MIRA INFORM REPORT

 

 

Report No. :

331686

Report Date :

17.07.2015

 

IDENTIFICATION DETAILS

 

Name :

PLETHICO PHARMACEUTICALS LIMITED

 

 

Registered Office :

A. B. Road, Manglia, Indore – 453771, Madhya Pradesh

Tel No :

91-731-2422881/ 85

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.12.1991

 

 

Com. Reg. No.:

10-006801

 

 

Capital Investment / Paid-up Capital :

Rs.340.670 Million

 

 

CIN No.:

[Company Identification No.]

L24232MP1991PLC006801

 

 

TIN No.:

Not Available

 

 

IEC No.:

1188003283

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLP00257F / BPLP00659B

 

 

PAN No.:

[Permanent Account No.]

AABCP3063G

 

 

Legal Form :

A Public Limited Liability Company.  The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturing of Pharmaceutical and Allied Healthcare Products.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1600000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company possesses moderate operational performance and it has incurred huge losses from its operational activities.

 

Rating further constrained on account of company’s moderate financial risk profile marked by detorting reserves levels and leverage operational profile of the company.

 

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

 

In view of operational losses, the company can be considered for business dealings 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

 

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. Asim Lambthale

Designation :

Export Departments

Contact No.:

91-992606864

Date :

13.07.2015

 

LOCATIONS

 

Registered Office/ Factory 1 :

A. B. Road, Manglia, Indore – 453771, Madhya Pradesh, India

Tel. No.:

91-731-2422881-85

Fax No.:

91-731-2420938

E-Mail :

companysecretary@phethico.com

Website :

http://www.plethico.com

 

 

Administrative Office :

37, Industrial Estate, Pologround, Indore-452015, Madhya Pradesh, India

Tel. No.:

91-731-2422881/ 84

Fax No.:

91-731-2420938/ 2421309

E-Mail :

plethnet@sancharnet.in

 

 

Corporate Office :

Shabnam House, Ground Floor, Plot No. A/15-16, Central Cross Road B, Behind MIDC Police Chowki, Andheri (East), Mumbai-400093, Maharashtra, India

Tel. No.:

91-22-42359301/ 42359302

Fax No.:

91-22-42359300/ 42359330

E-Mail :

inquiry@plethico.com

 

 

Factory 2 :

Village Dharawa, Post Kalaria, Indore - 452003, Madhya Pradesh, India

 

 

Factory 3 :

Shed No. 347/348, A-II Types, Sector IV, Kandla Special Economic Zone, Gandhidham, Kanchachh - 370230, Gujarat, India

 

 

DIRECTORS

 

As on 31.03.2014

 

Name :

Mr. Shashikant Patel

Designation :

Chairman and Managing Director

DIN No :

0199120

 

 

Name :

Mr. Chirag Patel

Designation :

Whole-time Director and Chief Executive Officer

DIN No :

00199006

 

 

Name :

Mrs. Gauravi Parikh

Designation :

Executive Director

 

 

Name :

Dr. G N Qazi

Designation :

Director

DIN No :

00707653

 

 

Name :

Mr. Pramod K Shrivastava

Designation :

Director

DIN No :

01023565

 

 

Name :

Mr. Hitesh Thakar

Designation :

Director

 

 

Name :

Mr.Pranav Koshal

Designation :

Director

 

KEY EXECUTIVES

 

Name :

Ms. Khushboo Kothari

Designation :

Company Secretary

 

Name :

Mr. Asim Lambthale

Designation :

Export Departments

 

Name :

Mr. Chirag Patel

Designation :

Chief Executive Officer

 

 

SHAREHOLDING PATTERN

 

As on 31.03.2015

 

Category of Shareholder

Total No. of Shares held in Dematerialized Form

Total Shareholding as a % of Total No. of Shares

(A) Shareholding of Promoter and Promoter Group

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

24420692

71.69

http://www.bseindia.com/include/images/clear.gifSub Total

24420692

71.69

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

24420692

71.69

(B) Public Shareholding

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

2769219

8.13

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

597114

1.75

http://www.bseindia.com/include/images/clear.gifSub Total

3366333

9.88

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

848153

2.49

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

3607983

10.59

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

553260

1.62

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

1270230

3.73

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

109617

0.32

http://www.bseindia.com/include/images/clear.gifClearing Members

146353

0.43

http://www.bseindia.com/include/images/clear.gifForeign Portfolio Investors

1014260

2.98

http://www.bseindia.com/include/images/clear.gifSub Total

6279626

18.43

Total Public shareholding (B)

9645959

28.31

Total (A)+(B)

34066651

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

34066651

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Pharmaceutical and Allied Healthcare Products.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Amoxicillin Capsule

30041030

Ayurvedic Medicine

30049011

Paracetamol/ Acetaminofen

30049061

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Russia
  • Dubai
  • Oman
  • Gulf Countries

 

 

Imports :

Not Available  

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged 

 

 

Customers :

Not Divulged 

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

 

·         Bank of Baroda

·         IDBI Bank Limited

·         Exim Bank

·         State Bank of India

·         Punjab national Bank

·         Allahabad Bank

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

(15 Months)

31.12.2012

Rs. In Million

(12 Months)

LONG-TERM BORROWINGS

 

 

Term/Corporate Loan from Bank

90.000

169.390

Vehicle Loan

0.320

1.130

SHORT TERM BORROWINGS

 

 

Working capital loan from Bank

2050.050

2189.390

Total

2140.370

2359.910

 

LONG-TERM BORROWINGS

 

The term loans taken from EXIM Bank, Mumbai is secured by:

 

a)     Exclusive first charge by way of equitable mortgage of company's land and building situated at Khasra No.821/2, Village Dharawara, Depalpur Tehsil, Indore

b)    Hypothecation of Plant and Machinery installed in the aforesaid factory premises situated at Khasra No. 821/2, Village Dharawara, Depalpur Tehsil, Indore

c)     Pledge of equity shares of the company by a director of the company

d)    Personal Guarantee of two directors of the company.

 

The Term loan of IDBI Bank is secured by:

 

(a)   First charge by way of equitable mortgage over company's land and building situated at Khasra No.285/1/1, Village Gari Pipliya, Manglia, Indore

(b)   Hypothecation of Plant and Machinery installed in the factory premises situated at Khasra No. 285/1/1, Village Gari Pipliya, Manglia, Indore

(c)   Personal Guarantee of one of the director of the company.

 

Vehicle Loan is secured by hypothecation against related vehicle of the company.

 

Banks/Others

Terms of Repayment/Periodicity

Amount Outstanding

As At 31.03.2014

EXIM Bank

In 20 equal quarterly Installment from 27.10.2010 to 30.11.2015 as per restructuring letter Date 17.07.2013

245.16

EXIM Bank

In 12 equal quarterly Installment from 20.09.2010 to 30.06.2014 as per restructuring letter Date 17.07.2013

42.17

Punjab National Bank

In 11 equal quarterly Installment from 15.04.2010 to 14.01.2013

0.000

IDBI Bank Ltd

In 10 equal quarterly Installment from 06.08.2010 to 05.02.2013

0.000

IDBI Bank Ltd

In 12 equal quarterly Installment from 01.07.2011 to 30.06.2014

8.51

TOTAL

 

295.84

 

Amount overdue as on 31 March, 2014 on account of Principal Rs. 38.33 Million & Interest Rs.5.84 million the outstanding is according to the Debt Restructuring Scheme proposed for the Company. Refer Note No. 41

 

SHORT TERM BORROWINGS

 

The working capital loans taken from Bank of Baroda are secured by:

 

(a)   Hypothecation of company's entire stocks and book debts on first pari passu charge basis

(b)   On first pari passu charge basis by:

 

I.              Equitable mortgage of company's land and building situated at Khasra No. 821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore.

 

II.             Hypothecation of Plant and Machinery installed in the aforesaid factory premises situated at Khasra No. 821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore

 

(c)   Personal Guarantee of two directors of the company.

 

The working capital loans taken from IDBI Bank are secured by:

 

(a)   Hypothecation of company's entire stocks and book debts on first pari passu charge basis

(b)   Second charge by way of equitable mortgage over company's land and building situated at Khasra No.285/1/1, Village Gari Pipliya, Manglia, Indore

(c)   Hypothecation of Plant and Machinery installed in the factory premises situated at Khasra No. 285/1/1, Village Gari Pipliya, Manglia, Indore

(d)   Personal Guarantee of one of the director of the company.

 

The working capital loan taken from State Bank of India is secured by:

 

(a)   Hypothecation of company's entire stocks and book debts on first pari passu charge basis

(b)   On first pari passu charge basis by:

 

(I)             Equitable mortgage of company's land and building situated at Khasra No.821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore.

 

(II)            Hypothecation of Plant and Machinery installed in the aforesaid factory premises situated at Khasra No. 821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore

 

(c)   Personal Guarantee of one of the director of the company.

 

The working capital loan taken from Punjab National Bank is secured by:

 

(a)   Hypothecation of company's entire stocks and book debts on first pari passu charge basis

(b)   On first pari passu charge basis by:

(c)    

(i)             Equitable mortgage of company's land and building situated at Khasra No.821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No.285/1/2, Village Gari Pipliya, Manglia, Indore

 

(ii)            Hypothecation of Plant and Machinery installed in the aforesaid factory premises situated at Khasra No. 821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore

 

(d)   Personal Guarantee of two directors of the company.

 

The working capital loan taken from Allahabad Bank is secured by:

 

(a)   Hypothecation of company's entire stocks and book debts on first pari passu charge basis

(b)   On first pari passu charge basis by:

 

(i)             Equitable mortgage of company's land and building situated at Khasra No.821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No.285/1/2, Village Gari Pipliya, Manglia, Indore

(ii)            Hypothecation of Plant and Machinery installed in the aforesaid factory premises situated at Khasra No. 821/1, Village Dharavara, Tehsil Depalpur, Indore and at Khasra No. 285/1/2, Village Gari Pipliya, Manglia, Indore

 

(c)   Personal Guarantee of one of the director of the company.

 

Amount overdue as on 31 March, 2014 on account of Principal Rs. 537.97 million & Interest Rs 29.68 million the outstanding is according to the Debt Restructuring Scheme proposed for the Company. Refer Note No. 41

 

 

Auditors :

 

Name :

N.P. Gandhi and Company

Chartered Accountants

Address :

10, Radha Chambers, Level 3, Telli Park Lane, Andheri (East), Mumbai – 400069, Maharashtra, India 

Tel. No.:

91-22-26839105

E-Mail :

nilesh@npgandhinco.net

 

 

Cost Auditors

Rajesh Runwal and Associates

Cost Accountants

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Significant influence of Director/ Relatives :

  • Plazma Laboratories Private Limited, India
  • Plethico Laboratories Private Limited, India
  • Plethico Products
  • Wiscon Pharmaceuticals Private Limited, India
  • Rezcom Realty Private Limited, India
  • Passion Indulge Private Limited, India

 

 

Wholly Owned Subsidiaries :

·         Plethico Global Holdings BV, Netherlands

·         Plethico International Limited, UAE

 

 

Wholly Owned Subsidiaries (Step-down):

·         Plethico US Holdings KFT, Hungary

·         Natrol INC, USA

·         Natrol Global FZ-LLC, UAE

 

 

CAPITAL STRUCTURE

 

 

As on 31.12.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.10/- each

Rs.600.000 Million

 

Issued Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

34081767

Equity Shares

Rs.10/- each

Rs.340.820 Million

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

34066667

Equity Shares

Rs.10/- each

Rs.340.670 Million

 

 

Subscribed and paid up share capital including 29109060 Equity Shares (Previous year 29109060) Equity Shares of Rs.10 each allotted as fully paid bonus shares by way of capitalisation of General Reserve and Share Premium.

 

Reconciliation of the number of shares

 

Equity Shares

 

Number of Shares

Share outstanding as at the beginning of the year

 

34066667

Add: Share issued during the year

 

--

Share outstanding as at the end of the year

 

34066667

 

 

Details of equity shares held by shareholders holding more than 5% shares:

 

Name of Shareholder

Number of Shares

% holding

 

 

 

Shashikant Patel

24315710

71.38%

Sicom Limited

2757968

8.10%

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

(15 Months)

31.12.2012

(12 Months)

31.12.2011

(12 Months)

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

340.670

340.670

340.670

(b) Reserves & Surplus

5,045.600

5,132.920

6,110.290

(c) Money received against share warrants

0.000

0.000

200.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

5386.270

5,473.590

6,650.960

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

589.670

1,302.090

1,517.390

(b) Deferred tax liabilities (Net)

172.370

168.000

159.590

(c) Other long term liabilities

204.830

125.750

152.460

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

966.870

1,595.840

1,829.440

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2,050.050

2,189.390

1,441.580

(b) Trade payables

223.560

228.820

186.120

(c) Other current liabilities

7,786.520

6,942.950

5,953.360

(d) Short-term provisions

622.010

611.360

291.360

Total Current Liabilities (4)

10682.140

9,972.520

7,872.420

 

 

 

 

TOTAL

17035.280

17,041.950

16,352.820

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1,186.310

1,282.120

1,328.730

(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

8,065.590

8,065.590

8,065.590

(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

0.000

0.000

0.000

Total Non-Current Assets

9251.900

9,347.710

9,394.320

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

166.090

225.370

223.280

(c) Trade receivables

6,995.340

6,729.520

5,960.580

(d) Cash and cash equivalents

138.540

260.440

275.320

(e) Short-term loans and advances

483.410

478.910

494.310

(f) Other current assets

0.000

0.000

5.010

Total Current Assets

7783.380

7,694.240

6,958.500

 

 

 

 

TOTAL

17035.280

17,041.950

16,352.820

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

(15 Months)

31.12.2012

(12 Months)

31.12.2011

(12 Months)

 

SALES

 

 

 

 

 

Income

5312.970

4,750.600

4,120.090

 

 

Other Income

373.070

357.590

812.700

 

 

TOTAL                                    

5686.040

5,108.190

4,932.790

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

1937.860

2,515.550

2,158.250

 

 

Purchases of traded goods

2191.990

1,531.150

482.870

 

 

(Increase)/ decrease in inventories of finished goods, traded goods and work in progress

54.390

(9.310)

(56.750)

 

 

Employee cost

337.040

289.150

353.950

 

 

Other Expenses

516.050

503.100

784.640

 

 

Exceptional items

0.000

(374.950)

0.000

 

 

Extraordinary items

0.000

141.750

630.000

 

 

TOTAL                                    

5037.330

4,596.440

4,352.960

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

648.710

511.750

579.830

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

627.670

499.260

771.880

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

21.040

12.490

(192.050)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

103.980

83.010

82.380

 

 

 

 

 

 

PROFIT BEFORE TAX

(82.940)

(70.520)

(274.430)

 

 

 

 

 

Less

TAX                                                                 

4.380

8.400

101.960

 

 

 

 

 

 

PROFIT AFTER TAX

(87.320

(78.920)

(376.390)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

4402.43

3175.340

2744.550

 

TOTAL EARNINGS

4402.43

3175.340

2744.550

 

 

 

 

 

 

CIF VALUE OF IMPORTS

3136.01

2306.150

960.220

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

Basic

(2.56)

(2.32)

(11.05)

 

Diluted

(2.56)

(2.32)

(9.28)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

 

31.03.2014

(15 Months)

31.12.2012

(12 Months)

Current Maturities of Long term debt

 

7519.080

6634.790

Cash generated from operations

 

423.170

(510.330)

 

 

QUARTERLY RESULTS

 

Particulars

 

 

30.06.2014

(Unaudited)

30.09.2014

(Unaudited)

 

 

1st Quarter

2nd Quarter

Net Sales

 

527.200

500.800

Total Expenditure

 

498.100

455.600

PBIDT (Excl OI)

 

29.100

45.200

Other Income

 

(03.700)

02.100

Operating Profit

 

25.400

47.300

Interest

 

112.800

99.500

Exceptional Items

 

0.000

0.000

PBDT

 

(87.400)

(52.200)

Depreciation

 

20.400

20.200

Profit Before Tax

 

(107.800)

(72.400)

Tax

 

0.000

0.000

Provisions and contingencies

 

0.000

0.000

Profit After Tax

 

(107.800)

(72.400)

Extraordinary Items

 

0.000

0.000

Prior Period Expenses

 

0.000

0.000

Other Adjustments

 

0.000

0.000

Net Profit

 

(107.800)

(72.400)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

(15 Months)

31.12.2012

(12 Months)

31.12.2011

(12 Months)

Net Profit Margin

(PAT/Sales)

(%)

(1.64)

(1.66)

(9.14)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

12.21

10.77

14.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(0.92)

(0.79)
(3.31)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.02)

(0.01)
(0.04)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.89

1.85

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.73

0.77

0.88

 

 

STOCK PRICES

 

Face Value

Rs. 10.00/-

Market Value

Rs.30.20/-

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

340.670

340.670

340.670

Reserves & Surplus

6110.290

5132.920

5045.600

Money received against share warrants

0.000

0.000

200.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

6450.960

5473.590

5586.270

 

 

 

 

long-term borrowings

1517.390

1302.090

589.670

Short term borrowings

1441.580

2189.390

2050.050

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

6634.790

7519.080

Total borrowings

2958.970

10126.270

10158.800

Debt/Equity ratio

0.459

1.850

1.819

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

4120.090

4750.600

5312.970

 

 

15.303

11.838

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

4120.090

4750.600

5312.970

Profit

(376.390)

(78.920)

(87.320)

 

(9.14)%

(1.66)%

(1.64)%

 

 

 

 

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

No

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

Yes

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

Yes

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

OVERVIEW 

 

Although there was slight improvement in the global economy in 2012, the challenging business environment and moderation in economic growth did continue in fiscal 2013-14 a s well. Although manufacturing and industrial growth remained weak, there were some positive policy responses that alleviated the immediate pressure. The pharmaceutical industry continued to face tough milieu throughout the globe. Emerging markets including India had to face multiple challenges of fluctuations in local currency, banking fragility, fiscal tightening and additional pressure due to capital outflow.

 

Despite numerous global and domestic challenges, they not only sustained but further improved performance during fiscal 2013-14. The results is for 15 months period however if annualized, the sales on consolidated basis has grown up by 1.52% to 16787.46 million (for 15 months 20984.33 million). The net profit after tax on consolidated basis has however declined by 12.75% to 885.49 million (for 15 months 1106.86 million). On standalone basis, there is slight decline both in turnover and profitability. This has happened because of more focus on subsidiaries abroad performing extremely well despite numerous constraints and challenging environment.

 

At Plethico, they believe that sustainable transformation can be achieved only through enhancing profits, exploring new possibilities, empowering people and investing in the innovation of products and processes. During FY 2013 14 , they undertook several initiatives in key areas that will drive their growth and also create better outcomes for the company. Innovation has always been a corner stone of their operations. It has enabled them to make significant technological-driven break throughs that add significant value to the companys business.

 

They focused on further strengthening on their business, network, technological capabilities and operating and financial parameters. At the same time, they were cognizant of the risks in the business and calibrated their approaches accordingly. Their strong and diversified manufacturing base coupled with excellent technical skills give us the ability to leverage opportunities for sustainable growth. Their outlook for the future is positive.

 

They believe that more relevant we become to their customers through innovative products, the more meaningful and deep their relationship will be. As such, they always strive to achieve higher levels of customer satisfaction as well as creation of shareholders value. They are bringing significant transformation in the organization to realize the glorious future.

 

CORPORATE SOCIAL RESPONSIBILITIES (CSR)

 

The company continued to involve itself in social welfare activities, both through charity and social investment issues like education, health, nutrition and over the years serious efforts have been directed towards making  meaningful contribution to uplift and transform the lives of the underprivileged . The Company is contributing t susta in able development by its economic activities combined with the fulfillment of its social responsibilities relating to the health, safety and environment aspects. The Company took a conscious decision to contribute towards its belief that If the educate a boy, the educating a person and If the educating a girl, the educating a family... Towards this end, the Shri Hari Charitable Trust" was setup to serve society at large by providing totally free education to the poor and needy girls of the rural areas. The company is alive to the challenges and remains firm in its believe that it is possible to `do good while doing well` and that running a successful business and creating positive social impact as not separate objectives.

 

FUTURE PLAN OF ACTION:

 

In order to strengthen the research and development and to create intellectual properties for providing safe, cost effective, contemporary and quality therapeutics, the company is planning to set-up a high-tech R&D C enter well equipped with latest technologies, accouterment and highly skilled manpower dedicated to the profession.

 

 

 

UNSECURED LOAN:

 

Particulars

31.03.2014

Rs. In Million

(15 Months)

31.12.2012

Rs. In Million

(12 Months)

LONG TERM BORROWINGS

 

 

Public Deposit

379.860

1083.540

Interest accrued but not due on borrowings

119.490

48.030

Total

499.350

1131.570

 

 

UNAUDITED FINANCIAL RESULTS FOR THE    QUARTER ENDED 30TH SEPTEMBER 2014

 

(Rs. In Million)

Particulars

Quarter Ended

( Unaudited)

Quarter Ended

( Unaudited)

 

Half Year Ended

( Unaudited)

 

30.09.2014

30.06.2014

30.09.2014

 

 

 

 

1. Income from operations

 

 

 

a) Net sales/ Income from operation (net of excise duty)

475.494

505.001

980.495

b) Other operating income

25.318

22.221

37.539

Total income from Operations(net)

500.812

527.222

1018.034

2.Expenditure

 

 

 

a) Cost of material consumed

219.049

272.940

491.989

b) Purchases of stock in trade

85.875

89.084

174.959

c) Changes in inventories of finished goods, work-in-progress and stock-in-trade

5.426

5.270

10.697

d) Employees benefit expenses

83.255

55.856

139.111

e) Depreciation and amortization expenses

20.200

20.400

40.600

f) Other expenditure

62.009

74.940

136.949

Total expenses

475.814

518.490

994.305

3. Profit from operations before other income and financial costs

24.998

8.732

33.729

4. Other income

2.112

(3.720)

(1.608)

5. Profit from ordinary activities before finance costs

271.10

5.013

32.121

6. Finance costs

99.539

112.820

212.359

7. Net profit/(loss) from ordinary activities after finance costs but before exceptional items

(72.429)

(107.807)

(180.238)

8. Exceptional item

0.000

0.000

0.000

9. Profit from ordinary activities before tax Expense:

(72.429)

(107.807)

(180.238)

10.Tax expenses

0.000

0.000

0.000

11.Net Profit / (Loss) from ordinary activities after tax (9-10)

(72.429)

(107.807)

(180.238)

12.Extraordinary Items (net of tax expense)

0.000

0.000

0.000

13.Net Profit / (Loss) for the period (11 -12)

(72.429)

(107.807)

(180.238)

14.Paid-up equity share capital (Nominal value Rs.10/- per share)

340.667

340.667

340.667

15. Reserve excluding Revaluation Reserves as per balance sheet of previous accounting year

 

 

 

16.i) Earnings per share (before extraordinary items) of Rs.10/- each) (not annualised):

 

 

 

(a) Basic

(2.13)

(3.16)

(5.29)

(b) Diluted

(2.13)

(3.16)

(5.29)

 

 

Particulars

Quarter Ended

( Unaudited)

Quarter Ended

( Unaudited)

Half Year Ended

( Unaudited)

 

30.09.2014

30.06.2014

30.09.2014

A. Particulars of shareholding

 

 

 

1. Public Shareholding

 

 

 

- Number of shares

9650237

9335737

9650237

- Percentage of shareholding

28.33%

27.40%

28.33%

2. Promoters and Promoters group Shareholding-

 

 

 

a) Pledged /Encumbered

 

 

 

Number of shares

20937385

21251885

20937385

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

85.75%

85.93%

85.75%

Percentage of shares (as a % of total share capital of the company)

61.46%

62.38%

61.46%

 

 

 

 

b) Non  Encumbered

 

 

 

Number of shares

3479045

3479045

3479045

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

14.25%

14.25%

14.25%

Percentage of shares (as a % of total share capital of the company)

10.21%

10.21%

10.21%

 

 

 

 

B. Investor Complaints

 

 

 

Pending at the beginning of the quarter

 

Nil

 

Receiving during the quarter

 

2

 

Disposed of during the quarter

 

2

 

Remaining unreserved at the end of the quarter

 

Nil

 

 

 

SOURCES OF FUNDS

 

30.09.2014

(Unaudited)

I.              EQUITY AND LIABILITIES

 

(1)Shareholders' Funds

 

(a) Share Capital

340.667

(b) Reserves & Surplus

4,865.364

(c) Money received against share warrants

0.000

 

 

(2) Share Application money pending allotment

0.000

Total Shareholders’ Funds (1) + (2)

5,206.031

 

 

(3) Non-Current Liabilities

 

(a) long-term borrowings

418.941

(b) Deferred tax liabilities (Net)

172.374

(c) Other long term liabilities

204.795

(d) long-term provisions

0.000

Total Non-current Liabilities (3)

796.110

 

 

(4) Current Liabilities

 

(a) Short term borrowings

2,279.298

(b) Trade payables

213.839

(c) Other current liabilities

8,361.058

(d) Short-term provisions

625.624

Total Current Liabilities (4)

11,479.819

 

 

TOTAL

17,481.960

 

 

II.            ASSETS

 

(1) Non-current assets

 

(a) Fixed Assets

 

(i) Tangible assets

1,149.340

(ii) Intangible Assets

0.000

(iii) Capital work-in-progress

0.000

(iv) Intangible assets under development

0.000

(b) Non-current Investments

8,065.591

(c) Deferred tax assets (net)

0.000

(d)  Long-term Loan and Advances

0.000

(e) Other Non-current assets

0.000

Total Non-Current Assets

9,214.931

 

 

(2) Current assets

 

(a) Current investments

0.000

(b) Inventories

136.414

(c) Trade receivables

7,505.316

(d) Cash and cash equivalents

150.980

(e) Short-term loans and advances

474.319

(f) Other current assets

0.000

Total Current Assets

8,267.029

 

 

TOTAL

17,481.960

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10342667

29/06/2011

1,000,000,000.00

ALLAHABAD BANK

Andheri West Branch, 188 Rajesh Centre, 1st Floor, S.V. Road, Andheri-West, Mumbai - 400058, Maharashtra, India

 

2

10284975

27/04/2011 *

100,000,000.00

IDBI BANK LIMITED

Upper Ground Floor, Captain C.S.Nayudu Arcade, 10/2, Old Palasia, Indore - 452001, Madhya Pradesh, India

 

3

10279768

08/03/2011

300,000,000.00

ALLAHABAD BANK

Andheri West Branch, 188 Rajesh Centre, 1st Floor, S.V. Road, Andheri-West, Mumbai - 400058, Maharashtra, India

 

4

10244511

25/09/2010

300,000,000.00

PUNJAB NATIONAL BANK

Sitlamata Bazar, Indore - 452001, Madhya Pradesh, India

 

5

10207876

12/08/2010 *

150,000,000.00

IDBI BANK LIMITED

Specialised Corporate Branch, Upper Ground Floor, Captain C.S.Nayudu Arcade, 10/2 Old Palasia, Indore - 452001, Madhya Pradesh, India

 

6

10207879

12/08/2010 *

490,000,000.00

IDBI BANK LIMITED

Specialised Corporate Branch, Upper Ground Floor, Captain C.S.Nayudu Arcade, 10/2 Old Palasia, Indore - 452001, Madhya Pradesh, India

 

7

10176114

18/12/2009 *

250,000,000.00

EXPORT IMPORT BANK OF INDIA

Centre One Building, Floor 21, World Trade Centre, Cuff Parade, Mumbai - 400005, Maharashtra, India

 

8

10143156

04/01/2009

2,200,000,000.00

BANK OF INDIA

Indore Main Branch, 1, Santha Bazaar, Indore - 452001, Madhya Pradesh, India

 

9

10128332

29/10/2008

525,000,000.00

STATE BANK OF INDIA

Commercial Branch, Near Gpo, A.B. Road,, Indore - 452001, Madhya Pradesh, India

 

10

10113423

18/07/2008

475,000,000.00

BANK OF BARODA

Siyaganj Branch, 15/16, Jawaharmarg, Indore - 452001, Madhya Pradesh, India

 

11

10088191

27/03/2008 *

600,000,000.00

EXPORT-IMPORT BANK OF INDIA

Centre One Building, Floor 21, World Trade Centre, Cuff Parade, Mumbai - 400005, Maharashtra, India

 

 

 

CONTINGENT LIABILITIES:

                                                                                                                                                          (Rs. In Million)

Particulars

31.03.2014

Rs. In Million

(15 Months)

31.12.2012

Rs. In Million

(12 Months)

Pending Bank Guarantee

0.000

0.160

Corporate Guarantee against third party Loan

448.400

2,150.000

Pending Letter of Credit

440.110

111.700

Estimated amount of contract remaining unexecuted on capital account

2.660

0.000

Interest on FCCB not provided for the overdue period

629.240

81.810

 

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.63.49

UK Pound

1

Rs.99.42

Euro

1

Rs.69.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DDD


 

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

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

27

 

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.