MIRA INFORM REPORT

 

 

Report No. :

300378

Report Date :

15.01.2015

 

IDENTIFICATION DETAILS

 

Name :

RUSHABH RESINS AND PAINTS PRIVATE LIMITED

 

 

Registered Office :

A/53, Aditi Apartment No. 2, Mathuradas Road, Kandivali (West) Mumbai – 400067, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.09.1993

 

 

Com. Reg. No.:

11-074211

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U2422MH1993PTC074211

 

 

IEC No.:

Not Available

 

 

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 :

Manufacturer, Exporter and Importer of Sticker Paper.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 99000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealing at usual 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.

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Jignesh

Designation :

Accountant

Contact No.:

91-9324030551

Date :

13.01.2015

 

 

LOCATIONS

 

Registered Office :

A/53, Aditi Apartment No. 2, Mathuradas Road, Kandivali (West) Mumbai – 400067, Maharashtra, India

Tel. No.:

91-22-28822676 /8810544

Mobile No.:

91-9324030551 (Mr. Jignesh)

Fax No.:

Not Available

E-Mail :

Rushabh03@yahoo.com

Area :

Owned

 

 

Factory:

Industrial Estate, Near Ambika Udyog Old Sat, Shirgaon, Palghar (West), Thane – 400064, India

Area :

Owned

 

 

Admin / Correspondence Office  :

Viral Shopping Centre, 120 1st Floor Mantri Wadi Behind Pawan Hotel, Suinath Road, Malad (West) Mumbai – 400064, Maharashtra, India

Area :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Hema Chetan Mehta

Designation :

Director

Address :

B 702, Riddhi Siddhi Opposite Dada Naravne School Kandivali West, Mumbai – 400067, Maharashtra, India

Date of Birth/Age :

24.11.1972

Date of Appointment :

12.01.2000

DIN No.:

00681801

 

 

Name :

Mr. Rajesh Bhogilal Mehta

Designation :

Director

Address :

A 53, Aditi Apartment No. 2, Opposite, Mathuradas Road Kandivali West, Mumbai – 400067, Maharshtra, INDIA

Date of Birth/Age :

15.05.1965

Date of Appointment :

10.03.2008

DIN No.:

00555129

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U67120MH1992PTC069846

GLOSS HOLDINGS PVT LTD

Director

16-08-93

16-08-93

-

Active

NO

2

U24222MH1993PTC074211

RUSHABH RESINS AND PAINTS PVT LTD

Director

10-03-08

10-03-08

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Jignesh

Designation :

Accountant

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.9.2014

 

Names of Shareholders

No. of Shares

Hema Chetan Mehta

90350

Zeel Rajesh Mehta

38000

Bina Rajesh Mehta

33500

Rajesh Bhogilal Mehta

5200

D. G. Mehta

100

Chetan Bhogilal Mehta

5100

Hansa Bhogilal Mehta

100

Rajesh Bhogilal Mehta (HUF)

100

Chetan B. Mehta

100

Rajesh Bhogilal Mehta F/NG. of Tridha Rajesh Mehta

27000

Gloss Holdings Private Limited

100

Chetan B. Mehta F/NG. of Rutu Chetan Mehta

350

Total

200000

 

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 :

Manufacturer, Exporter and Importer of Sticker Paper.

 

 

Products :

v  Sticker Paper

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Sticker Paper

Countries :

v  Africa

v  South East

v  Arabia

 

 

Imports :

 

Products :

Raw Material

Countries :

v  Europe

 

 

Terms :

 

Selling :

Cash and Credit (Days 30), L\C

 

 

Purchasing :

Cash and Credit (Days 30), L\C

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Bit Graphic Paper Product Limited – Pune

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Wholesalers and Retailers, End Users

Reference :

Reynold Paper Product Private Limited – Palghar

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

Banker Name

Bank of Maharshtra

Branch Address

Malad (West) Branch, Chandrashali Building, Liberty Garden Road No. 1,Malad (West) Mumbai – 400064, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

BOM Term Loan

0.012

0.118

Kotak Mahindra Prime Limited

 

 

 

 

 

SHORT TERM BORROWINGS

 

 

Cash Credit and Bill Purchase

(Secured against stock and Receivables)

16.744

14.026

 

 

 

Total

16.756

14.144

 

Auditors :

 

Name :

J.C.VAIDYA Company

Chartered Account

Address :

A/403-4, Kailash Tower, M.G. Road, Kandivali (West), Mumbai, Maharashtra, India

PAN No.:

AAKPV3024H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs. 2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs. 2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

32.715

28.032

23.981

(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)

34.715

30.032

25.981

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

21.694

21.367

20.000

(b) Deferred tax liabilities (Net)

1.874

1.871

1.853

(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)

23.568

23.238

21.853

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

16.744

14.026

12.530

(b) Trade payables

25.102

21.958

14.357

(c) Other current liabilities

1.578

1.547

2.342

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

43.424

37.531

29.229

 

 

 

 

TOTAL

101.707

90.801

77.063

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

 

(ii) Intangible Assets

10.133

10.757

10.623

(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

0.137

0.089

0.092

(e) Other Non-current assets

0.137

0.029

0.004

Total Non-Current Assets

10.407

10.875

10.719

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.023

25.486

22.518

(c) Trade receivables

56.450

46.989

41.785

(d) Cash and cash equivalents

1.694

6.647

1.286

(e) Short-term loans and advances

1.133

0.804

0.755

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

91.300

79.926

66.344

 

 

 

 

TOTAL

101.707

90.801

77.063

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

211.948

191.234

182.272

 

 

Other Income

0.127

1.067

0.950

 

 

TOTAL                                    

212.075

192.301

183.222

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumption

171.474

156.010

157.046

 

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

 

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

0.652

0.447

(2.318)

 

 

Employees benefits expense

7.045

6.525

5.960

 

 

Exchange Rate Difference

1.156

0.000

0.411

 

 

Other expenses

20.121

19.370

14.093

 

 

TOTAL (B)

200.448

182.352

175.192

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

11.627

9.949

8.030

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

4.180

3.631

3.005

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

7.447

6.318

5.025

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.623

0.623

0.665

 

 

 

 

 

 

PROFIT BEFORE TAX

6.824

5.695

4.360

 

 

 

 

 

Less

TAX                                                                 

2.141

1.644

0.989

 

 

 

 

 

 

PROFIT AFTER TAX

4.683

4.051

3.371

 

 

 

 

 

 

Earnings Per Share (Rs.)

66.00

57.00

47.00

 

 

Expected Sales (2014-15) : Rs. 240.000 Millions

 

The above information has been parted by Mr. Jignesh.

 

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Net Profit Margin (PAT/Sales)

(%)

2.21

2.12

1.85

 

 

 

 

 

Operating Profit Margin (PBDIT/Sales)

(%)

5.49

5.20

4.41

 

 

 

 

 

Return on Total Assets (PBT/Total Assets}

(%)

6.71

6.27

5.66

 

 

 

 

 

Return on Investment (ROI) (PBT/Networth)

 

0.20

0.19

0.17

 

 

 

 

 

Debt Equity Ratio (Total Debt /Networth)

 

1.11

1.18

1.25

 

 

 

 

 

Current Ratio (Current Asset/Current Liability)

 

2.10

2.13

2.27

 


 

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

2.000

2.000

2.000

Reserves & Surplus

23.981

28.032

32.715

Net worth

25.981

30.032

34.715

 

 

 

 

long-term borrowings

20.000

21.367

21.694

Short term borrowings

12.530

14.026

16.744

Total borrowings

32.530

35.393

38.438

Debt/Equity ratio

1.252

1.179

1.107

 

 

 

 

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

182.272

191.234

211.948

 

 

4.917

10.832

 

 

 

 

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

182.272

191.234

211.948

Profit

3.371

4.051

4.683

 

1.85%

2.12%

2.21%

 

 

 


 

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

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

UNSECURED LOAN

(Rs. In Million)

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and Advance from Related Parties

 

 

From a Director

0.288

0.348

From Member

21.394

20.901

Total

21.682

21.249

 

Business:

 

The company achieved a turn over Rs. 212.076 Millions against 192.301 Millions, registered a moderate growth of  10% in spite of weak economic conditions prevailing globally. Due to effective cost control, the company could improve profit before tax by 20%. Out look of the current year appears to be better.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10165669

17/06/2009

1,400,000.00

Bank of Maharashtra

Malad (West) Branch, Chandrashali Building, Liberty Garden Road No. 1, Malad (West), Mumbai, Maharashtra - 400064, INDIA

A65107427

2

90159207

08/12/2011 *

12,000,000.00

Bank of Maharashtra

Malad (West) Branch, Chandrashalli Building,, Liberty Garden Rd No.1, Malad (West), Mumbai, Maharashtra - 400064, INDIA

B37046620

 

* Date of charge modification

 

 

FIXED ASSETS

v  Land

v  Factory Building

v  Vehicle

v  Electrical Installations

v  Furniture and Fixture

v  Air Conditioners

 

 

 


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.62.10

UK Pound

1

Rs.94.10

Euro

1

Rs.73.42

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

ANU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

50

 

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.