MIRA INFORM REPORT

 

 

Report No. :

306107

Report Date :

05.02.2015 

 

IDENTIFICATION DETAILS

 

Name :

S R LABORATORIES PRIVATE LIMITED

 

 

Registered Office :

Plot No.36, Srisainivas Sainath Colony, Vansastalipuram, Hyderabad – 500 070, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.10.2005

 

 

Com. Reg. No.:

36-047885

 

 

Capital Investment / Paid-up Capital :

Rs.26.000 millions

 

 

CIN No.:

[Company Identification No.]

U24232TG2005PTC047885

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the business of manufacturing of Bulk Drug Intermediaries.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities is limited. Profitability of the company is fair.

 

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

 

The company can be considered for business dealings with some caution.

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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 31-03-2014.

 

LOCATIONS

 

Registered Office :

Plot No.36, Srisainivas Sainath Colony, Vansastalipuram, Hyderabad – 500 070, Telangana, India

Tel. No. :

Not Available

Fax No. :

Not Available

E-Mail :

srlaboratories@gmail.com

 

 

Factory :

Survey No.180, Jaikesaram Village, Choutuppal Mandal, Nalgonda District, Telangana, India

 

 

Office :

Plot No.645, Prasanth Nagar, Vanasthalipuram, Hyderabad – 500 070, Telangana, India

Tel. No. :

91-40-24025655

Fax No. :

91-40-24025655

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Surya Narayana Kamma

Designation :

Director

Address :

Plot No.36, Opposite Panama Godowns, Sainath Colony, Vanasthali Puram, Hyderabad – 500 070, Telangana, India

Date of Birth/Age :

18.04.1964

Date of Appointment :

25.10.2005

DIN No. :

02026715

 

 

Name :

Radha Kamma

Designation :

Director

Address :

H No.5-5-1159/36, Plot No.36, Sri Sai Nivas, Sainath Colony, Vanasthali Puram,

Hyderabad – 500 070, Telangana, India

Date of Birth/Age :

26.05.1970

Date of Appointment :

25.10.2005

DIN No. :

02062861

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

 

No. of Shares

Radha Kamma

 

1157000

Surya Narayana Kamma

 

1092884

Kamma Rishika Chowdary

 

106000

Kamma Adinarayana

 

6000

Kamma Anuradha

 

6000

Kamma Aditya

 

6000

Kamma Anurudh

 

56000

Kamma Palla Rao

 

25000

Kamma Padma

 

25000

Kamma Satya Pallavi

 

25000

Nekkanti Padma

 

5000

Nikkanti Pandu Ranga Rao

 

9000

Nikkanti Mani

 

9000

Nikkanti Sudhakar

 

15000

Edara Satyanarayana

 

12500

Mukkapati Venkateswara Rao

 

40000

B P Rao

 

10000

B Satyavathi

 

10000

Sri Shirdi Sai Baba Sanstan, India

 

1116

Nekkanti Satyanarayana

 

1000

Edara Subba Laxmi

 

2500

Talluri Satyanarayana

 

10000

Talluri Laxmi

 

10000

Pendyala Sudhakar

 

10000

Total

 

2650000

 

AS ON 29.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

                 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the business of manufacturing of Bulk Drug Intermediaries.

 

 

Products :

Bulk Drug Intermediaries

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

SME Branch, Saifabad, HACA Bhavan, Opposite Assembly, Hyderabad – 500 004, Telangana, 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

 

·         State Bank of India, City Centre Branch, M.S. Towers, Road No.1, Banjara Hills, Hyderabad – 500 034, Telangana, India           

·         Small Industries Development Bank of India, No.101, Hermitage Office Complex, First Floor, Post Box No.130, Saifabad, Hyderabad – 500 004, Telangana, India     

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term Loan from SBI

1.500

5.406

Car Loan from SBI

0.269

0.608

Term Loan from SIDBI

5.827

7.510

Tata Capital Car Loan

0.129

0.000

Tata Capital

0.192

0.000

SHORT TERM BORROWINGS

 

 

Cash Credit from SBI

12.639

12.438

SME Loan from SBI

0.000

2.500

Total

20.556

28.462

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K. Viswanath and Company

Chartered Accountants

Address :

Plot No.645, Prashanth Nagar, Hyderabad – 500 070, Telangana, India

Tel. No.:

91-40-23401453

Mobile No.:

91-9848040916

PAN No.:

AAGFK5188K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3000000

Equity Shares

Rs.10/- each

Rs.30.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

2600000

Equity Shares

Rs.10/- each

Rs.26.000 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

26.000

12.000

12.000

(b) Reserves & Surplus

2.770

0.154

9.592

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

13.984

9.484

Total Shareholders’ Funds (1) + (2)

28.770

26.138

31.076

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

7.917

13.524

20.708

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

32.660

22.149

10.588

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

40.577

35.673

31.296

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.639

14.938

15.472

(b) Trade payables

10.872

6.059

9.160

(c) Other current liabilities

1.089

0.204

6.330

(d) Short-term provisions

0.000

0.000

1.452

Total Current Liabilities (4)

24.600

21.201

32.414

 

 

 

 

TOTAL

93.947

83.012

94.786

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

59.319

53.489

65.180

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.171

0.893

0.893

(e) Other Non-current assets

1.355

0.000

0.000

Total Non-Current Assets

61.845

54.382

66.073

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.175

15.216

9.138

(c) Trade receivables

10.801

7.650

15.544

(d) Cash and cash equivalents

0.399

0.401

0.048

(e) Short-term loans and advances

7.727

5.363

3.983

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

32.102

28.630

28.713

 

 

 

 

TOTAL

93.947

83.012

94.786

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations (Net)

62.995

35.261

62.428

 

 

Other Income

12.736

16.168

NA

 

 

TOTAL                                    

75.731

51.429

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption of Materials

47.443

24.399

NA

 

 

Changes in Inventory

2.041

(6.078)

NA

 

 

Employee benefit expense

8.963

11.185

NA

 

 

Other expenses

6.927

23.840

NA

 

 

TOTAL                                    

65.374

53.346

NA

 

 

 

 

 

 

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

10.357

(1.917)

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

4.349

5.059

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

6.008

(6.976)

5.709

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

2.792

2.461

2.691

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.216

(9.437)

3.018

 

 

 

 

 

Less

TAX                                                                 

0.600

0.000

0.561

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

2.616

(9.437)

2.457

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2.577)

6.861

4.403

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

0.039

(2.577)

6.861

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.01

(7.86)

2.05

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

4.15

(26.76)

3.94

 

 

 

 

 

Operating Profit Margin

(PBDIT/ Sales)

(%)

16.44

(5.44)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.42

(11.37)

3.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

(0.36)

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.71

1.09

1.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.30

1.35

0.89

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

12.000

12.000

26.000

Reserves & Surplus

9.592

0.154

2.770

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

9.484

13.984

0.000

Net worth

31.076

26.138

28.770

 

 

 

 

Long Term borrowings

20.708

13.524

7.917

Short Term borrowings

15.472

14.938

12.639

Total borrowings

36.180

28.462

20.556

Debt/Equity ratio

1.164

1.089

0.714

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Revenue from Operations (Net)

62.428

35.261

62.995

 

 

(43.517)

78.653

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Revenue from Operations (Net)

62.428

35.261

62.995

Profit

2.457

(9.437)

2.616

 

3.94%

(26.76%)

4.15%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10537096

24/11/2014

27,500,000.00

STATE BANK OF INDIA

CITY CENTRE BRANCH, M S TOWERS, ROAD NO.1, BANJARA HILLS, HYDERABAD, TELANGANA - 500034, INDIA

C37236437

2

10273561

23/03/2011

10,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

NO.101, HERMITAGE OFFICE COMPLEX, FIRST FLOOR, POST BOX NO.130, SAIFABAD, HYDERABAD, ANDHRA PRADESH - 500004, INDIA

B08664153

3

10161350

05/06/2008

1,300,000.00

STATE BANK OF INDIA

SAIFABAD (SIB) BRANCH, HACA BHAVAN, SAIFABAD, HYDERABAD, ANDHRA PRADESH - 500004, INDIA

A44218709

4

10017473

22/05/2012 *

30,188,000.00

STATE BANK OF INDIA

SME BRANCH, SAIFABAD, HACA BHAVAN, OPPOSITE ASSEMBLY, HYDERABAD, ANDHRA PRADESH - 500004, INDIA

B43720754

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Buildings 

·         Plant and Machinery

·         Computer

·         Furniture and Fixture

·         Vehicles

 

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

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

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

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

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

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

 

8]         Affiliation with Government :

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

 

9]         Compensation Package :

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

 

10]        Press Report :  No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

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

 

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

 

CONTRAVENTION

 

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

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.68

UK Pound

1

Rs.93.53

Euro

1

Rs.70.75                             

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

-- PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.