MIRA INFORM REPORT

 

 

Report No. :

328233

Report Date :

20.06.2015

 

IDENTIFICATION DETAILS

 

Name :

MODERN INSECTICIDES LIMITED (w.e.f. 30.11.1992)

 

 

Formerly Known As :

MODERN INSECTICIDES PRIVATE LIMITED

 

 

Registered Office :

2nd Floor Kesar Complex, Near Malhar Cinema, Ludhiana-141001, Punjab

Tel. No.:

91-161-4300000 / 5043900

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.10.1990

 

 

Com. Reg. No.:

16-010771

 

 

Capital Investment / Paid-up Capital :

Rs. 17.600 Million

 

 

CIN No.:

[Company Identification No.]

U24211PB1990PLC010771

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Fungicide, Public Health, Insecticide, Seed Treatment, Combination Product and Herbicide.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 220000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account company’s weak financial risk profile characterized by low profitability margins, high gearing and stressed liquidity position.

 

The rating further take into account the vulnerability of MIL’s sales and profitability to the agro-climatic conditions and highly fragmented nature of the industry leading to pricing pressure.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

In view of moderate financial 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

 

 

Rating Agency Name

CARE

Rating

Long term bank facilities: BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

15 April 2015

 

Rating Agency Name

CARE

Rating

Short term bank facilities: A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

15 April 2015

 

 

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 DENIED BY

 

Name :

Mr. Gagan

Designation :

Admin Department

Contact No.:

91-161-4300000

Date :

20.06.2015

 

 

LOCATIONS

 

Registered Office :

2nd Floor Kesar Complex, Near Malhar Cinema, Ludhiana-141001, Punjab, India

Tel. No.:

91-161-4300000 / 5043900

Mobile No.:

91-9953356509 (Mr. Lalchand)

Fax No.:

91-161-5043920

E-Mail :

vivek_guptaca@rediffmail.com

info@millindia.co.in

moderminsecticides@yahoo.com

Website :

http://www.millindia.co.in

 

 

Branch Office :

30-A, Shastri Nagar, Adj. Archie’s Gallery, Ishmeet Chowk, Ludhiana – 141001, Punjab, India 

 

 

Factory :

C-162, Phase – V, Focal Point, Ludhiana, Punjab, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Surinder Singh Kooner

Designation :

Director

Address :

50-5F, Raj Guru Nagar, Ludhiana-141003, Punjab, India

Date of Birth/Age :

05.05.1943

Date of Appointment :

22.10.1990

DIN No.:

00704517

 

 

Name :

Mr. Charanjit Singh

Designation :

Director

Address :

435/7, Krishna Nagark, Civil Lines, Ludhiana-141002, Punjab, India

Date of Birth/Age :

05.12.1980

Date of Appointment :

16.07.2003

DIN No.:

00704532

 

 

Name :

Mr. Avtar Singh Gujral

Designation :

Director

Address :

435/7, Krishna Nagar, Civil Lines, Ludhiana-141003, Punjab, India

Date of Birth/Age :

04.03.1943

Date of Appointment :

22.10.1990

DIN No.:

00704545

 

 

Name :

Mr. Saranjeet Singh Sibal

Designation :

Director

Address :

22F, Gurdev Nagar, Ludhiana, Punjab, India

Date of Appointment :

27.09.2014

DIN No.:

006984212

 

 

KEY EXECUTIVES

 

Name :

Mr. Gagan

Designation :

Admin Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

SHAREHOLDERS DETAIL FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

0.57

Directors or relatives of Directors

95.34

Other top fifty shareholders

4.09

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Fungicide, Public Health, Insecticide, Seed Treatment, Combination Product and Herbicide.

 

 

Products :

Item Code No.

Product Description

38089191

Insecticides

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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 :

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 :

Information declined by the management

 

 

Bankers :

Bank Name

Punjab National Bank

Branch

Chandigarh Road, Ludhiana - 141008,

Punjab, 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)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

10.618

8.225

 

 

 

Short-term borrowings

 

 

Rupee term loans from banks

232.961

201.654

Total

243.579

209.879

 

 

Financial Institution :

Reliance Home Finance Limited, 570, Rectifier House, 3rd Floor, Naigaum Cross Road, Wadala, Mumbai - 400031, Maharashtra, India

 

Auditors :

 

Name :

Ashok Sareen and Associates

Chartered Accountants

Address :

89-90, Partap Colony, Model Gram, Ludhiana - 141001, Punjab, India

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

AAOFA9539Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs. 30.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,760,000

Equity Shares

Rs.10/- each

Rs.17.600 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

17.600

17.600

17.600

(b) Reserves & Surplus

53.393

44.387

37.764

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

5.146

5.146

5.146

Total Shareholders’ Funds (1) + (2)

76.139

67.133

60.510

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.618

8.225

6.390

(b) Deferred tax liabilities (Net)

6.488

5.856

3.158

(c) Other long term liabilities

77.406

77.406

60.798

(d) long-term provisions

1.450

1.389

1.147

Total Non-current Liabilities (3)

95.962

92.876

71.493

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

232.961

201.654

162.206

(b) Trade payables

342.449

534.405

267.548

(c) Other current liabilities

159.608

130.549

41.093

(d) Short-term provisions

3.700

3.300

1.850

Total Current Liabilities (4)

738.718

869.908

472.697

 

 

 

 

TOTAL

910.819

1029.917

604.700

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

67.926

55.770

39.973

(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

7.947

(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

1.342

1.462

1.181

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

69.268

57.232

49.101

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

3.000

0.000

0.000

(b) Inventories

482.500

619.524

356.803

(c) Trade receivables

231.500

164.361

89.251

(d) Cash and cash equivalents

60.347

65.728

46.749

(e) Short-term loans and advances

64.204

123.072

62.796

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

841.551

972.685

555.599

 

 

 

 

TOTAL

910.819

1029.917

604.700

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1701.663

1309.378

957.146

 

 

Other Income

16.656

22.971

5.188

 

 

TOTAL                                     (A)

1718.319

1332.349

962.334

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

1479.559

1120.642

782.436

 

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

 

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

0.000

0.000

0.000

 

 

Employees benefits expense

23.732

22.594

21.089

 

 

Other expenses

160.975

129.936

115.047

 

 

TOTAL                                     (B)

1664.266

1273.172

918.572

 

 

 

 

 

Less

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

54.053

59.177

43.762

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

35.115

42.018

31.380

 

 

 

 

 

 

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

18.938

17.159

12.382

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

5.420

4.406

3.300

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

13.518

12.753

9.082

 

 

 

 

 

Less

TAX                                                                  (H)

4.511

6.349

2.798

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

9.007

6.404

6.284

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.12

3.76

3.57

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.53

0.49

0.66

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.18

4.52

4.57

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.48

1.24

1.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.19

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.20

3.13

2.79

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.14

1.12

1.18

 

 

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

17.600

17.600

17.600

Reserves & Surplus

37.764

44.387

53.393

 Share Application money pending allotment

5.146

5.146

5.146

Net worth

60.510

67.133

76.139

 

 

 

 

long-term borrowings

6.390

8.225

10.618

Short term borrowings

162.206

201.654

232.961

Total borrowings

168.596

209.879

243.579

Debt/Equity ratio

2.786

3.126

3.199

 

 

 

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

957.146

1309.378

1701.663

 

 

36.800

29.960

 

 

 

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

957.146

1309.378

1701.663

Profit

6.284

6.404

9.007

 

0.66%

0.49%

0.53%

 

 

 

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)

No

16

No. of employees

No

17

Details of sister concerns

No

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

Yes

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

 

 

 

 

PERFORMANCE REVIEW

 

The Company achieved sales and other misc. income of Rs. 1718.300 Million during the year, in comparison to the previous year of Rs. 1332.300 Million. And incurred a profit before tax of Rs. 13.500 Million Whereas it was profit of Rs. 12.700 Million in the previous year. After making adjustments and provision of income tax, the accumulated profits of Rs. 9.000 Million is being carried over to Balance Sheet as at 31.03.2014

 

 

INDEX OF CHARGES

 

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10281644

10/03/2011

3,100,000.00

PUNJAB NATIONAL BANK

CHANDIGARH ROAD, LUDHIANA, Punjab - 141001, INDIA

B11121266

2

10027218

12/03/2015 *

250,000,000.00

Punjab National Bank

Chandigarh Road, Ludhiana, Punjab - 141001, INDIA

C51862894

 

 

 

FIXED ASSETS

 

  • Building
  • Plant and Machinery
  • Furniture and Fixture
  • Television
  • Lab Equipment’s
  • Vehicle
  • Office Equipment

 


 

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.63.82

UK Pound

1

Rs.101.25

Euro

1

Rs.72.36

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.