MIRA INFORM REPORT

 

 

Report No. :

309750

Report Date :

27.02.2015

 

IDENTIFICATION DETAILS

 

Name :

SAIBABA SURFACTANTS PRIVATE LIMITED

 

 

Registered Office :

34, A Wing, New York Trade Centre, Opposite Jain Temple, Thaltej Cross Road, Thaltej, Ahmedabad – 380054, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.04.1998

 

 

Com. Reg. No.:

04-034039

 

 

Capital Investment / Paid-up Capital :

Rs.0.992 Million

 

 

CIN No.:

[Company Identification No.]

U24231GJ1998PTC034039

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS07656F

 

 

 

PAN No.:

[Permanent Account No.]

AACCS9981P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Ethylene Oxide Condenset Glycal etc.

 

 

No. of Employees :

34 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has reported low profitability for the year 2013-14.

 

However, trade relations are fair. Business is active. Payments 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.

 

 

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.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Sanjay Mehta

Designation :

Director

Contact No.:

91-9825010821

Date :

25.02.2015

 

 

LOCATIONS

 

Registered Office :

34, A Wing, New York Trade Centre, Opposite Jain Temple, Thaltej Cross Road, Thaltej, Ahmedabad – 380054, Gujarat, India

Tel. No.:

91-79-26859781

Mobile No.:

91-9825010821 (Mr. Sanjay Mehta)

Fax No.:

91-79-26856102

E-Mail :

sales@saibabasurfactants.com 

response@saibabasurfactants.com

Website :

www.saibabasurfactants.com

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Sanjay Pranlal Mehta

Designation :

Director

Address :

2/53, Punitnagar Society, Near Yogashram, Manekbaug, Ambawadi, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

18.03.1958

Date of Appointment :

08.12.2013

DIN No.:

00152648

 

 

Name :

Mr. Ganpatbhai Kanjibhai Patel

Designation :

Director

Address :

14 Setu Apartments, Drive In Road, Memnagar, Ahmedabad – 380052, Gujarat, India

Date of Birth/Age :

14.12.1964

Date of Appointment :

30.04.1998

DIN No.:

02433556

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Bhavna Mehta

25000

25.20

Savita Mehta

10000

10.08

Ganpatbhai Patel

34200

34.48

Sanjay Mehta

5000

5.04

Dipaliben Mehta

20000

20.16

Urvish Mehta

5000

5.04

 

 

 

Total

99200

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Ethylene Oxide Condenset, Glycal etc.

 

 

Products :

Ethylene Oxide Condenset, Glycal

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

34 (Approximately)

 

 

Bankers :

Nutan Nagarik Sahakari Bank Limited, Central Office, Near Samartheshwar Mahadevji, Law Garden, Ellisbridge, Ahmedabad – 380006, Gujarat, India

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

From Nutan Nagrik Sahkari Bank Limited

 

 

Term loan Machineries

Against hypothecation of Plant and Machineries

[Above loans are further secured by Equitable Mortgage of Land and Building of the Company and also personally guaranteed by the directors]

2.546

3.561

From HDFC Bank Limited

[Against Hypothecation of Commercial vehicles]

0.237

1.388

 

 

 

Short Term Borrowings

 

 

From Nutan Nagrik Sahkari Bank Limited

 

 

Cash Credit Account

Against hypothecation of Inventories and Book Debts

[Above loans are further secured by equitable mortgage of land and building of the company and also personally guaranteed by the directors]

34.466

30.921

 

 

 

Total

37.249

35.870

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kamalkumar S. Jain and Company

Chartered Accountants

Address :

304-305, Shagun Complex, 93/B, Swastik Society, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26405122 / 26405139

E-mail :

bapavagadhi@vsnl.net

PAN No.:

AAKPJ5048H

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

992000

Equity Shares

Rs.10/- each

Rs.0.992 Million

 

 

 

 

 


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

0.992

0.992

0.992

(b) Reserves & Surplus

12.547

11.411

8.809

(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)

13.539

12.403

9.801

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.977

11.158

11.179

(b) Deferred tax liabilities (Net)

0.087

0.132

0.124

(c) Other long term liabilities

0.000

5.488

2.140

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

8.064

16.778

13.443

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

34.466

30.921

24.606

(b) Trade payables

44.966

33.909

33.029

(c) Other current liabilities

9.264

11.027

7.366

(d) Short-term provisions

0.475

1.030

1.300

Total Current Liabilities (4)

89.171

76.887

66.301

 

 

 

 

TOTAL

110.774

106.068

89.545

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.878

11.983

12.527

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.111

1.000

0.871

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.688

0.688

0.688

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.150

4.150

3.290

(e) Other Non-current assets

0.000

0.000

0.035

Total Non-Current Assets

13.827

17.821

17.411

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.150

12.138

9.865

(c) Trade receivables

50.360

60.065

53.068

(d) Cash and cash equivalents

3.417

2.420

1.565

(e) Short-term loans and advances

19.020

13.624

7.636

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

96.947

88.247

72.134

 

 

 

 

TOTAL

110.774

106.068

89.545

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

374.973

306.958

346.276

 

 

Other Income

4.921

0.409

0.132

 

 

TOTAL                                              (A)

379.894

307.367

346.408

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

340.850

271.580

304.007

 

 

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

(1.875)

(1.351)

0.085

 

 

Employee Benefits Expenses

5.346

4.027

2.995

 

 

Other Expenses

26.621

22.278

29.100

 

 

TOTAL                                              (B)

370.942

296.534

336.187

 

 

 

 

 

 

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

8.952

10.833

10.221

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

5.090

4.917

4.125

 

 

 

 

 

 

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

3.862

5.916

6.096

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.985

2.276

2.018

 

 

 

 

 

 

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

1.877

3.640

4.078

 

 

 

 

 

Less

TAX                                                                  (H)

0.741

1.039

1.383

 

 

 

 

 

 

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

1.136

2.601

2.695

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.45

26.23

27.17

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.30

0.85

0.78

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

2.39

3.53

2.95

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

1.71

3.49

4.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.29

0.42

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.13

3.39

3.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.15

1.09

 

 

 

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

0.992

0.992

0.992

Reserves & Surplus

8.809

11.411

12.547

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.801

12.403

13.539

 

 

 

 

long-term borrowings

11.179

11.158

7.977

Short term borrowings

24.606

30.921

34.466

Total borrowings

35.785

42.079

42.443

Debt/Equity ratio

3.651

3.393

3.135

 

 

 

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

Sales

346.276

306.958

374.973

 

 

-11.355

22.158

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

346.276

306.958

374.973

Profit

2.695

2.601

1.136

 

0.78%

0.85%

0.30%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

 

 

OPERATION:

 

During the year subject has made net Turnover (inclusive of Job Work and net of Excise Duty, VAT/CST) of Rs.374.973 Million as against Turnover (Inclusive of Job Work and net of Excise Duty, VAT/CST) of Rs.306.958 Million for the year 2012-2013. The directors put their all efforts to increase the turnover of the company during the current year and are hopeful to get better result.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

From directors, shareholders and relatives

5.142

6.157

From Bank

0.000

0.052

 

 

 

Total

5.142

6.209

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10308358

21/09/2011

5,000,000.00

Nutan Nagarik Sahakari Bank Limited

Central Office, Near Samartheshwar Mahadevji, Near Law Garden, Ellisbridge, Ahmedabad, Gujarat - 380006, India

B21597364

2

10235982

17/08/2010

7,500,000.00

Nutan Nagarik Sahakari Bank Limited

Central Office, Near Samartheshwar Mahadevji, Near Law Garden, Ellisbridge, Ahmedabad, Gujarat - 380006, India

A92734961

3

10164289

17/06/2013 *

35,000,000.00

Nutan Nagarik Sahakari Bank Limited

Central Office, Near Samartheshwar Mahadevji, Near Law Garden, Ellisbridge, Ahmedabad, Gujarat - 380006, India

B77547032

4

90095178

26/08/2005 *

1,000,000.00

Nutan Nagrik Sahkari Bank Limited

Rakhial Branch, Rakhial, Ahmadabad, Gujarat, India

-

5

90095176

26/04/2000

1,400,000.00

Nutan Nagrik Sahkari Bank Limited

Rakhial Branch; Rakhial, Ahmadabad, Gujarat, India

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Factory Building

·         Air Condition

·         Electrical Installation

·         Fax Machine

·         Laboratory Equipment

·         Plant and Machinery

·         Trucks

·         Tube well

·         Scooters

·         Steam Boiler

·         Motor Car

·         Software

 


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.61.94

UK Pound

1

Rs.96.24

Euro

1

Rs.70.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

 

34

 

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.