MIRA INFORM REPORT

 

 

Report No. :

330922

Report Date :

08.07.2015

 

IDENTIFICATION DETAILS

 

Name :

RAMKAMAL CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

Unit No. F – 87, First Floor, Kohinoor City Mall, Kirol Road, Kurla (West), Mumbai – 400070, Maharashtra

Tel. No.:

91-2117-235150

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.07.1996

 

 

Com. Reg. No.:

11-100977

 

 

Capital Investment / Paid-up Capital :

Rs. 15.000 Million

 

 

CIN No.:

[Company Identification No.]

U99999MH1996PTC100977

 

 

IEC No.:

0312068221

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMR27126B

 

 

PAN No.:

[Permanent Account No.]

AAECR6600E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of all types of Chemical Solvents.

 

 

No. of Employees :

Not Divulged

 

 

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. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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

CRISIL

Rating

Long term rating = BB

Rating Explanation

Inadequate-credit-quality and high credit risk

Date

29.11.2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk

Date

29.11.2014

 

 

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. Atul Kale

Designation :

Accounts Department

Contact No.:

91-217-235150

Date :

06.07.2015

 

 

LOCATIONS

 

Registered Office :

Unit No. F – 87, First Floor, Kohinoor City Mall, Kirol Road, Kurla (West), Mumbai – 400070, Maharashtra, India

Tel. No.:

91-217-235150

Mobile No.:

91-7506276983 (Mr. Jitendra)

Fax No.:

Not Available

E-Mail :

shphandnis@ramkamalchemicals.com

sna@snachartereds.com

Website :

http://www.ramkamalchemicals.com

 

 

Factory :

Plot No. 77, MIDC, Kurkumbh, Daund, Pune-413802, Maharashtra, India

 


 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Sahabuddin Sirajuddin Khan

Designation :

Director

Address :

C-9, Kumar Sadan Co-Operative Housing Society, Near Kartika High School, Kurla (West), Mumbai - 400070, Maharashtra, India

Date of Birth/Age :

04.04.1974

Date of Appointment :

06.05.2010

DIN No.:

02410897

 

 

Name :

Mr. Sadruddin Sirajuddin Khan

Designation :

Director

Address :

C-9, Kumar Sadan Co-Operative Housing Society, New Hall Road, Near Kartika High School, Kurla (West), Mumbai - 400070, Maharashtra, India

Date of Birth/Age :

19.05.1975

Date of Appointment :

06.05.2010

DIN No.:

02428234

 

 

KEY EXECUTIVES

 

Name :

Mr. Atul Kale

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Sahabuddin Sirajuddin Khan

245000

16.33

Sadruddin Sirajuddin Khan

245000

16.33

Annex Pharmaceutical and Chemicals Private Limited, India

765000

51.00

Sirajuddn Satraj Khan

245000

16.33

 

 

 

Total

 

1500000

100.00

 

 

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

51.00

Directors or relatives of directors

49.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all types of Chemical Solvents.

 

 

Products :

·         Acid Resistant Coating

·         Dyeing And Printing 

·         Chemicals

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Dena Bank

Branch:

Sharda Bhuvan, V.M.Road, Juhu-Vile Parle (West), Mumbai - 400056, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Dena Bank, CST Road, Kalina, Santacruz (East), Mumbai - 400098, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Term Loan

 

 

From Dena Banks, Kalina Branch, Mumbai (Secured against Plant and Machinery)

15.199

16.372

HDFC (Fortuner Loan)

1.281

0.000

Sundaram Finance

1.551

0.000

 

 

 

Total

 

18.031

16.372

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shetty Naik and Associates

Chartered Accountants

Address :

31, Madhuban Industrial Estate, Plot No. 30, Off Mahakali Caves Road, Andheri (East), Mumbai – 400093, Maharashtra, India

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

AAYFS4893F

 

 

Holding Company:

Annex Pharmaceuticals and Chemicals Private Limited, India

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs. 10/- each

Rs. 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs. 10/- each

Rs. 15.000 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

15.000

15.000

0.500

(b) Reserves & Surplus

43.770

14.844

-0.093

(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)

58.770

29.844

0.407

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

18.742

27.726

47.558

(b) Deferred tax liabilities (Net)

0.747

0.316

0.197

(c) Other long term liabilities

38.821

21.556

7.676

(d) long-term provisions

11.343

7.143

0.410

Total Non-current Liabilities (3)

69.653

56.741

55.841

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

17.164

11.085

8.093

(c) Other current liabilities

30.252

25.084

6.602

(d) Short-term provisions

0.370

2.559

0.276

Total Current Liabilities (4)

47.786

38.728

14.971

 

 

 

 

TOTAL

176.209

125.313

71.219

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

57.090

46.075

45.967

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.877

1.133

1.460

(d)  Long-term Loan and Advances

 

 

 

(e) Other Non-current assets

 

 

 

Total Non-Current Assets

57.967

47.208

47.427

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.413

38.143

11.175

(c) Trade receivables

54.366

15.727

9.219

(d) Cash and cash equivalents

0.382

0.223

0.649

(e) Short-term loans and advances

14.516

17.209

0.915

(f) Other current assets

16.565

6.803

1.834

Total Current Assets

118.242

78.105

23.792

 

 

 

 

TOTAL

176.209

125.313

71.219

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

534.803

356.616

44.581

 

 

Other Income

0.544

0.012

0.000

 

 

TOTAL                                     (A)

535.347

356.628

44.581

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

447.779

280.765

25.466

 

 

Employees benefits expense

9.142

8.565

0.669

 

 

Other expenses

30.338

34.203

11.178

 

 

TOTAL                                     (B)

487.259

323.533

37.313

 

 

 

 

 

 

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

48.088

33.095

7.268

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.594

5.055

2.503

 

 

 

 

 

 

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

40.494

28.040

4.765

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.937

6.250

2.801

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

33.557

21.790

1.964

 

 

 

 

 

Less

TAX                                                                  (H)

4.631

6.853

0.606

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

28.926

14.937

1.358

 

 

 

 

 

 

Earnings Per Share (Rs.)

19.28

11.47

27.16

 

 

 

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

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

5.41

4.19

3.05

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

8.99

9.28

16.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

19.14

17.55

2.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.57

0.73

4.83

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.32

0.93

116.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.47

2.02

1.59

 


 

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

0.500

15.000

15.000

Reserves & Surplus

-0.093

14.844

43.770

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

0.407

29.844

58.770

 

 

 

 

Long-term borrowings

47.558

27.726

18.742

Short term borrowings

0.000

0.000

0.000

Total borrowings

47.558

27.726

18.742

Debt/Equity ratio

116.850

0.929

0.319

 

 

 

 

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

44.581

356.616

534.803

 

 

699.928

49.966

 

 

 

 

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

44.581

356.616

534.803

Profit

1.358

14.937

28.926

 

3.05%

4.19%

5.41%

 

 


 

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)

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

Yes

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

Yes

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10303164

20/08/2014 *

119,400,000.00

DENA BANK

DENA BANK, SHARDA BHUVAN, V.M.ROAD, JUHU-VILE PARLE (WEST), MUMBAI - 400056, MAHARASHTRA, INDIA

C28796514

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

0.211

10.854

Loan from Others

0.500

0.500

 

 

 

Total

 

0.711

11.354

 

 

OPERATIONS:

 

Present Director is putting their best to reconstruct the factory building and to create infrastructure facilities which would help in running the production on the floor soon.

 

 

FIXED ASSETS:

 

Tangible Assets

·         Land – Owned

·         Land – Leasehold

·         Building - (Office)

·         Plant and Machinery

·         Furniture and Fixtures

·         Heavy Vehicles

·         Vehicles

·         Office Equipment

·         Computers

 

 

 

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.63.37

UK Pound

1

Rs.98.86

Euro

1

Rs.69.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ARC

 


 

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

--PROFITABILIRY

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.