MIRA INFORM REPORT

 

 

Report No. :

309867

Report Date :

26.02.2014

 

IDENTIFICATION DETAILS

 

Name :

CHEMICAL CORP PRIVATE LIMITED

 

 

Registered Office :

Raut Chambers, 4th Floor, 340/42, Samuel Street, Masjid Bunder, Mumbai – 400003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.04.2005

 

 

Com. Reg. No.:

11-152348

 

 

Capital Investment / Paid-up Capital :

Rs.2.251 Millions 

 

 

CIN No.:

[Company Identification No.]

U24230MH2005PTC152348

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC13308B

 

 

PAN No.:

[Permanent Account No.]

AACCC5620P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading of Chemicals and allied products

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 230000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be decent. Liquidity position of the company is fair.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions. 

 

 

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

 

 

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 31-03-2014.

 

LOCATIONS

 

Registered Office :

Raut Chambers, 4th Floor, 340/42, Samuel Street, Masjid Bunder, Mumbai – 400 003, Maharashtra, India

Tel. No.:

91-22-66312644 to 47 / 23423127

Mobile No.:

91-9821115475 (Mr. Harshad Shah)

91-9820147963 (Mr. Ketan Chandrakant Shah)

Fax No.:

91-22-23401738

E-Mail :

chemcorp@vsnl.com

casutaria@yahoo.co.in

chemcorp@vsnl.com

Website :

http://chemcorp.in

Area :

750 sq. ft.

Location :

Owned

 

 

Warehouse :

Satguru Compound No 2, Behind Wardhan Compound, Godown No.C2, Bhiwandi, District Thane, Maharashtra, India

Area :

6000 sq. ft.

Location :

Rented

 

 

Warehouse:

Ramkrishna Naike Compound, Behind Ranjit Road, Ways and RC Bapu Petrol Pump, Rahanal Village, Bhisande, Maharashtra, India

Tel. No.:

91-22-66312644

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ketan Chandrakant Shah

Designation :

Director

Address:

9-A, Abhilasha Building, 46 August Kranti Marg, Mumbai – 400 036, Maharashtra, India

Date of Appointment :

01.04.2005

PAN No.:

AACPS2829K

DIN No.:

01299909

 

 

Name :

Mr. Harshad Jayantilal Shah

Designation :

Director

Address:

45, Khattar Galli, Mumbai – 400 004, Maharashtra, India

Date of Appointment :

01.04.2005

PAN No.:

AACPS1650E

DIN No.:

01386970

 

 

Name :

Mr. Chandrakant Jayantilal Shah

Designation :

Director

Address:

9-A, Abhilasha Building, 46 August Kranti Marg, Mumbai – 400 036, Maharashtra, India

Date of Appointment :

01.04.2005

PAN No.:

AACPS2632A

DIN No.:

01387139

 

 

Name :

Mr. Nilesh Chandrakant Shah

Designation :

Director 

Address:

9-A, Abhilasha Building, 46 August Kranti Marg, Mumbai – 400 036, Maharashtra, India

Date of Appointment :

01.04.2005

PAN No.:

AACPS2828J

DIN No.:

01540739

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Harshad J. Shah

 

70000

Chandrakant J. Shah

 

30000

Ketan C. Shah

 

30000

Nilesh C. Shah

 

29900

Shobha Harshad Shah

 

10000

Pravina C. Shah

 

10000

Meena N. Shah

 

10000

Vaishali Ketan Shah

 

10000

Ami H. Shah

 

1000

Harshad J. Shah HUF

 

1000

Chandrakant J. Shah HUF

 

1000

Nilesh C. Shah HUF

 

1000

Ketan C. Shah HUF

 

1000

Sterling Orgo and Inorgo Chemicals Private Limited, India

 

20000

Dheer N Shah

 

200

Total

 

225100

 

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 :

Trading of Chemicals and allied products.

 

 

Products :

Chemicals and allied products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Divulged

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

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 :

  • The Saraswat Co-operative Bank Limited Masjid Bunder Branch, Masjid Bunder, Mumbai – 400 003, Maharashtra, India
  • The Saraswat Co-operative Bank Limited, Laxman Zulla, 1st Floor, 50, Ranade Road, Dadar, Mumbai - 400028, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans repayable on demand from banks

85.505

97.226

Total

85.505

97.226

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sutaria Associates

Chartered Accountants

Address :

C-23, 2nd Floor, Satyam Shopping Centre, M.G. Road, Ghatkopar (East), Mumbai – 400 077, Maharashtra, India

Tel. No.:

91-22-25143728/ 25106161/ 62

Fax No.:

91-22-25127256

E-Mail :

sutaria2@vsnl.com

sutaria@mtnl.net.in

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

AAIPS1331G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associate Concern:

  • Tri-Chem Enterprises (Bombay) Private Limited, India [U24100MH1985PTC037505]
  • Sterling Orgo and Inorgo Chemicals Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares 

Rs.10/- each

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

225100

Equity Shares

Rs.10/- each

Rs.2.251 Millions 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.251

2.251

2.251

(b) Reserves & Surplus

77.904

68.504

57.711

(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)

80.155

70.755

59.962

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

92.380

81.357

88.751

(b) Deferred tax liabilities (Net)

0.013

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

92.393

81.357

88.751

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

85.505

97.226

76.928

(b) Trade payables

178.473

186.203

209.548

(c) Other current liabilities

1.264

1.308

1.803

(d) Short-term provisions

12.232

7.257

1.871

Total Current Liabilities (4)

277.474

291.994

290.150

 

 

 

 

TOTAL

450.022

444.106

438.863

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.398

1.257

1.460

(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

0.051

0.051

0.051

(c) Deferred tax assets (net)

0.000

0.006

0.008

(d)  Long-term Loan and Advances

18.833

13.055

4.401

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.282

14.369

5.920

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

85.654

93.191

77.191

(c) Trade receivables

323.358

314.663

337.131

(d) Cash and cash equivalents

4.433

5.668

11.114

(e) Short-term loans and advances

16.295

16.215

7.507

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

429.740

429.737

432.943

 

 

 

 

TOTAL

450.022

444.106

438.863

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1469.695

1326.413

1292.856

 

Other Income

4.449

1.104

 

 

TOTAL (A)

1474.144

1327.517

1292.856

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

1358.878

1231.749

 

 

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

7.537

(16.000)

1274.969

 

Other expenses

5.554

5.273

 

 

Employees benefits expense

0.181

0.203

 

 

TOTAL (B)

1372.150

1221.225

1274.969

(Including Finance Expenses and Depreciation)

 

 

 

 

 

Less

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

101.994

106.292

 

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

60.898

65.916

 

 

 

 

 

 

 

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

41.096

40.376

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

26.367

24.193

 

 

 

 

 

 

 

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

14.729

16.183

17.887

 

 

 

 

 

Less

TAX (I)

4.995

5.387

5.814

 

 

 

 

 

 

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

9.734

10.796

12.073

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

NA

55.920

43.848

 

 

 

 

 

 

Balance Carried to the B/S

NA

66.716

55.921

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

43.24

47.96

53.63

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.66

0.81

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.94

8.01

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.27

3.64

4.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.23

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.22

2.52

2.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.55

1.47

1.49

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

2.251

2.251

2.251

Reserves & Surplus

57.711

68.504

77.904

Net worth

59.962

70.755

80.155

 

 

 

 

long-term borrowings

88.751

81.357

92.380

Short term borrowings

76.928

97.226

85.505

Total borrowings

165.679

178.583

177.885

Debt/Equity ratio

2.763

2.524

2.219

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1292.856

1327.517

1474.144

 

 

2.681

11.045

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1292.856

1327.517

1474.144

Profit

12.073

10.796

9.734

 

0.93%

0.81%

0.66%

 

 

 

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

Yes

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

 

CORPORATE INFORMATION

 

The company is engaged in the business of Trading of Chemicals and allied products. The company was formed on 1st April, 2005 by way of conversion of partnership firm namely M/s Chemical Corporation under the Part IX provisions of companies Act, 1956 on going concern basis. All the Assets and liabilities of the partnership firm are acquired by the company.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and advances from directors

39.759

33.766

Loans and advances from others

47.621

42.591

Other loans and advances

5.000

5.000

Total

92.380

81.357

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10287231

21/03/2013 *

68,750,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W
, MUMBAI, MAHARASHTRA - 400013, INDIA

B72792013

2

10251623

02/06/2012 *

340,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W
, MUMBAI, MAHARASHTRA - 400013, INDIA

B41113556

3

10191550

31/10/2009

591,000.00

THE SARASWAT CO-OPERATIVE BANK LIMITED

LAXMAN ZULLA, 1ST FLOOR,, 50, RANADE ROAD, DADAR,
MUMBAI, MAHARASHTRA - 400028, INDIA

A73693392

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Buildings
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments
  • Other 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.62.05

UK Pound

1

Rs.96.03

Euro

1

Rs.70.43

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--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

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.