MIRA INFORM REPORT

 

 

Report No. :

329730

Report Date :

03.07.2015

           

IDENTIFICATION DETAILS

 

Name :

ELITE PHARMA PRIVATE LIMITED

 

 

Registered Office :

2/21 Vallabhnagar Flatsbagar, Ahmedabad – 382440, Gujarat

Tel. No.:

91-79-25831668

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.10.1987

 

 

Com. Reg. No.:

04-010062

 

 

Capital Investment / Paid-up Capital :

Rs. 1.100 Million

 

 

CIN No.:

[Company Identification No.]

U24231GJ1987PTC010062

 

 

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 of tablets, capsules, liquid etc.

 

 

No. of Employees :

50 (Approximately)

 

 

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 110000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 1987. It is dealing in the business of manufacturing of tablets, capsules, liquid etc. It has a satisfactory track record.

 

For the financial year ended 2014, the company has healthy business operation along with decent profitability margin of 15.8% and good top line growth.

 

Rating also takes into consideration satisfactory financial risk profile of the company marked by healthy net worth position and low borrowings.

 

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

 

In view of good financial position and long standing of business operations in market, 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Natraj

Designation :

Accountant

Contact No.:

91-79-25831668

Date :

01.07.2015

 

 

 

LOCATIONS

 

Registered Office :

2/21 Vallabhnagar Flatsbagar, Ahmedabad – 382440, Gujarat, India

Tel. No.:

91-79-25831668

Fax No.:

Not Available

E-Mail :

eppl@live.in

Website :

http://www.elite_pharma.com

Location :

Owned

Locality :

Commercial

 

Factory  :

1210/11/12, GIDC, Phase – 3, Katva, Ahmedabad – 382445, Gujarat, India

Location :

Owned

Fax No.:

Not Available

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Haresh Laxmanbhai Patel

Designation :

Director

Address :

8, Surya Flat, 18, Dalal, Colony, Maninagar, Ahmedabad - 380008, Gujarat,

India

Date of Appointment :

16.10.1987

DIN No.:

00436412

 

 

Name :

Girish Khimji Kantaria

Designation :

Director

Address :

23, Nirmal Bunglow, Khokhra,, Ahmedabad - 380016, Gujarat, India

Date of Appointment :

16.10.1987

DIN No.:

00436527

 

 

Name :

Popatlal Harjibhai Patel

Designation :

Director

Address :

3/B, Sitabag Co. Operative Housing Society Limited,, Behind Sardar Patel Society, Maninagar. Ahmedabad - 380008, Gujarat, India

Date of Appointment :

16.10.1987

DIN No.:

00934459

 

 

KEY EXECUTIVES

 

Name :

Mr. Natraj

Designation :

Accountant

 

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Patel Popatlal Harjibhai

 

24510

Patel Haresh Laxman

 

19980

Kantaria Girish Khimji

 

28000

Patel Bhagwanji P.

 

7500

Patel Ashwin P.

 

3000

Kantaria Khimji K.

 

2000

Patel Jayantilal P.

 

5000

Patel Daxa Popatlal

 

1710

Patel Nathiben H.

 

2000

Patel Prafulla B.

 

1500

Patel Jayaben Laxman

 

5000

Patel Rekha H.

 

1500

Patel Prmji Harji

 

3000

Patel HiteshPopatlal

 

100

Patel Ratilal D.

 

500

Patel Vithaldas H.

 

500

Patel Jatin Popatlal

 

100

Patel Komal Poptalal

 

100

Patel Shailesh P.

 

500

Kataria Geeta Girish

 

1500

Faldu Natha H.

 

1500

Patel Jadevji T.

 

500

Total

 

110000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of tablets, capsules, liquid etc.

 

 

Products :

  • Tablets
  • Capsules
  • Liquid Etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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

Maximum Limit Dealt :

Not Divulged

Experience :

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

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Banker Name

Bank of India

Branch Address

Vatva Industrial Branch, Ahmedabad, Gujarat, 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

 

 

 

Auditors :

 

Name :

Raj P. Shah and  Company

Chartered Accountant

Address :

C/ 802, Sankalp Apartments, Opposite L. J. College, Vastrapur, Ahmedabad – 380015, Gujarat, India

PAN N Income-tax PAN of auditor or auditor's firm :

ABIPS3379M

 

 

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

 

 

 

 

120000

Equity Shares

Rs.10/- each

Rs.1.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110000

Equity Shares

Rs.10/- each

Rs.1.100 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

1.100

1.100

1.100

(b) Reserves & Surplus

39.880

31.621

27.124

(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)

40.980

32.721

28.224

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

12.426

14.573

12.109

(b) Deferred tax liabilities (Net)

0.000

0.107

0.048

(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)

12.426

14.680

12.157

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

3.408

0.599

(b) Trade payables

13.346

5.332

4.618

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.000

0.455

0.000

Total Current Liabilities (4)

13.346

9.195

5.217

 

 

 

 

TOTAL

66.752

56.596

45.598

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15.397

17.307

17.661

(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

0.037

0.037

0.037

(c) Deferred tax assets (net)

0.070

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.800

0.421

0.000

Total Non-Current Assets

16.304

17.765

17.698

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.549

10.726

7.612

(c) Trade receivables

10.378

10.686

7.789

(d) Cash and cash equivalents

4.490

0.361

0.774

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

24.031

17.058

11.725

Total Current Assets

50.448

38.831

27.900

 

 

 

 

TOTAL

66.752

56.596

45.598

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

75.358

56.026

 

Other Income

4.155

3.147

 

 

TOTAL (A)

79.513

59.173

57.385

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.000

0.000

 

 

Purchases of Stock-in-Trade

39.183

26.684

 

 

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

(0.823)

(3.114)

46.135

 

Employees benefits expense

5.416

4.732

(Including Finance

Expenses)

 

Other expenses

18.878

18.838

 

 

TOTAL (B)

62.654

47.140

 

 

 

 

 

 

Less

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

16.859

12.033

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.785

1.476

NA

 

 

 

 

 

 

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

15.074

10.557

11.250

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.440

2.683

2.796

 

 

 

 

 

 

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

12.634

7.874

NA

 

 

 

 

 

Less

TAX (H)

4.224

2.859

NA

 

 

 

 

 

 

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

8.410

5.015

8.454

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

75.08

40.89

 76.85

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

60.000

 

 

(Due to market Fluctuation)

 

Expected Sales (2015-2016): Rs.70.000 Million

 

The above information has been parted by Mr. Natraj (Accountant).

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

11.16

8.95

14.73

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

22.37

21.48

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.96

13.92

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.24

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.30

0.55

0.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.78

4.22

5.35

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1.100

1.100

1.100

Reserves & Surplus

27.124

31.621

39.880

Net worth

28.224

32.721

40.980

 

 

 

 

long-term borrowings

12.109

14.573

12.426

Short term borrowings

0.599

3.408

0.000

Total borrowings

12.708

17.981

12.426

Debt/Equity ratio

0.450

0.550

0.303

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

57.385

56.026

75.358

 

 

(2.368)

34.505

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

57.385

56.026

75.358

Profit

8.454

5.015

8.410

 

14.73%

8.95%

11.16%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

Yes

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Shareholders and Directors, Friends and Relatives

12.426

14.573

Total

12.426

14.573

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90112999

17/06/2005

3,697,000.00

BANK OF INDIA

VATVA INDUSTRIAL ESTATE BRANCH, AHMEDABAD, Gujarat 
, INDIA

-

2

90112846

27/12/2003

6,190,000.00

BANK OF INDIA

VATVA INDUSTRIAL ESTATE BRANCH, VATVA, AHMEDABAD, 
Gujarat, INDIA

-

3

90109382

05/02/1996

200,000.00

BANK OF INDIA

VATVA INDUSTRIAL ESTATE BRANCH, VATVA, AHMEDABAD, 
Gujarat, INDIA

-

4

90108551

05/07/1994 *

2,400,000.00

BANK OF INDIA

VATVA INDUSTRIAL ESTATE BRANCH, VATVA, AHMEDABAD, 
Gujarat, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

 


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.63.57

UK Pound

1

Rs.99.20

Euro

1

Rs.70.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUV

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

GTA

 


 

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.