MIRA INFORM REPORT

 

 

Report No. :

304976

Report Date :

27.01.2015

 

IDENTIFICATION DETAILS

 

Name :

HERTZ CHEMICALS LIMITED

 

 

Registered Office :

213 Saraf Kasker Industrial Estate, Jogeshwari (West), Mumbai-400101, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.02.1986

 

 

Com. Reg. No.:

11-038969

 

 

Capital Investment / Paid-up Capital :

Rs. 29.038 Millions

 

 

CIN No.:

[Company Identification No.]

U99999MH1986PLC038969

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMH07324C

 

 

PAN No.:

[Permanent Account No.]

AAACH2664L

 

 

Legal Form :

A Closely Held Public Limited liability Company

 

 

Line of Business :

Manufacturer of cosmetics products and perfume.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

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 :

Exist

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

As per available financial of 2013, the financial position of the company seems to be sound.

 

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

 

The company can be considered normal 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.

 

 

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 DENIED

 

Management Non co-operative (91-22-26786931)

 

 

LOCATIONS

 

Registered Office :

213 Saraf Kasker Industrial Estate, Jogeshwari (West), Mumbai-400101, Maharashtra, India 

Tel. No.:

91-22-26786931 / 26780057 / 23443435

Fax No.:

91-22-26783852

E-Mail :

dakmanoj@yahoo.com

info@hertzperfumes.com

agarwalkala@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Siraj Abdeali Mun

Designation :

Director

Address :

1902, Fortune Towers, Co-Operative Housing Limited, 337 Sir J.J. Marg, Byculla, Mumbai-400008, Maharashtra, India

Date of Birth/Age :

15.03.1955

Date of Appointment :

17.02.1986

PAN No.:

AACPM1804G

DIN No.:

00435627

 

 

Name :

Mr. Shabbir Abdeali Mun

Designation :

Director

Address :

5, Dalamal Co-Operative Housing Society, Cuffe Parade, Colaba, Mumbai-400005, Maharashtra, India

Date of Birth/Age :

02.06.1950

Date of Appointment :

17.02.1986

PAN No.:

AABPM4664M

DIN No.:

00713347

 

 

Name :

Mr. Akbar Abdeali Mun

Designation :

Director

Address :

501, Green Acre, Lokhandwala Complex, Andheri (West), Mumbai-400060, Maharashtra, India

Date of Birth/Age :

12.09.1954

Date of Appointment :

17.02.1986

PAN No.:

AABPM3580C

DIN No.:

00435413

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Percentage of Holding

Mun Shabbir Abdeali

467188

16.09

Mun Akbar Abdeali

386688

13.32

Mun Siraj Abdeali

323437

11.14

Mun Fehmida Abdeali

258750

8.91

Mun Nafisa Asgar

725937

25.00

Mun Sakina Akbar

339250

11.68

Mun Tasneem Siraj

402500

13.86

Total

2903750

100.00

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of cosmetics products and perfume.

 

 

Products :

  • cosmetics products
  • perfume

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

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 :

Reference :

Not Divulged

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 :

Information declined by the management.

 

 

Bankers :

Banker Name

HDFC Bank Limited

Branch Address

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai – 400013, 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)

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

168.442

141.430

Total

168.442

141.430

 

 

 

Auditors :

 

Name :

I .C. Dak and Company

Chartered Accountants

Address :

A-208, Super Shopping Complex, Bajaj Cross Road, Kandivali (west), Mimbai, Maharashtra, India

PAN No.:

AABFI3465Q

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other Related Parties  :

  • Trescho pack
  • Trade Link

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

11000000

Equity Shares

Rs.10/- each

Rs.110.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2903750

Equity Shares

Rs.10/- each

Rs. 29.038 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

29.038

29.038

29.038

(b) Reserves & Surplus

265.902

217.277

221.970

(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)

294.940

246.315

251.008

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

4.630

6.113

1.968

(c) Other long term liabilities

8.650

8.258

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

13.280

14.371

1.968

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

304.880

166.033

105.220

(b) Trade payables

225.675

239.837

136.357

(c) Other current liabilities

13.362

11.985

1.626

(d) Short-term provisions

14.334

7.985

6.746

Total Current Liabilities (4)

558.251

425.840

249.949

 

 

 

 

TOTAL

866.471

686.526

502.925

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

171.173

130.801

105.768

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

5.490

9.286

5.322

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

14.449

(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

0.000

0.000

1.853

Total Non-Current Assets

176.663

140.087

127.392

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

13.394

14.449

0.000

(b) Inventories

205.050

167.443

124.276

(c) Trade receivables

363.395

295.666

239.007

(d) Cash and cash equivalents

5.316

6.729

3.618

(e) Short-term loans and advances

13.569

15.673

3.047

(f) Other current assets

89.084

46.479

5.585

Total Current Assets

689.808

546.439

375.533

 

 

 

 

TOTAL

866.471

686.526

502.925

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

1515.050

1167.533

1090.669

 

Other Income

0.877

0.464

0.360

 

TOTAL (A)

1515.927

1167.997

1091.029

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

872.712

750.354

788.688

 

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

10.179

7.818

(14.244)

 

Employees benefits expense

57.249

40.046

31.503

 

Other expenses

169.592

139.980

112.527

 

TOTAL (B)

1109.732

938.198

918.474

 

 

 

 

 

Less

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

406.195

229.799

172.555

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

7.249

4.734

1.964

 

 

 

 

 

 

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

398.946

225.065

170.591

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

29.016

23.044

19.653

 

 

 

 

 

 

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

369.930

202.021

150.938

 

 

 

 

 

Less

TAX (H)

118.817

71.722

54.886

 

 

 

 

 

 

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

251.113

130.299

96.052

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (J)

106.457

124.650

309.480

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

37.000

13.500

10.000

 

Dividend Tax

28.264

18.842

38.582

 

Interim Dividend

174.225

116.150

232.300

 

Total (K)

239.489

148.492

280.882

 

 

 

 

 

 

Balance Carried to the B/S (I+J-K)

118.081

106.457

124.650

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

1391.678

1037.399

833.159

 

TOTAL EARNINGS

1391.678

1037.399

833.159

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

90.081

58.968

42.157

 

TOTAL IMPORTS

90.081

58.968

42.157

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

86.48

44.87

33.08

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

16.57

11.16

8.81

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

26.81

19.68

15.82

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

42.97

29.83

31.24

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.25

0.82

0.60

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.03

0.67

0.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.28

1.50

 

 

 

 

 

 

 

 

 

 

 

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

29.038

29.038

29.038

Reserves & Surplus

221.970

217.277

265.902

Net worth

251.008

246.315

294.940

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

105.220

166.033

304.880

Total borrowings

105.220

166.033

304.880

Debt/Equity ratio

0.419

0.674

1.034

 

 

 

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)

Sales

1090.669

1167.533

1515.050

 

 

7.047

29.765

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1090.669

1167.533

1515.050

Profit

96.052

130.299

251.113

 

8.81%

11.16%

16.57%

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS IS 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

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

Yes

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

No

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

 

 

LITIGATION DETAILS:

 

Case Details

 

Bench:-Bombay

 

Presentation Date:-

08/04/2014

Lodging No.:-

ITXAL/785/2014

Filing Date:-

08/04/2014

Reg. No.:-

ITXA/1175/2014

Reg. Date:-

28/07/2014

 

 

Petitioner:-

THE COMMISSIONER OF INCOME TAX-8, -

Respondent:-

M/s. HERTZ CHEMICALS LIMITED

 

 

Petn.Adv.:-

ARVIND PINTO (1583)

 

District:-

MUMBAI

 

 

Bench:-

DIVISION

Status:-

Pre-Admission

Category:-

TAX APPEALS

 

Next Date:-

23/02/2015

Stage:-

 

Coram:-

ACCORDING TO SITTING LIST

 

ACCORDING TO SITTING LIST

 

 

Act :-

Income Tax Act, 1961

Under Section:-

260A

 

 

OPERATIONS

 

Sales and other income for the year amounted Rs.1515.049 Millions as compared to Rs. 1167.532 Millions for the previous year Exports sales during the year amounted to Rs. 1391.678 Millions as against the previous year export sales of Rs. 1037.399 Millions. The profit after tax for the year amounted to Rs. 251.113 Millions as against Rs. 130.299 Millions in the previous year.

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Loans and advances from related parties

136.438

24.603

Total

136.438

24.603

 

 

 

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10403637

29/11/2014 *

350,000,000.00

HDFC BANK LIMITED

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

C38106217

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment

 


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. 61.49

UK Pound

1

Rs. 92.16

Euro

1

Rs. 69.61

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--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

YES

--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

 

48

 

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.