MIRA INFORM REPORT

 

 

Report No. :

330374

Report Date :

04.07.2015

 

IDENTIFICATION DETAILS

 

Name :

PROGRESSIVE SURFACE SYSTEMS PRIVATE LIMITED (w.e.f. 13.03.2012)

 

 

Formerly Known As :

PROGRESSIVE ELECTROPLATING CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

3-B, Udyog Nagar, Swami Vivekanand Road, Goregaon (West), Mumbai – 400 062, Maharashtra

Tel. No.:

91-22-28741701

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.07.2002

 

 

Com. Reg. No.:

11-136469

 

 

Capital Investment / Paid-up Capital :

Rs.3.620 million

 

 

CIN No.:

[Company Identification No.]

U24229MH2002PTC136469

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP15010C

 

 

PAN No.:

[Permanent Account No.]

AACCP9075D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Electroplating Chemicals.

 

 

No. of Employees :

125 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company and it is having satisfactory track record.

 

Subject was incorporated on 10th July 2002, it is engaged in manufacturing of electroplating chemicals.

 

During financial year 2014, the company has shown healthy operational performance and profitability backed by its adequate networth base and debt protection metrics.

 

Rating further takes into consideration established track record of its business operation and decent experience of promoters.

 

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

 

In view of sound operational as well as financial base, 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

 

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 (GENERAL DETAILS)

 

Name :

Mr. Chandrakant Trivedi

Designation :

Senior Accountant

Contact No.:

91-22-28755170

Date :

03.07.2015

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

3-B, Udyog Nagar, Swami Vivekanand Road, Goregaon (West), Mumbai – 400 062, Maharashtra, India

Tel. No.:

91-22-42372222/ 28741701/ 28780665/ 28755170

Fax No.:

91-22-28751525/ 28741701

E-Mail :

support@progressivechemicals.net

accounts1@progressivechemicals.net

general1@progressivechemicals.net

Website :

http://www.progressivechemicals.net

Location :

Rented

 

Factory :

66/67-A/68, Vasai Taluka Co-Operative Industrial Estate, Vasai (East), Gauraipada, Thane – 401 208, Maharashtra, India

Tel. No.:

91-250-2455181/ 2450123

Fax No.:

91-250-2454924

 

 

Distributor Network :

Located at:

 

·         Mumbai                   

·         Nashik                     

·         Aurangabad                         

·         Pune                        

·         Kolhapur                  

·         Delhi                        

·         Moradabad              

·         Agra                        

·         Mathura                   

·         Aligarh                     

·         Meerut                     

·         Kolkata                    

·         Kerala                      

·         Coimbatore              

·         Chennai                     

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Malav Kumar Shah

Designation :

Director

Address :

96/B, Flat No.5, Hirak Society, Building No.2, Irla, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

Date of Birth/Age :

07.08.1967

Date of Appointment :

10.07.2002

DIN No.:

01623611

 

Name :

Mrs. Hasumati Kumar Shah

Designation :

Director

Address :

96/B, Flat No.5, Hirak Society, Building No.2, Irla, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

Date of Birth/Age :

05.07.1939

Date of Appointment :

10.07.2002

DIN No.:

01629224

 

Name :

Ms. Nikita Malavkumar Shah

Designation :

Director

Address :

96/B, Flat No.5, Hirak Society, Building No.2, Irla, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

Date of Birth/Age :

17.07.1969

Date of Appointment :

01.05.2012

DIN No.:

05271156

 


 

KEY EXECUTIVES

 

Name :

Mr. Chandrakant Trivedi

Designation :

Senior Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Malav Kumar Shah

13800

38.12

Hasumati Kumar Shah

16400

45.30

Nikita Malavkumar Shah

3520

9.72

Kumar Popatlal Shah (HUF) 

2480

6.86

Total

36200

100.00

 

 


AS ON 30.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Electroplating Chemicals.

 

 

Products :

Electroplating Chemicals

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

  • Raw Materials

Countries :

  • Germany
  • China
  • Japan

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

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 :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

125 (Approximately)

 

 

Bankers :

Banker Name

Union Bank of India

Branch Address

Dahisar Branch, Shiv Om Apartments, Swami Vivekanand Marg, Dahisar (East), Mumbai – 400 068, Maharashtra, India

Person Name (With Designation)

Ms. Snehal (Assistant Manager)

Contact Number

91-22-28282213

Name of Account Holder

PROGRESSIVE SURFACE SYSTEMS PRIVATE LIMITED 

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)

Cash Credit: Rs.45.000 million

Account Operation

Not Divulged

Remarks (If any)

Banker asked to sent mail for Banker report. cbsdahisar@unionbankofindia.com

 

 

Facilities :

Secured Loans

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Term Loans

 

 

From Banks

 

 

Kotak Mahindra Prime Limited

(Secured Against Motor Car)

2.951

4.512

SHORT-TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Banks

43.619

38.698

Total

46.570

43.210

 

Notes:

 

Details of security for the secured short-term borrowings:

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Loans repayable on demand

 

 

From Banks:

 

 

UBI OD/CC A/c – 90107

Nature of security:

Secured against Book Debtors and inventories.

43.619

31.786

U.B.I. A/c – 60707

Nature of security:

Secured Against Fixed Deposit of Sister Concern.

6.791

6.912

Total

50.410

38.698

 

Banking Relations :

--

 

 

Auditors :

 

Name :

I.P. Mehta and Company

Chartered Accountants

Address :

215, Laxmi Plaza, Laxmi Industrial Estate, Andheri (West), Mumbai – 400 053, Maharashtra, India

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

AAEPM8950F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

Progressive JCU Chemicals Private Limited, India (CIN No.: U24100MH2007PTC174005)

 

 

Sister Concerns :

  • The Bombay Cycle Manu. Co.
  • Weco Engineering
  • Argento Product

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

45000

Equity Shares

Rs.100/- each

Rs.4.500 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

36200

Equity Shares

Rs.100/- each

Rs.3.620 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

3.620

3.620

3.620

(b) Reserves & Surplus

56.226

51.838

48.769

(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)

59.846

55.458

52.389

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

14.004

16.367

5.030

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

14.004

16.367

5.030

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

50.410

38.698

26.688

(b) Trade payables

20.974

30.151

25.796

(c) Other current liabilities

17.968

19.299

11.374

(d) Short-term provisions

9.639

11.734

6.625

Total Current Liabilities (4)

98.991

99.882

70.483

 

 

 

 

TOTAL

172.841

171.707

127.902

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

22.849

21.812

16.274

(ii) Intangible Assets

0.038

0.063

0.105

(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)

0.846

0.894

0.917

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

23.733

22.769

17.296

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

10.116

9.616

9.924

(b) Inventories

46.513

50.106

37.746

(c) Trade receivables

45.507

45.239

39.878

(d) Cash and cash equivalents

8.049

3.509

1.363

(e) Short-term loans and advances

38.923

40.468

21.624

(f) Other current assets

0.000

0.000

0.071

Total Current Assets

149.108

148.938

110.606

 

 

 

 

TOTAL

172.841

171.707

127.902

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

NA

NA

NA

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

11.189

7.664

11.789

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.537

2.968

2.820

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

7.651

4.696

8.968

 

 

 

 

 

Less

TAX                                                                 

3.264

1.627

3.254

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

4.387

3.069

5.714

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Sales (Export)

12.165

7.304

5.396

 

TOTAL EARNINGS

12.165

7.304

5.396

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

121.19

84.80

157.87

 

 

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

Return on Total Assets

(PBT/Total Assets}

(%)

4.45

2.75

7.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.08

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.08

0.99

0.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.49

1.57

 

 

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

3.620

3.620

3.620

Reserves & Surplus

48.769

51.838

56.226

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

52.389

55.458

59.846

 

 

 

 

Long-term borrowings

5.030

16.367

14.004

Short term borrowings

26.688

38.698

50.410

Total borrowings

31.718

55.065

64.414

Debt/Equity ratio

0.605

0.993

1.076

 

 

 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

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

No

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

FINANCIAL RESULTS:

 

During the year company made Net Profit after tax of Rs.4.387 million where as in last year the Company had made Net Profit after tax of Rs.3.069 million.

 

REVIEW OF OPERATIONS:

 

Overall, this financial year has been a very satisfactory. During the period the company has carried out business as a manufacturer of electroplating chemicals.

 

 

UNSECURED LOAN

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

11.053

11.855

SHORT-TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Banks

6.791

0.000

Total

17.844

11.855

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90354522

27/03/2014 *

45,000,000.00

UNION BANK OF INDIA

DAHISAR BRANCH, SHIV OM APARTMENTS, SWAMI VIVEKANAND MARG, DAHISAR (EAST), MUMBAI, MAHARASHTRA - 400068, INDIA

C04376356

 

* Date of charge modification

 

 

FIXED ASSETS:

 

Tangible Assets

·         Air Conditioner

·         Computer

·         Electric Fittings

·         Electric Equipments

·         EPBAX System

·         Factory Building

·         Factory Building

·         Fax Machine

·         Furniture and Fixtures

·         Land

·         Motor Car

·         Motor Cycle

·         Plant and Machinery

·         Weighing Scale

·         Tube-Well

·         Scooter

·         Xerox Machine

·         Office Equipment

Intangible Assets

·         Computer Software

 


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.63.40

UK Pound

1

Rs.98.94

Euro

1

Rs.70.33       

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SMN

 


 

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

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.