC111089

 

 

IEC No.:

0398000697

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB07456B

 

 

PAN No.:

[Permanent Account No.]

AAACB5067D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Development and Manufacture of high quality Active Pharmaceutical Ingredients (APIs), Intermediates and Specialty Chemicals. (From Indirect Sources)

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 60000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 1997 having satisfactory track.

 

Available financial indicates sound financial risk profile marked by healthy net worth comfortable liquidity position and fair profit margin of the company.

 

Trade relations are reported as fair. Business is active. Payments terms are reported us usually correct and as per commitment.

 

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2015.

 

 

LOCATIONS

 

Registered Office :

16/2, Sterling Centre, 4th Floor, Dr. Annie Basaent Road, Worli, Mumbai – 400018, Maharashtra

Tel. No.:

91-22-24934638 (5 Lines) / 24932623

Fax No.:

91- 22 -24932623

E-Mail :

finance@bakulpharma.com

Website :

http://www.bakulpharma.com

Location : 

Owned 

 

 

Factory  :

Plot No. 6202, Ankleshwar Industrial Area, G.I.D.C., Ankleshwar, District Bharuch – 393002, Gujarat, India

Tel. No.:

91-2646-252035 / 221582

Fax No.:

91-2646-250294

E-Mail :

bppl@bakulpharma.com

Location : 

Owned 

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mrs. Madhavi Yogin Majmudar

Designation :

Director

Address :

5B Manek, L.D. Ruparel Road, Nepeansea Road, Mumbai – 400 006, Maharashtra, India

Date of Birth/Age :

05.08.1955

Qualification :

B.Sc

Date of Appointment :

16.01.1998

DIN No.:

00730312

 

 

Name :

Mr. Ranjit Yogin Majmudar

Designation :

Director

Address :

5B Manek, L.D. Ruparel Road, Nepeansea Road, Mumbai – 400 006, Maharashtra, India

Date of Birth/Age :

19.03.1950

Qualification :

B.Sc, M.S. (USA)

Date of Appointment :

06.10.1997

DIN No.:

00730514

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2015

 

Names of Shareholders

 

No. of Shares

Yogin Ranjit Majmudar (HUF)

 

10000

Yogin Ranjit Majmudar

 

30000

Madhavi Y Majmudar

 

34250

Chinmay Y Manjudar

 

24750

Total

 

99000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Development and Manufacture of high quality Active Pharmaceutical Ingredients (APIs), Intermediates and Specialty Chemicals. (From Indirect Sources)

 

 

Products :

·             Chemicals

·             Pharmaceuticals

·             Herbal

·             Medical

·             Bactelogical

·             Immunological

·             Contraceptive

·             Therapeutic and Biological Drugs

·             Preparation Dyes

·             Pesticides

·             Substances

·             Materials and Products and Compounds

·             Intermediates

·             Derivatives

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS: (AS ON 31.03.2015)

 

Particulars

Unit

Licensed Capacity

Actual production

The Obromine and Other related party

(MT)

100

111.31

 

NOTE: Installed Capacity as certified by the managing director and reliance is placed by auditor being a technical matter.

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

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 :

Not Available

Contact No.:

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 :

Banker Name

Kapol Co-Operative Bank Limited

Branch Address

Sir Vithaldas Chambers,, 8, Homi Mody Street, 16, Mumbai Samachar Marg, Mumbai- 400001, Maharashtra, India

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 Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

(Rs. In Million)

 

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Kapol Co-Operative Bank Limited

(Secured by 1st charge on fixed assets)

1.539

3.928

PCFC – HSBC

24.799

24.936

OD against hypothecation of stock and book debts)

(Secured by hypothecation of stock and block debts)

2.177

7.576

Total

28.515

36.440

 

Auditors :

 

Name :

Thacker Butala Desai Associates

Chartered Accountants

Address :

381 Ismail Building, D N Road, Mumbai – 400001, Maharashtra, India

Tel No :

91-22-22042080

Fax No :

91-22-22040148

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

AAAFT2158E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related party :

  • Bakul Aromatics and Chemicals Private Limited
  • Bakul Finechem Research Centre
  • Pushpaj Investment Company

 


 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

99000

Equity Shares

Rs.10/- each

Rs.0.990 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

0.990

0.990

0.990

(b) Reserves & Surplus

20.693

7.778

12.982

(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)

21.683

8.768

13.972

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

59.039

65.368

63.418

(b) Deferred tax liabilities (Net)

2.664

6.344

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

9.841

12.670

0.000

Total Non-current Liabilities (3)

71.544

84.382

63.418

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

145.082

123.756

72.813

(c) Other current liabilities

6.268

3.242

4.254

(d) Short-term provisions

6.467

0.000

15.120

Total Current Liabilities (4)

157.817

126.998

92.187

 

 

 

 

TOTAL

251.044

220.148

169.577

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

25.837

28.773

30.431

(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

0.961

0.961

0.450

(c) Deferred tax assets (net)

0.000

0.000

0.911

(d)  Long-term Loan and Advances

0.000

1.535

43.316

(e) Other Non-current assets

56.741

60.458

0.000

Total Non-Current Assets

83.539

91.727

75.108

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

80.042

57.477

30.201

(c) Trade receivables

82.235

62.427

61.993

(d) Cash and cash equivalents

5.072

8.427

2.222

(e) Short-term loans and advances

0.156

0.090

0.053

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

167.505

128.421

94.469

 

 

 

 

TOTAL

251.044

220.148

169.577

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

658.572

496.699

436.398

 

Other Income

15.085

13.018

21.882

 

TOTAL (A)

673.657

509.717

458.280

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

459.563

399.666

376.050

 

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

(15.033)

(19.704)

(4.052)

 

Employees benefits expense

21.012

17.552

17.136

 

Other expenses

173.089

106.298

74.389

 

Exceptional Items

0.171

(0.453)

0.649

 

TOTAL (B)

638.802

503.359

464.172

 

 

 

 

 

Less

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

34.855

6.358

-5.892

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

9.180

9.280

8.183

 

 

 

 

 

 

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

25.675

(2.922)

(14.075)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

3.817

2.906

3.127

 

 

 

 

 

 

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

21.858

(5.828)

(17.202)

 

 

 

 

 

Less

TAX (H)

8.943

(0.625)

(2.831)

 

 

 

 

 

 

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

12.915

(5.203)

(14.371)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

130.45

(52.56)

(145.15)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

1.96

(1.05)

(3.29)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.29

1.28

(1.35)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.74

(2.66)

(10.23)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.01

(0.66)

(1.23)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.72

7.46

4.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.06

1.01

1.02

 

 

 

 


 

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

0.990

0.990

0.990

Reserves & Surplus

12.982

7.778

20.693

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

13.972

8.768

21.683

 

 

 

 

long-term borrowings

63.418

65.368

59.039

Short term borrowings

0.000

0.000

0.000

Total borrowings

63.418

65.368

59.039

Debt/Equity ratio

4.539

7.455

2.723

 

 

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

436.398

496.699

658.572

 

 

13.818

32.590

 

 

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

436.398

496.699

658.572

Profit

(14.371)

(5.203)

12.915

 

(3.29%)

(1.05%)

1.96%

 


 

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

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

 


 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Loan from director

8.896

7.301

Loan from related parties

13.628

13.627

Inter corporate borrowings

8.000

8.000

Total

30.524

28.928

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10352102

14/10/2011

9,800,000.00

KAPOL CO-OPERATIVE BANK LIMITED

SIR VITHALDAS CHAMBERS,, 8, HOMI MODY STREET, 16,
MUMBAI SAMACHAR MARG,, MUMBAI, MAHARASHTRA - 4000
01, INDIA

B31182025

2

90140701

30/05/1999

200,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI
TED

52/60; MAHATAM GANDHI ROAD, FORT, MUMBAI, MAHARAS
HTRA - 400023, INDIA

-

3

90145962

10/09/1998

7,500,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI
TED

52/60; MAHATAM GANDHI ROAD, FORT, MUMBAI, MAHARAS
HTRA - 400001, INDIA

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.66.20

UK Pound

1

Rs.98.30

Euro

1

Rs.72.41

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--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

 

47

 

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.