MIRA INFORM REPORT

 

 

Report No. :

302201

Report Date :

09.01.2015

 

IDENTIFICATION DETAILS

 

Name :

EMCO DYESTUFF PRIVATE LIMITED

 

 

Registered Office :

Unit No.304, Western Edge, W E Highway, Dattapada Road, Borivali ( East), Mumbai – 400066, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.04.1990

 

 

Com. Reg. No.:

11-056053

 

 

Capital Investment / Paid-up Capital :

Rs. 4.001 Millions

 

 

CIN No.:

[Company Identification No.]

U24110MH1990PTC056053

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME01774D

 

 

PAN No.:

[Permanent Account No.]

AAACE1167D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufactures trader exporter dnyporters chemicals and Exganic, chemical Dye.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 260000

 

 

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 sound and healthy. Profitability 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 condition.

 

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

 

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 / Head Office :

Unit No.304, Western Edge, W E Highway, Dattapada Road, Borivali ( East), Mumbai – 400066, Maharashtra, India

Tel. No.:

91-22-42433333

Fax No.:

91-22-42433366

E-Mail :

emco@emcochemicals.com

info@emcochemicals.com

 

 

Factory :

Shed No. C-1/B-2526, GIDC, Near Asian Paints Chokdi, Mandpeshwar Road, Ankleshwar-393002, Gujarat, India

 

 

Branch Office 1 :

201, Garadia House, 100/104, Kazi Sayad Street, Masjid Bunder, Mumbai - 400 003, Maharashtra, India

 

 

Branch Office 2 :

A-305, Aanal Tower, 5th Floor, Navrangpura, Ahmedabad – 380009, Gujarat, India

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Arvind Kasturchand Shah

Designation :

Director

Address :

A/502, Pleasant Palace, 8 Sodawala Lane, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

20.11.1953

Date of Appointment :

03.04.1990

DIN No.:

00621676

PAN No.:

ADRPS3887K

 

 

Name :

Mr. Bipin Kasturchand Shah

Designation :

Director

Address :

B/504, Pleasant Palace, Sodawala Lane, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

12.07.1958

Date of Appointment :

03.04.1990

DIN No.:

00621988

PAN No.:

AAJPS2477G

 

 

Name  :

Mr. Mukundchandra Kasturchand Shah

Designation :

Director

Address :

A/102,  Pleasant Palace, Sodawala Lane, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

14.12.1955

Date of Appointment :

03.04.1990

DIN No.:

00621783

 

 

Name :

Mr. Prakashchandra Kasturchand Shah

Designation :

Director

Address :

A/302,  Pleasant Palace, Sodawala Lane, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

31.07.1963

Date of Appointment :

03.04.1990

DIN No.:

00617254

 

 

MAJOR SHAREHOLDERS

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

Bipin Kasturchand Shah

 

4020

Mukund kasturchand shah

 

5020

Prakash Kasturchand Shah

 

520

Arvind Kasturchand Shah

 

5970

Kundan Arvind Shah

 

4040

Sweta Prakash Shah

 

2040

Dahiben Kasturchand Shah

 

1015

Dipika Bipin Shah

 

3535

Bipin Kasturchand Shah HUF

 

10

Bharti Mukund Shah

 

2530

Mukund Kasturchand Shah HUF

 

10

Prakash Kasturchand Shah HUF

 

10

Kasturchand Motichand Shah

 

10

Devendra Shah

 

5

Sharmil Arvind Shah

 

2065

Arvind Kasturchand Shah Huf

 

2400

Sanket Arvind Shah

 

2000

Ruchir Mukund Shah

 

2000

Swapnil Bipin Shah

 

2800

Atul Maniyar

 

5

Dimple Atul Maniyar

 

5

Total

 

40010

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufactures trader exporter dnyporters chemicals and Exganic, chemical Dye.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

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 :

HDFC Bank Limited

Branch Address :

HDFC Bank Housesenapati Bapat Marg,Lower Parel W, Mumbai - 400013,

Maharashtra, India

Facilities :

Not Available

Person Name :

Not Available

Contact No.:

Not Available

Report :

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

I

Banker Name :

Tamilnad Mercantile Bank Limited

Branch Address :

Goradia house; 1st floor; 101-104, kazi syed street; post box no.3181; mandvi, Mumbai 400003,maharastra , India

Facilities :

Not Available

Person Name :

Not Available

Contact No.:

Not Available

Report :

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

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2014

Rs. In Millions

31.03.2013

Long Term Borrowings

 

 

Term loans from banks

15.445

23.984

Short Term Borrowings

 

 

Term loans from banks

86.397

62.344

 

 

 

TOTAL

101.842

86.328

 

Auditors :

 

Name :

Shruti Shah and Company

Chartered Accountants

Address :

502,Siddhagiri flates, Near Joy Hospital, D. K Sandu marg, Chembur (East), Mumbai – 400071, India

PAN No.:

ABXFS4646L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Ruchir Dye Chem
  • Emco Engineering
  • Kosha Chemtech Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.100/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

40010

Equity Shares

Rs.100/- each

Rs. 4.001 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

4.001

4.001

4.001

(b) Reserves & Surplus

87.342

67.792

51.051

(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)

91.343

71.793

55.052

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

145.292

145.342

107.406

(b) Deferred tax liabilities (Net)

3.032

2.341

0.000

(c) Other long term liabilities

0.450

0.610

0.150

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

148.774

148.293

107.556

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

86.397

62.344

33.370

(b) Trade payables

142.751

106.895

99.746

(c) Other current liabilities

18.244

6.702

4.126

(d) Short-term provisions

2.229

2.437

0.009

Total Current Liabilities (4)

249.621

178.378

137.251

 

 

 

 

TOTAL

489.738

398.464

299.859

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

63.780

57.706

8.263

(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

0.142

0.088

0.058

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

63.922

57.794

8.321

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

124.145

91.000

58.985

(c) Trade receivables

267.049

220.281

196.826

(d) Cash and cash equivalents

22.833

26.422

23.264

(e) Short-term loans and advances

4.687

1.060

7.436

(f) Other current assets

7.102

1.907

5.027

Total Current Assets

425.816

340.670

291.538

 

 

 

 

TOTAL

489.738

398.464

299.859

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL            

1129.655

857.740

600.720

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                        

1074.121

820.381

580.866

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

55.534

37.359

19.854

 

 

 

 

 

Less

FINANCIAL EXPENSES           

23.884

16.336

12.623

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

31.650

21.023

7.231

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

4.002

1.523

1.138

 

 

 

 

 

Add

EXCEPTIONAL ITEM

0.000

5.178

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX

27.648

24.678

6.093

 

 

 

 

 

Less

TAX                             

25.693

7.938

1.707

 

 

 

 

 

 

PROFIT AFTER TAX

1.955

16.740

4.386

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

34.413

22.673

21.287

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

15.000

5.000

3.000

 

BALANCE CARRIED TO THE B/S

21.368

34.413

22.673

 

 

 

 

 

 

Earnings Per Share (Rs.)

48.86

418.40

109.62

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

0.17

1.95

0.73

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.92

4.36

3.31

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.65

6.19

2.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.34

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.54

2.89

2.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

1.91

2.12

 


 

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

4.001

4.001

4.001

Reserves & Surplus

51.051

67.792

87.342

Net worth

55.052

71.793

91.343

 

 

 

 

long-term borrowings

107.406

145.342

145.292

Short term borrowings

33.370

62.344

86.397

Total borrowings

140.776

207.686

231.689

Debt/Equity ratio

2.557

2.893

2.536

 

 

 

 

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

600.720

857.740

1129.655

 

 

42.785

31.701

 

 

 

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

600.720

857.740

1129.655

Profit

4.386

16.740

1.955

 

0.73%

1.95%

0.17%

 

 

 

 

 

 

 

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

Yes

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 Borrowings

 

 

Loans and advances from directors

14.970

14.062

Loans and advances from others

114.877

107.296

TOTAL

129.847

121.358

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10406242

23/02/2013

26,000,000.00

HDFC BANK LIMITED

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

B68801521

2

10255861

26/05/2014 *

150,000,000.00

HDFC BANK LIMITED

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

C09445933

3

90154253

23/06/2014 *

115,000,000.00

TAMILNAD MERCANTILE BANK LIMITED

HEMPRAKASH BUILDING, GROUND FLOOR,, 92, KAZI SYED STREET, MANDVI, MASJID BUNDER,, MUMBAI, Maharashtra - 400003, INDIA

C09892209

 

 

FIXED ASSETS

 

  • Motor car
  • Office premises
  • Computer and printers
  • Furniture and fixture
  • Office equipment
  • Motor cycle
  • Air conditioner
  • Godown
  • Television
  • Photocopy machine
  • Electronic weighing  scale

 

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.62.96

UK Pound

1

Rs.94.97

Euro

1

Rs.74.42

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK

 


 

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

--PROFITABILIRY

1~10

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.