MIRA INFORM REPORT

 

 

Report No. :

333317

Report Date :

23.07.2015

 

IDENTIFICATION DETAILS

 

Name :

SATYEN POLYMERS PRIVATE LIMITED 

 

 

Registered Office :

307, A to Z Industrial Premises, G K Marg, Lower Parel (West), Mumbai – 400013, Maharashtra

Tel. No.:

91-22-42201555/24922678

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.03.2006

 

 

Com. Reg. No.:

160571

 

 

Capital Investment / Paid-up Capital :

Rs. 40.000 Million

 

 

CIN No.:

[Company Identification No.]

U24300MH2006PTC160571

 

 

IEC No.:

0398011079

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUM55929B

 

 

PAN No.:

[Permanent Account No.]

AAKCS0395K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Importer of U P Resin

 

 

No. of Employees :

75 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2006. It has fine track record.

 

The company possesses strong operational activity marked by decent sales turnover along with profitability margin of 3.9%.

 

Further, the company has healthy financial risk profile and marked by decent net worth position and favorable gap between trade payables and receivables.

 

Trade relations are reported as fair. Business is active. Payment terms are reported as regular.

 

In view of healthy financial risk profile, 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.

 

 

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. Krishna Hegde

Designation :

Accounts Department

Contact No.:

91-22-42201555

Date :

22.07.2015

 

 

LOCATIONS

 

Registered Office/Head Office :

307, A to Z Industrial Premises, G K Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22-42201555 / 24922678 / 66605711

Fax No.:

91-22-24911262

E-Mail :

satpoly@resadh.com

sdvhm@yahoo.com

modivijay1956@gmail.com

krishna.hegde@resadh.com

Website :

www.resadh.com

www.satyenpolymers.com

 

 

Factory  :

Survey No. 678/  1/3, Plot No.6, Village Naroli, Bhilad, Silvassa, 396230, Gujarat, India

Area :

4000 Sq. mtr.

Location :

Owned

 

 

Regional Office:

#18, Ashirwad, KSRTC Layput, 7th main, 2nd B Cross, J P Nagar, 2nd Phase, Bangalore 560078, India, Karnataka, India

Tell No.:

9180-26490592

Email :

info@satyenpolymers.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Jitendra Jagmohandas Vora

Designation :

Director

Address :

B – 402, Gold Coin CHSL Tardeo Road, Mumbai – 400035, Maharashtra

Date of Birth/Age:

11.10.1946

Qualification :

Chemical Engineers

Experience :

29 Years

Date of Appointment:

20.03.2006

DIN No.:

01999944

 

Name :

Mrs. Devyani Jitendra Vora

Designation :

Director

Address :

B – 402, Gold Coin CHSL Tardeo Road, Mumbai – 400035, Maharashtra

Date of Birth/Age :

26.04.1949

Qualification :

B.A.

Date of Appointment :

20.03.2006

DIN No.:

01998904

 

 

 

Name :

Mr. Satyen  Jitendra Vora

Designation :

Director

Address :

402/B Gold Coin Appartment, 35-35A, Tardeo Road, Haji Ali, Mumbai -  400026, Maharashtra, India

Date of Appointment :

08.08.2013

DIN No.:

00441785

 

 

KEY EXECUTIVES

 

Name :

Mr. Krishna Hegde

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Jitendra Jagmohandas Vora

 

3999800

Devyani Jitendra Vora

 

100

Falguni J Vora

 

100

 

 

 

Total

 

4000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Importer of U P Resin

 

 

Products :

  • Unsaturated Polyester Resins
  • Synthetic Adhesives and Coatings

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Singapore
  • Middle East

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesaler, Retailers and Manufacturer    

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:

Not Divulged

 

 

No. of Employees :

75 (Approximately) 

 

 

Bankers :

Bank Name

Citi Bank

Branch

Citigroup Centre, Bandra Kurla Complex, G Block Bandra East, Mumbai – 400051, Maharashtra

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)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Rupee term loan from bank

0.425

0.819

 

 

 

SHORT TERM BORROWING

 

 

Loans repayable on demand from bank

56.693

95.527

Total

57.118

96.346

 

Auditors :

 

Name :

JLS and Company

Chartered Accountants

Address :

102, Om Manan Cooperative Housing, Socpark Road, Vile Parle (East) Mumbai, Maharashtra, India

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

AABPS5061L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Marketing International

 

  • Satyen Scott Bader Private Limited

 

  • Tevo Performance Coatings Private Limited

 

  • Satyen Chemical Industries

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 Million

 

 

 

 

1000000

Preference Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 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

40.000

40.000

40.000

(b) Reserves & Surplus

81.671

77.652

67.511

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

 

 

Total Shareholders’ Funds (1) + (2)

121.671

117.652

107.511

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.425

0.819

0.500

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.425

0.819

0.500

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

126.709

163.237

147.350

(b) Trade payables

202.816

235.723

175.719

(c) Other current liabilities

18.606

10.364

2.159

(d) Short-term provisions

3.664

6.281

7.989

Total Current Liabilities (4)

351.795

415.605

333.217

 

 

 

 

TOTAL

473.891

534.076

441.228

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.132

40.687

41.771

(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

3.853

3.853

0.842

(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

0.533

0.000

0.000

Total Non-Current Assets

43.518

44.540

42.613

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

81.647

112.726

76.814

(c) Trade receivables

308.222

321.316

287.008

(d) Cash and cash equivalents

1.048

2.894

0.730

(e) Short-term loans and advances

39.456

52.600

34.063

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

430.373

489.536

398.615

 

 

 

 

TOTAL

473.891

534.076

441.228

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL

1035.203

1149.693

1030.379

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

1029.672

1144.602

1007.111

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.531

5.091

23.268

 

 

 

 

 

Less

TAX

1.482

4.588

6.728

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

4.049

0.503

16.540

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

77.652

67.511

52.697

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Adjustment

0.029

0.362

1.726

 

Total

0.029

0.362

1.726

 

 

 

 

 

 

Balance Carried to the B/S

81.672

77.652

67.511

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 1.01

 0.12

 4.13

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

N.A

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

Net cash flow from operating activity

N.A

N.A

N.A

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.39

0.04

1.61

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

0.53

0.44

2.26

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.18

0.96

5.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.04

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.04

1.39

1.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.18

1.20

 

 

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

40.000

40.000

40.000

Reserves & Surplus

67.511

77.652

81.671

Net worth

107.511

117.652

121.671

 

 

 

 

long-term borrowings

0.500

0.819

0.425

Short term borrowings

147.350

163.237

126.709

Total borrowings

147.850

164.056

127.134

Debt/Equity ratio

1.375

1.394

1.045

 

 

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

1030.379

1149.693

1035.203

 

 

11.580

(9.958)

 

 

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

1030.379

1149.693

1035.203

Profit

16.540

0.503

4.049

 

1.61%

0.04%

0.39%

 

 

 

 

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

--

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN                                                                                                                          (Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Loans repayable on demand from bank

70.016

67.710

 

 

 

Total

70.016

67.710

 

 

 

 

 

INDEX OF CHARGES:

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10547563

22/04/2015 *

90,000,000.00

STANDARD CHARTERED BANK

SME CREDIT, CRESCENZO, 3A/F, PLOT NO. C-38 & 39, 
G BLOCK, BANDRA KURLA COMPLEX, BANDRA EAST, MUMBAI-400013 ,MAHARASHTRA, INDIA

C51670859

2

10547564

13/11/2014

9,000,000.00

STANDARD CHARTERED BANK

SME CREDIT, CRESCENZO, 3A/F, PLOT NO. C-38 & 39, 
G BLOCK, BANDRA KURLA COMPLEX, BANDRA EAST, MUMBAI  -400013, MAHARASHTRA , INDIA

C42754036

3

10448125

28/08/2013

130,000,000.00

Hdfc bank limited

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W , MUMBAI-400013, MAHARASHTRA -, INDIA

B84612779

4

10127399

18/02/2012 *

50,000,000.00

Hdfc bank limited

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI-400013, MAHARASHTRA, INDIA

B32879363

5

10099901

17/04/2008

40,000,000.00

Citibank n.a.

CITIGROUP CENTRE, BANDRA KURLA COMPLEX, G BLOCK B 
ANDRA EAST, MUMBAI -400013, MAHARASHTRA, INDIA

A36642700

 

 

 

FIXED ASSETS

 

  • Land
  • Factory Building
  • Shop at Silvassa
  • Electric Fittings
  • Furniture and Fixtures
  • Tempo
  • Lab Equipments
  • Plant and Machinery
  • Computers
  • Office Equipments
  • Bycycle
  • Motor Vehicle
  • Scooter
  • Air Conditioner

 

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.63.52

UK Pound

1

Rs.99.19

Euro

1

Rs.68.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--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

 

50

 

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.