MIRA INFORM REPORT

 

 

Report No. :

332717

Report Date :

17.07.2015

 

IDENTIFICATION DETAILS

 

Name :

OCEAN PHARMACOAT PRIVATE LIMITED

 

 

Registered Office :

Plot No. 44/1, Cooperative Industrial Estate, Gandhi Nagar, Balanagar, Hyderabad-500037, Telangana

Tel. No.:

91-40-23176686

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.09.2000

 

 

Com. Reg. No.:

035341

 

 

Capital Investment / Paid-up Capital :

Rs. 0.700 Million

 

 

CIN No.:

[Company Identification No.]

U24239TG2000PTC035341

 

 

IEC No.:

0901004251

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACO3892P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Active Pharmaceutical Ingredients (APIs).

 

 

No. of Employees :

Not Available

 

 

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 130000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be fair. General financial position of the company seems to be decent.

 

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 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

 

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.

 

 

LOCATIONS

 

Registered Office :

Plot No. 44/1, Cooperative Industrial Estate, Gandhi Nagar, Balanagar, Hyderabad-500037, Telangana, India

Tel. No.:

91-40-23176686/ 23080018

Fax No.:

91-40-23176555

E-Mail :

accounts@krspharma.com

mail@oceanpharmocoat.com

marketing@oceanpharmocoat.com 

Website :

http://www.oceanpharmacoat.com

 


 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Narendra Balusu

Designation :

Managing director

Address :

Plot No.159, Road No.10, Jubileehills, Hyderabad-500033, Andhra Pradesh, India

Date of Birth/Age :

12.06.1958

Date of Appointment :

12.02.2007

DIN No.:

00378980

 

 

Name :

Mr. Balusu Lakshmana Swamy

Designation :

Whole-time director

Address :

8-4-376/14, New Sastry Nagar, Sanathnagar, Hyderabad-500018, Andhra Pradesh, India

Date of Birth/Age :

03.05.1960

Date of Appointment :

22.09.2000

DIN No.:

01284990

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

CH. AP. Rameswara Rao

 

9

Balusu Laxman Swamy

 

243500

Balusu Sudha Rani

 

9000

Narendra Balusu

 

175000

Y Siva Kumar

 

5000

Chandana Aruna Kumari

 

10991

Sheeladas

 

16500

Brahamaji Valliveti

 

100000

Suchiratha Karthik

 

150000

Swapna Narendra

 

40000

Total

 

750000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Active Pharmaceutical Ingredients (APIs).

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

PRODUCTION STATUS: NOT AVAILABLE


 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

Customers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

Not Available

Since how long known:

Not Available

Maximum limit dealt:

Not Available

Experience:

Not Available

Remark

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name:

Not Available

Branch:

Not Available

Person Name (with Designation):

Not Available

Contact Number:

Not Available

Name of Account Holder:

Not Available

Account Number:

Not Available

Account Since (Date/ Year of A/c Opening):

Not Available

Average Balance Maintained (Optional):

Not Available

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

Not Available

Account Operation:

Not Available

Remarks:

Not Available

 

·         State Bank of India

Balanagar Branch, Balanagar, Hyderabad - 500037, Andhra Pradesh, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Vehicle Loan

(Vehicle Loans are secured by hypothecation of the respective vehicles, terms of repayment: Monthly Installments)

1.506

0.744

SHORT TERM BORROWINGS

 

 

Cash Credit

8.852

9.979

Total

10.358

10.723

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Darapaneni and Company

Chartered Accountants

Address :

Flat No D-410, 8-3-324, Krishna Apartments, Yellareddy Guda, Ameerpet, Hyderabad-500073, Andhra Pradesh, India

Tel. No.:

91-40-23735095

Fax No.:

91-40-23736487

E-Mail :

darapaneni1986@gmail.com

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

ABPPD9558C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises over which key management personnel or their relatives exercise significant influence:

·         KRS Pharmaceuticals Private Limited

·         CYMA Life Sciences Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs. 10/- each

Rs. 7.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs. 10/- each

Rs. 7.500 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

7.500

7.500

7.500

(b) Reserves & Surplus

37.854

37.208

31.355

(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)

45.354

44.708

38.855

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.506

0.744

0.736

(b) Deferred tax liabilities (Net)

0.300

0.392

0.646

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.831

1.051

0.912

Total Non-current Liabilities (3)

2.637

2.187

2.294

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.943

11.162

12.318

(b) Trade payables

77.474

80.486

45.893

(c) Other current liabilities

13.330

7.298

3.597

(d) Short-term provisions

8.067

1.910

2.812

Total Current Liabilities (4)

112.814

100.856

64.620

 

 

 

 

TOTAL

160.805

147.751

105.769

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.348

20.141

18.850

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

2.179

0.107

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

13.286

13.286

13.286

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

17.681

21.946

3.498

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

52.315

57.552

35.741

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

27.965

15.894

13.806

(c) Trade receivables

46.762

43.940

37.911

(d) Cash and cash equivalents

3.111

2.634

1.590

(e) Short-term loans and advances

11.577

14.479

8.048

(f) Other current assets

19.075

13.252

8.673

Total Current Assets

108.490

90.199

70.028

 

 

 

 

TOTAL

160.805

147.751

105.769

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

225.136

220.189

166.201

 

 

Other Income

2.503

3.909

2.165

 

 

TOTAL                                     (A)

227.639

224.098

168.366

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

141.645

161.143

108.414

 

 

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

4.373

(5.127)

(0.914)

 

 

Employees benefits expense

17.970

19.047

17.629

 

 

Other expenses

47.881

35.549

30.119

 

 

TOTAL                                     (B)

211.869

210.612

155.248

 

 

 

 

 

 

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

15.770

13.486

13.118

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.562

2.039

2.244

 

 

 

 

 

 

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

14.208

11.447

10.874

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.434

3.798

3.444

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

9.774

7.649

7.430

 

 

 

 

 

Less

TAX                                                                  (H)

3.278

2.392

2.504

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

6.496

5.257

4.926

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

62.657

50.409

48.577

 

TOTAL EARNINGS

62.657

50.409

48.577

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.66

7.01

6.57

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Vehicle Loan

0.946

0.371

0.359

Current Maturities of Long term loan

0.000

0.000

0.209

                                                                       Total

0.946

0.371

0.528

 

 

 

 

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)

(%)

2.89

2.39

2.96

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

7.00

6.12

7.89

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.63

5.78

8.04

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.17

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.36

0.27

0.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.96

0.89

1.08

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

7.500

7.500

7.500

Reserves & Surplus

31.355

37.208

37.854

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

38.855

44.708

45.354

 

 

 

 

Long-term borrowings

0.736

0.744

1.506

Short term borrowings

12.318

11.162

13.943

CURRENT MATURITIES OF LONG-TERM DEBTS

0.528

0.371

0.946

Total borrowings

13.582

12.277

16.395

Debt/Equity ratio

0.350

0.275

0.361

 

 

 

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

166.201

220.189

225.136

 

 

32.484

2.247

 

 

 

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

166.201

220.189

225.136

Profit

4.926

5.257

6.496

 

2.96%

2.39%

2.89%

 


 

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

No

8

Designation of contact person

No

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

No

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

--

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

--

33

Market information

--

34

Payments terms

No

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

10311065

16/08/2011

96,100,000.00

STATE BANK OF INDIA

BALANAGAR BRANCH, BALANAGAR, HYDERABAD- 500037, ANDHRA PR
ADESH, INDIA

B22886097

2

10107604

17/06/2011 *

30,900,000.00

STATE BANK OF INDIA

BALANAGAR BRANCH, BALANAGAR, HYDERABAD-500037, ANDHRA PR
ADESH, INDIA

B14705958

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loans from other parties

5.091

1.183

 

 

 

Total

5.091

1.183

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Electrical Installation

·         Plant and Machinery

·         Furniture and Fixtures

·         Office Equipment’s

·         Fax Machine

·         Vehicles

·         Lease Hold Improvements

·         Generator

 

 


 

 

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. 63.50

UK Pound

1

Rs. 99.17

Euro

1

Rs. 69.39

 

 

INFORMATION DETAILS

 

Analysis Done by :

SAN

 

 

Report Prepared by :

IND

 


 

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.