MIRA INFORM REPORT

 

 

Report No. :

304263

Report Date :

24.01.2015

 

IDENTIFICATION DETAILS

 

Name :

BRITE RUBBER PROCESSOR PRIVATE LIMITED

 

 

Registered Office :

Shakuntala Road, Agartala – 799001, Tripura

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.06.2007

 

 

Com. Reg. No.:

13-008235

 

 

Capital Investment / Paid-up Capital :

Rs.1.626 Millions

 

 

CIN No.:

[Company Identification No.]

U25190TR2007PTC008235

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SHLB01173E

 

 

PAN No.:

[Permanent Account No.]

AADCB1615J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Indian Standard Natural Rubber.

 

 

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

 

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. Payments are reported to be usually correct.

 

The company can be considered for business dealings 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.

 

 

LOCATIONS

 

Registered Office :

Shakuntala Road, Agartala – 799001, Tripura, India

Tel. No.:

91-381-2386638

Fax No.:

91-381-2383405

E-Mail :

briterubber@gmail.com

sales@briterubber.com 

Website :

http://briterubber.com

 

 

Factory : 

Industrial Growth Centre, Bodhjungnagar, Agartala – 799008, Tripura, India

 

 

DIRECTORS

 

As on 16.08.2014

 

Name :

Mr. Nirmal Kumar Singhi

Designation :

Director

Address :

47, Block-D, Bangur Avenue, Kolkata -700055, West Bengal, India

Date of Birth/Age :

18.03.1956

Date of Appointment :

15.06.2007

DIN No.:

01522803

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

U25190TR2007PTC008235

BRITE RUBBER PROCESSOR PRIVATE LIMITED

Director

15/06/2007

15/06/2007

-

Active

NO

2

U72900WB2012PTC180358

KREETI TECHNOLOGIES PRIVATE LIMITED

Director

13/04/2012

13/04/2012

-

Active

NO

3

U74900WB2014NPL202873

Kreeti Foundation

Director

05/08/2014

05/08/2014

-

Active

NO

 

 

Name :

Mr. Dulichand Singhi

Designation :

Director

Address :

23 B, NS Road, Kolkata - 700001, West Bengal, India

Date of Birth/Age :

26.01.1961

Date of Appointment :

15.06.2007

DIN No.:

01531742

 

 

Name :

Mr. Ramesh Jain

Designation :

Director

Address :

C.O Jain Udyog, Sakuntala Road, Agartala - 799001, Tripura, India

Date of Birth/Age :

10.10.1956

Date of Appointment :

25.06.2007

DIN No.:

01536845

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

U25190TR2007PTC008235

BRITE RUBBER PROCESSOR PRIVATE LIMITED

Director

12/08/2011

25/06/2007

-

Active

NO

2

U93000TR2011NPL008335

Bodhjungnagar Industrial Development Association

Director

04/10/2011

04/10/2011

-

Active

NO

 

MAJOR SHAREHOLDERS

 

As on 16.08.2014

 

Names of Shareholders

 

No. of Shares

Nirmal Kumar Singhi

 

3674

Ramesh Kumar Jain

 

13600

Dulichand Singhi

 

11750

Chanda Devi Singhi

 

18500

Dulichand Singhi & Sons HUF

 

15000

Surendra Kumar Singhi

 

50410

Leela Devi Singhi

 

1000

Rita Jain

 

11833

Gaurav Singhi (Minor)

 

9833

Bahuk Tradecom Private Limited, India

 

3000

Sujata Jain

 

12000

Ruchir Jain

 

12000

Total

 

162600

 

Equity Share Break up (Percentage of Total Equity)

 

As on 16.08.2014

 

Category

Percentage

Bodies corporate

1.85

Directors or relatives of Directors

98.15

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Indian Standard Natural Rubber.

 

 

Products :

Indian Standard Natural Rubber

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

  • Diamond Footcare Udyog Private Limited
  • Sudhakar Engineers Private Limited

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Indian Overseas Bank, Agartala Branch, 122/2, Motor Stand Road, Agartala - 799001, Tripura, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

IOB Agartala Term Loan

(Hypothecated against land, building, machinery and stock)

(Rate of Interest – Base Rate – 2.25%)

0.000

4.766

SHORT TERM BORROWINGS

 

 

IOB Agartala Term Loan

(Hypothecated against land, building, machinery and stock)

(Rate of Interest – Base Rate – 2.25%)

18.186

29.320

Total

18.186

34.086

 

 

 

Auditors :

 

Name :

Surana Naveen Vikash and Company

Chartered Accountants

Address :

P-11 New Howrah Bridge, Approch Road, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22351187 / 0520

Fax No.:

91-33-22350520

E-Mail :

snvtax@email.com

PAN No.:

AAQFS6728P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 16.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

162600

Equity Shares

Rs.10/- each

Rs.1.626 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

1.626

1.626

1.626

(b) Reserves & Surplus

102.423

78.418

57.070

(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)

104.049

80.044

58.696

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

17.756

4.766

14.248

(b) Deferred tax liabilities (Net)

0.605

0.661

0.821

(c) Other long term liabilities

0.000

0.032

0.044

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

18.361

5.459

15.113

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

19.238

29.320

13.559

(b) Trade payables

27.726

1.970

1.291

(c) Other current liabilities

1.063

0.800

0.450

(d) Short-term provisions

10.843

6.193

7.615

Total Current Liabilities (4)

58.870

38.283

22.915

 

 

 

 

TOTAL

181.280

123.786

96.724

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.544

31.630

35.258

(ii) Intangible Assets

0.065

0.087

0.000

(iii) Capital work-in-progress

8.931

3.068

0.083

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

6.906

6.399

4.470

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

7.169

0.639

1.212

Total Non-Current Assets

64.615

41.823

41.023

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.445

21.299

6.006

(c) Trade receivables

79.663

50.541

40.427

(d) Cash and cash equivalents

0.523

0.084

0.084

(e) Short-term loans and advances

2.175

6.504

0.053

(f) Other current assets

7.859

3.535

9.131

Total Current Assets

116.665

81.963

55.701

 

 

 

 

TOTAL

181.280

123.786

96.724

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

590.217

446.626

500.009

 

 

Other Income

NA

0.524

1.327

 

 

TOTAL                                         (A)

NA

447.150

501.336

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

386.938

448.772

 

 

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

 

(1.185)

7.975

 

 

Employee Benefits Expenses

 

6.795

5.967

 

 

Other Expenses

 

24.462

22.233

 

 

TOTAL                                         (B)

NA

417.010

484.947

 

 

 

 

 

 

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

NA

30.140

16.389

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

NA

1.789

4.786

 

 

 

 

 

 

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

NA

28.351

11.603

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

NA

4.121

4.545

 

 

 

 

 

 

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

29.963

24.230

7.058

 

 

 

 

 

Less

TAX                                                                  (H)

5.958

5.202

1.309

 

 

 

 

 

 

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

24.005

19.028

5.749

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

62.364

43.336

37.587

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

86.369

62.364

43.336

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

147.63

117.03

35.36

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

4.07

4.26

1.15

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

6.75

3.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.11

21.20

7.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.30

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.36

0.43

0.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.98

2.14

2.43

 

 

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

1.626

1.626

1.626

Reserves & Surplus

57.070

78.418

102.423

Share Application money pending allotment

0.000

0.000

0.000

Net worth

58.696

80.044

104.049

 

 

 

 

Long Term borrowings

14.248

4.766

17.756

Short Term borrowings

13.559

29.320

19.238

Total borrowings

27.807

34.086

36.994

Debt/Equity ratio

0.474

0.426

0.356

 

 

 

 

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

500.009

446.626

590.217

 

 

(10.676)

32.150

 

 

 

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

500.009

446.626

590.217

Profit

5.749

19.028

24.005

 

1.15%

4.26%

4.07%

 

 

 

 

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

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Loans from Body Corporate

17.756

0.000

SHORT TERM BORROWINGS

 

 

Loans from shareholders

1.052

0.000

Total

18.808

0.000

 

 

NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.61.63

UK Pound

1

Rs.93.33

Euro

1

Rs.71.49

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

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

--PROFITABILITY

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

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

 

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.