MIRA INFORM REPORT

 

 

Report No. :

331760

Report Date :

11.07.2015

 

IDENTIFICATION DETAILS

 

Name :

ECMAS RESINS PRIVATE LIMITED

 

 

Registered Office :

7-4-125, Gaganpahad Village, Rajendranagar Mandal, Hyderabad – 500052, Telangana

Tel No.:

91-40-24360014

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.03.1987

 

 

Com. Reg. No.:

01-007263

 

 

Capital Investment / Paid-up Capital :

Rs.15.005 Million

 

 

CIN No.:

[Company Identification No.]

U24110TG1987PTC007263

 

 

IEC No.:

0989003841

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACE5131F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of Unsaturated Polyester Resins.

 

 

No. of Employees :

30 (Approximately) 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

                                    

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

For the financial year ended 2014, company has reported decent sales turnover growth at 43.34% but it has failed to maintained profitability margins and reported low margins at 0.29%.

 

Rating also takes into consideration company’s moderate financial risk profile marked by modest net worth and below average debt protection metrics of the company.

 

However, trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of leverage balance sheet profile, the company can be considered for business dealing with some caution.

 

 

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

 

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 :

Ms. Sharda

Designation :

Assistant Manager Account and Finance

Contact No.:

91-40-24360014

Date :

11.07.2015

 


 

LOCATIONS

 

Registered Office / Factory :

7-4-125, Gaganpahad Village, Rajendranagar Mandal, Hyderabad – 500052, Telangana

Tel. No. :

91-40-24360014 / 15 / 16 / 17

Fax No. :

91-40-24360023

E-Mail :

ecmas@ecmasindia.com

Website :

www.ecmasindia.com

Location:

Owned

Locality:

Industrial

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Nallamothu Ravindra

Designation :

Managing Director

Address :

Plot No. 8-1-684 / B / P / 30 Durga Enclave Road, No.12, Banjara Hills, Hyderabad – 500034, Telangana, India 

Date of Birth/Age :

01.07.1962

Date of Appointment :

10.03.1987

DIN No. :

00097292

 

 

Name :

Mr. Nallamothu Srinivas

Designation :

Director

Address :

Plot No. 29A, Near Balaji Stores Mla Colony Road No. 12, Banjarahills, Hyderabad – 500034, Telangana, India 

Date of Birth/Age :

28.08.1964

Date of Appointment :

10.03.1987

DIN No. :

00097329

 

 

KEY EXECUTIVES

 

Name :

Ms. Sharda

Designation :

Assistant Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

N. Srinivas

8920

N. Ravindra

27980

N. Rajendra

25242

N. Vijaya Rajendra

4444

N. Divya Rajendra

9000

N. Rama Devi

22978

N. Anuradha

5656

G. Ragavendra Choudary

4000

G. Vasanthi

10000

M. Vani

1000

M. Sneha

18000

T. Balachandra

12494

T. Nishant Chandra

39

Sudeepthi

44

T. Jenny

250

 

 

Total

150047

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

91.45

Other top fifty shareholders

8.55

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of Unsaturated Polyester Resins.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Unsaturated Polyester Resins

Countries :

Bangladesh

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Vietnam
  • Korea

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

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 :

Not Divulged 

Remark :

--

 

 

Customers :

End Users

 

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 :

--

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

Banker Name

Axis Bank Limited

Branch Address

Corporate Banking Branch, G. Pullareddy Building, Greenlands Begumpet, Hyderabad - 500016, Andhra Pradesh, 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)

--

 

v  State Bank of Hyderabad, 1-1-230/11/2, RTC “X” Road, Chikkadpally Branch, Hyderabad - 500064, Andhra Pradesh, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Secured working capital borrowing from banks

 

 

Axis Bank (Cash Credit)

72.168

76.690

 

 

 

Total

72.168

76.690

 

NOTE:

 

Secured Loans

 

Working capital facilities sanctioned by Axis Bank Limited, Hyderabad are secured by first charge on all current assets both present and future. These are future secured by way of third party collateral security and also guaranteed by the directors of the company in their personal capacity. Average rate of interest is 13.5%

 

 

Auditors :

 

Name :

Sampath and Ramesh

Chartered Accountants

Address :

101A, Sidhartha Harini Apartments, Besides DBR Mills, Lower Tank Bund Road, Hyderabad – 500080, Andhra Pradesh, India

Tel. No. :

91-40-65585906 / 27612843

Telefax No. :

91-40-27617319

E-Mail :

sampathandramesh@yahoo.com

PAN No. :

AAJFS7005C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates / Subsidiaries :

Ecmas Construction Chemicals Private Limited

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

224000

Equity Shares

Rs.100/- each

Rs.22.400 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150047

Equity Shares

Rs.100/- each

Rs.15.005 Million

 

 

 

 

 


 

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

15.005

15.005

15.005

(b) Reserves & Surplus

22.743

20.456

19.279

(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)

37.748

35.461

34.284

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

49.483

39.768

41.893

(b) Deferred tax liabilities (Net)

(0.145)

(0.218)

(0.192)

(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)

49.338

39.550

41.701

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

72.168

76.690

58.356

(b) Trade payables

63.019

41.538

60.672

(c) Other current liabilities

2.486

1.317

1.872

(d) Short-term provisions

1.126

0.749

0.687

Total Current Liabilities (4)

138.799

120.294

121.587

 

 

 

 

TOTAL

225.885

195.305

197.572

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.185

9.649

10.773

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

1.862

1.599

1.953

Total Non-Current Assets

10.047

11.248

12.726

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.748

27.025

25.300

(c) Trade receivables

157.986

132.397

134.921

(d) Cash and cash equivalents

6.295

4.645

7.373

(e) Short-term loans and advances

21.809

19.990

17.252

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

215.838

184.057

184.846

 

 

 

 

TOTAL

225.885

195.305

197.572

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

773.535

522.631

516.753

 

 

Other Income

2.727

0.553

0.339

 

 

TOTAL                                    

776.262

523.184

517.092

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

329.182

319.414

340.079

 

 

Purchases of Stock-in-Trade

405.494

164.471

143.576

 

 

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

(1.640)

1.849

(4.656)

 

 

Employees benefits expense

9.798

9.393

9.062

 

 

Other expenses

15.755

13.674

14.655

 

 

TOTAL                                    

758.589

508.801

502.716

 

 

 

 

 

 

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

17.673

14.383

14.376

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

12.963

10.905

10.683

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.710

3.478

3.693

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

1.410

1.750

2.089

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.300

1.728

1.604

 

 

 

 

 

Less

TAX                                                                 

1.013

0.551

0.496

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

2.287

1.177

1.108

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

15.24

7.85

7.39

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

31.03.2012

(Rs. In Million)

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

2.842

10.949

(5.925)

Cash inflow/outflow from operating activities

2.266

10.373

(6.799)

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.30

0.23

0.21

 

 

 

 

 

Operating Profit Margin

(PBDIT/ Sales)

(%)

2.28

2.75

2.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.46

0.88

0.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.05

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Liability /Networth)

 

3.22

3.28

2.92

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

1.53

1.52

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

15.005

15.005

15.005

Reserves & Surplus

19.279

20.456

22.743

Net worth

34.284

35.461

37.748

 

 

 

 

long-term borrowings

41.893

39.768

49.483

Short term borrowings

58.356

76.690

72.168

Total borrowings

100.249

116.458

121.651

Debt/Equity ratio

2.924

3.284

3.223

 

 

 

 

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

516.753

522.631

773.535

 

 

1.137

48.008

 

 

 

 

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

516.753

522.631

773.535

Profit

1.108

1.177

2.287

 

0.21%

0.23%

0.30%

 

 

 

 

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

No

22

Conduct of the banking account

No

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

No

32

Litigations that the firm/promoter involved in

No

33

Market information

No

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE

 

The registered address of the company has been shifted from 3-6-260/10, Madhuri Mansion Himayath Nagar Hyderabad – 500029, Andhra Pradesh, India

 

 

UNSECURED LOAN

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Financial Institution

3.488

2.794

Others

45.995

36.974

 

 

 

Total

49.483

39.768

 

NOTE (Unsecured Loan):

 

a)     Unsecured loan amount 2.000 taken from HDFC Bank, starting from October, 2013 is repayable in 36 installments, rate of interest 16%

 

b)    Unsecured loan amount 2.500 taken from Tata Capital Limited, starting from August, 2013 is repayable in 24 installments, arte of interest 18.29%

 

c)     An amount of Rs. 45.995 towards unsecured loans taken from directors, friends and relatives.

 

 

FIXED ASSETS 

 

v  Land

v  Factory building

v  Office Building

v  Plant and Machinery

v  Pollution control equipments

v  Tools and equipments

v  Furniture and Fixture

v  Computers

v  Vehicles

v  Car (Ford)


 

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.63.38

UK Pound

1

Rs.97.65

Euro

1

Rs.70.43

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

-- PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.