MIRA INFORM REPORT

 

 

Report No. :

300946

Report Date :

05.01.2015

 

IDENTIFICATION DETAILS

 

Name :

RUDRAKSH DETERGENT AND CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

Survey No. 157,  Village: Padana Gandhidham -370201, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.08.2005

 

 

Com. Reg. No.:

04-046622

 

 

Capital Investment / Paid-up Capital :

Rs.22.600 Millions

 

 

CIN No.:

[Company Identification No.]

U24240GJ2005PTC046622

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTR01529D

 

 

PAN No.:

[Permanent Account No.]

AADCR0839C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

·         Manufacturing of Detergent Soaps, Detergent Powder and Soda Ash Speckles.

·         Trading of Gas and Logistics Services

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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.

 

Management of the company has not filed its latest financial i.e. 2014 with the government department.

 

As per the available financial of 2013, the company has incurred a loss.

 

However, trade relations are reported as fair. Business is active. Payments 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Ganesh Aacharya

Designation :

Accountant

Contact No.:

91-2836-327922

Date :

02.01.2015

 

 

LOCATIONS

 

Registered Office :

Survey No. 157,  Village: Padana Gandhidham -370201, Gujarat, India

Tel. No.:

91-2836-285434/ 35/ 36/ 37/ 327922

Mobile No.:

91-9327106204 (Mr. Mohd. Asif)

Fax No.:

Not Available

E-Mail :

opjangir@shreeji-group.com

harishdkhona@rediffmail.com

arun@lahotiandlahot.com

hrmngr@unilever.com

rudraksh.accounts@unilever.com

Website :

http://gandhidham.infoisinfo.co.in

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Santosh Ramavtar Goyal

Designation :

Director

Address :

P-123, Sector 2, Gandhidham-370201, Gujarat, India

Date of Birth/Age :

24.04.1962

Date of Appointment :

17.08.2005

PAN No.:

ABOPG7806R

DIN No.:

00013874

 

 

Name :

Mrs. Sudhadevi Santosh Goyal

Designation :

Director

Address :

DBZ-N-64, Gandhidham-370201, Gujarat, India

Date of Birth/Age :

09.07.1966

Date of Appointment :

30.09.2008

PAN No.:

ABOPG7813J

DIN No.:

01690162

 

 

Name :

Mr. Siddhant Goyal

Designation :

Director

Address :

Plot No.123, Sector -02, Gandhidham – 370201, Gujarat, India

Date of Birth/Age :

16.09.1994

Date of Appointment :

01.10.2012

DIN No.:

06655578

 

 

KEY EXECUTIVES

 

Name :

Mr. Ganesh Aacharya

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Santosh Ramavtar Goyal

 

400000

Sudhadevi Goyal

 

400000

Anchal GS oyal

 

199990

Shree Jay Minechem Private Limited, India

 

260000

Shreeji Propack Private Limited, India

 

1000000

Ashish Shah

 

10

 

 

 

Total

 

 

2260000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2012

 

Category

Percentage

 

 

Bodies corporate

55.80

Directors or relatives of directors

44.20

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

·         Manufacturing of Detergent Soaps, Detergent Powder and Soda Ash Speckles.

·         Trading of Gas and Logistics Services.

 

 

Products :

·         Detergent Soaps

·         Detergent Powder

·         Soda Ash Speckles

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

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

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

Remark:

Not Divulged

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Oriental Bank of Commerce

DBZ South 33/34, Gandhidham-370201, Gujarat, India

 

·         The Cosmos Co-Operative Bank Limited

Office No. 1, 2 and 3, Plot No. 240,  Ward 12/B, Gandhidham – 370201, Gujarat, India

 

·         ABN Amro Bank N. V. 71/72

7th Floor, Sakhar Bhavan, Nariman Point,, Mumbai - 400021, Maharashtra, India

 

·         HDFC Bank Limited

·         ICICI Bank Limited

·         The Royal Bank of Scotland N.V.

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee Term loans from banks

(Secured against hypothecation over stock and Book debts)

19.542

22.767

Total

19.542

22.767

 

 

 

Short-term borrowings

 

 

Rupee Term loans from banks

(Secured against hypothecation over stock and Book debts)

50.000

0.000

Total

50.000

0.000

 

 

 

Banking Relations :

--

 

 

Financial Institution :

·         Sundaram Finance Limited

21 Patullos Road, Chennai - 600002, Tamilnadu, India

 

·         Kotak Mahindra Prime Limited

 

 

Auditors :

 

Name :

Hiranandani and Company

Chartered Accountants

Address :

Banke Bihari, Plot No 16 Ward 10 B(C), Opposite IFFCO Colony Main Gate, Gandhidham – 370201, Gujarat, India

PAN No.:

AACFH2667N

 

 

Other Related Party :

·         Shreeji Exports-Warehouse Division, India

·         Industrial Gases Accessories, India

·         Umesh Petroleum, India

·         Umesh Electricals, India

·         Umesh Trading, India

·         Shreeji Propack Private Limited, India

·         Shreeji Well Brine Private Limited

·         Shree Jayambe Minechem Private Limited, India

·         Shreeji Minechem Private Limited, India

      CIN No.:U74999GJ2005PTC047333

 


 

CAPITAL STRUCTURE

 

AS ON 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2260000

Equity Shares

Rs.10/- each

Rs.22.600 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

22.600

22.600

22.600

(b) Reserves & Surplus

48.506

52.338

35.769

(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)

71.106

74.938

58.369

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.542

22.767

15.796

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

48.471

0.000

0.000

(d) long-term provisions

1.620

1.377

1.039

Total Non-current Liabilities (3)

69.633

24.144

16.835

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

50.000

32.426

108.745

(b) Trade payables

161.815

199.045

178.893

(c) Other current liabilities

74.203

112.605

75.128

(d) Short-term provisions

0.243

1.330

0.103

Total Current Liabilities (4)

286.261

345.406

362.869

 

 

 

 

TOTAL

427.000

444.488

438.073

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

105.013

134.192

125.497

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

6.067

0.000

3.696

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.442

0.350

0.350

(c) Deferred tax assets (net)

8.746

19.798

11.499

(d)  Long-term Loan and Advances

87.838

86.509

93.638

(e) Other Non-current assets

1.873

0.054

0.108

Total Non-Current Assets

209.979

240.903

234.788

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

87.027

87.724

68.184

(c) Trade receivables

58.272

48.468

58.072

(d) Cash and cash equivalents

14.307

3.180

8.321

(e) Short-term loans and advances

56.834

63.718

67.299

(f) Other current assets

0.581

0.495

1.409

Total Current Assets

217.021

203.585

203.285

 

 

 

 

TOTAL

427.000

444.488

438.073

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operations

1357.505

1563.625

1788.194

 

 

Other Income

2.643

4.200

1.983

 

 

TOTAL                                    

1360.148

1567.825

1790.177

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

1311.871

1517.889

1741.115

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

1311.871

1517.889

1741.115

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                      

48.277

49.936

49.062

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

36.039

26.697

37.856

 

 

 

 

 

 

PROFIT BEFORE TAX                          

12.238

23.239

11.206

 

 

 

 

 

Less

TAX                                                                 

16.070

(1.209)

3.577

 

 

 

 

 

 

PROFIT AFTER TAX                            

(3.832)

24.448

7.629

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

33.993

19.869

12.240

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

2.444

0.000

 

 

Interim Dividend

0.000

7.880

0.000

 

BALANCE CARRIED TO THE B/S

30.161

33.993

19.869

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

34.204

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

(I1.70)

10.82

3.38

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

(0.28)

1.56

0.43

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.56

3.19

2.74

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.97

5.48

2.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.31

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.98

0.74

2.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.76

0.59

0.56

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

22.600

22.600

22.600

Reserves & Surplus

35.769

52.338

48.506

Net worth

58.369

74.938

71.106

 

 

 

 

long-term borrowings

15.796

22.767

19.542

Short term borrowings

108.745

32.426

50.000

Total borrowings

124.541

55.193

69.542

Debt/Equity ratio

2.134

0.737

0.978

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from Operations

1788.194

1563.625

1357.505

 

 

(12.558)

(13.182)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Revenue from Operations

1788.194

1563.625

1357.505

Profit

7.629

24.448

(3.832)

 

0.43%

1.56%

(0.28%)

 


 

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

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Loans repayable on demand from banks

0.000

22.311

Loans repayable on demand from Others

0.000

7.615

Inter-corporate Borrowings

0.000

2.500

 

 

 

Total

 

0.000

32.426

 

 

FINANCIAL RESULTS

 

During current financial year Gross Revenue of the company has decreased by 13.33% i.e Rs.1357.500 Millions, compared to Rs.1566.375 Millions, in the previous year. The company has earned a Net profit of Rs.12.237 Millions. However after making provision for Tax and deferred tax there is a net loss of Rs.3.832 Millions which the directors recommend to carry forward.

 

 

FIXED ASSETS

 

·         Land

·         Factory Buildings

·         Computers

·         Air Conditioner

·         Plant and Equipment’s

·         Furniture and Fixture

·         Vehicles

·         Office Equipment’s


 

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.63.29

UK Pound

1

Rs.98.39

Euro

1

Rs.76.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.