MIRA INFORM REPORT

 

 

Report Date :

01.01.2015

 

IDENTIFICATION DETAILS

 

Name :

W R GRACE AND CO (INDIA) PRIVATE LIMITED

 

 

Registered Office :

17, Commerce Centre, Paud Road, Opposite Krishna General Hospital, Kothrud, Pune-411038, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.07.1995

 

 

Com. Reg. No.:

11-144874

 

 

Capital Investment / Paid-up Capital :

Rs. 12.146 Millions

 

 

CIN No.:

[Company Identification No.]

U51909PN1995PTC144874

 

 

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 :

The Company is engaged in manufacturing of cement additives and concrete admixture products, and trading of specialty products.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behavior :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred huge accumulated losses which has resulted in to fully erosion of net worth.

 

However, Business is active. Payment terms are reported to be slow.

 

The company can be considered for business on a secured 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.

 

 

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.

 

 

INFORMATION DENIED

 

Name

Mr. Srinivasan Vijayabaskar

Contact No.

91-9840814538

Date

31.12.2014

 

 

LOCATIONS

 

Registered Office :

17, Commerce Centre, Paud Road, Opposite Krishna General Hospital, Kothrud, Pune-411038, Maharashtra, India 

Tel. No.:

91-20-66449900

Fax No.:

91-20-25441740

E-Mail :

sanjay.basu@grace.com

Website :

http:///www.grace.com

 

 

Overseas Office :

Located At:

 

  • Australia
  • China
  • Hong Kong
  • Indonesia
  • Japan
  • Korea
  • Malaysia
  • New Zealand
  • Philippines
  • Singapore
  • Thailand
  • Taiwan
  • Vietnam 

 

 

DIRECTORS

 

As on: 27.09.2013

 

Name :

Mr. Narayan Ram

Designation :

Director

Address :

Flat No.5, Door 714 Chebiam, 2nd Main, R A Puram, Chennai – 600028, Tamilnadu, India 

Date of Birth/Age :

13.05.1953

Date of Appointment :

03.06.2005

DIN No.:

00268864

 

 

Name :

Pei Pei Tay

Designation :

Director

Address :

33, Dairy Farm Road, #04-01, Singapore-679051

Date of Birth/Age :

02.03.1970

Date of Appointment :

08.12.2011

DIN No.:

05136931

 

 

Name :

Mr. Hsiao Peng Jaime Goh

Designation :

Director

Address :

16, Westwood Crescent, Singapore-648744

Date of Birth/Age :

07.10.1977

Date of Appointment :

13.09.2012

DIN No.:

06374810

 

KEY EXECUTIVE

 

 

Name :

Mr. Devesh Tudekar

Designation :

Company Secretary 

Address :

A – 5, Snahal Classique, Bhawkar Bhavan Lane, Shivaji Nagar, Pune – 411005, Maharashtra, India  

Date of Birth/Age :

13.05.1953

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.09.2013

 

Names of Shareholders

No. of Shares

W R Grace and Co Connecticut USA

1214650

Watter Street Corporation, USA

1

TOTAL

1214651

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2013

 

Equity Shares Break Up

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in manufacturing of cement additives and concrete admixture products, and trading of specialty products.

 

 

Products :

Item Code No.

Product Description

9027

Cement Additive Water Proofing

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Applicable

 

 

Imports :

Not Applicable

 

 

Terms :

Not Divulged

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

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 :

Reference :

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 :

Not Divulged

 

 

Bankers :

Not Divulged

 

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountant

Address :

Mutha Towers, 5th Floor, Suit No.8, Airport Road, Pune-411006, Maharashtra, India

PAN No.:

AAEFP5579P

 

 

Memberships :

Not Available

 

 

Holding Company :

  • W R Grace and Company Connecticut USA

 

 

Fellow Subsidiaries :

  • W R Grace, Singapore
  • Emirates Chemicals LLC
  • Grace Davison Chemicals India Private Limited, India
  • WR Grace Italian
  • Grace Bauprodukte GMBH
  • De Neef Const Chemicals BVBA
  • Grace Yaspi Kimyasallari
  • Grace China Limited, China

 

 

CAPITAL STRUCTURE

 

 

AS ON 31.03.2014

 

Authorized Capital:

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs. 500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

 

No. of Shares

Type

Value

Amount

 

 

 

 

1214651

Equity Shares

Rs.10/- each

Rs.12.146 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

12.147

12.147

4.283

(b) Reserves & Surplus

(75.253)

(7.601)

(234.952)

(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)

(63.106)

4.546

(230.669)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

7.749

8.043

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

52.749

8.043

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

226.159

148.341

379.890

(b) Trade payables

126.270

117.629

84.395

(c) Other current liabilities

14.811

18.182

17.691

(d) Short-term provisions

3.453

1.557

0.271

Total Current Liabilities (4)

370.693

285.709

482.247

 

 

 

 

TOTAL

360.336

298.298

251.578

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

80.447

91.048

102.314

(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

25.874

20.026

19.682

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

106.321

111.074

121.996

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

81.190

47.982

45.480

(c) Trade receivables

162.837

126.093

74.441

(d) Cash and cash equivalents

0.000

0.000

0.000

(e) Short-term loans and advances

9.988

13.149

9.661

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

254.015

187.224

129.582

 

 

 

 

TOTAL

360.336

298.298

251.578

 

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

501.613

483.774

333.029

 

 

Other Income

0.211

0.209

23.708

 

 

TOTAL                                    

501.824

483.983

356.737

 

 

 

 

 

Less

EXPENSES TOTAL     

569.475

530.271

431.093

 

 

 

 

 

 

PROFIT BEFORE TAX                         

(67.651)

(46.288)

(74.356)

 

 

 

 

 

Less

TAX                                                     

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX                

(67.651)

(46.288)

(74.356)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(281.240)

(234.952)

(160.596)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(348.891)

(281.240)

(234.952)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

4.934

0.000

8.569

 

TOTAL EARNINGS

4.934

0.000

8.569

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

242.079

184.796

164.720

 

 

Stores & Spares

0.078

0.011

0.310

 

TOTAL IMPORTS

242.157

184.807

165.030

 

 

 

 

 

 

Earnings Per Share (Rs.)

(55.69)

(38.11)

(173.59)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(13.49)

(9.57)

(22.33)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(18.77)

(15.52)

(29.56)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.07

(10.18)

0.32

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(4.30)

32.63

(1.65)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.69

0.66

0.27

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

4.283

12.147

12.147

Reserves & Surplus

(234.952)

(7.601)

(75.253)

Net worth

(230.669)

4.546

(63.106)

 

 

 

 

long-term borrowings

0.000

0.000

45.000

Short term borrowings

379.890

148.341

226.159

Total borrowings

379.890

148.341

271.159

Debt/Equity ratio

(1.647)

32.631

(4.297)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

333.029

483.774

501.613

 

 

45.265

3.687

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

333.029

483.774

501.613

Profit

(74.356)

(46.288)

(67.651)

 

(22.33%)

(9.57%)

(13.49%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: 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

No

9]

Name of person contacted

Yes

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

No

24]

Banking facility details

No

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

 

 

UNSECURED LOAN

 

Particular

 

Rs. In Millions

31.03.2014

Rs. In Millions

31.03.2013

Long Term Borrowing

 

 

Loan from related parties

45.000

0.000

Short Term Borrowings

 

 

Working Capital Loan Repayable on Demand

 

 

From bank

226.159

103.341

From related Parties

0.000

45.000

 

 

 

TOTAL

271.159

148.341

 

 

NOTE

 

Registered office has been shifted from 406, Ground Floor, Ahad Chambers 7th Block, Koramangala, Bangalore – 560095, Karnataka, India to the present address w.e.f. 14.09.2012

 

 

SHIFTING OF REGISTERED OFFICE FROM ONE STATE TO ANOTHER:

 

The Company had filed a petition with the Company Law Board for shifting of registered office from the State of Karnataka to the State of Maharashtra .The order of the Board was received on 21.08.2012 but approval of Form 18 filed for shifting is yet to be received.

 

 

GENERAL INFORMATION ABOUT THE COMPANY

 

The Company, registered under the Companies Act 1956, was incorporated in the year 1995. The Company is engaged in manufacturing of cement additives and concrete admixture products, and trading of specialty products. Cement additive is a liquid product in the nature of chemicals used in cement manufacturing process which increases the productivity as well the performance of the cement. Concrete Admixture Products are used in construction industry.

 

Apart from manufacturing, it also carries on trading of specialty building material (i.e. preformed Sheets). Though the specialty chemical trading business forms a part of the chemical industry, the product traded in is primarily a specialty construction product which is used in water proofing activity

 

 

FIXED ASSETS

 

  • Leasehold Improvements
  • Plant and Machinery
  • Furniture and Fixture
  • Office Equipments
  • Electrical Installations
  • Vehicles
  • Data Processing Equipments

 

 

INDEX OF CHARGES:  NO CHARGES EXIST FOR COMPANY

 


 

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.63.33

UK Pound

1

Rs.98.58

Euro

1

Rs.77.04

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MTN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY

1~10

-

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

-

--CREDIT LINES

1~10

-

--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

 

14

 

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.