MIRA INFORM REPORT
|
Report No. : |
310956 |
|
Report Date : |
07.03.2015 |
IDENTIFICATION DETAILS
|
Name : |
DHARA PETROCHEMICALS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
8, Mahaveer Industrial Estate, Ramchandra Lane Extn, Valani Village, Kachpada, Malad (West), Mumbai – 400 064, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
02.07.2009 |
|
|
|
|
Com. Reg. No.: |
11-193764 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.3.080 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U23209MH2009PTC193764 |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMD17294E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader in Plastic Polymers. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 57000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The rating takes into consideration company’s moderate financial risk
profile marked by leverage capital structure and low profitability margins of
the company. However, trade relations are fair. Business is active. Payments are
reported to be slow but correct. 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 – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
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 |
CRISIL |
|
Rating |
Long Term Rating = B+ |
|
Rating Explanation |
Risk prone credit quality and carries very high credit risk. |
|
Date |
11.06.2014 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A4 |
|
Rating Explanation |
Minimal degree of safety and very high credit risk. |
|
Date |
11.06.2014 |
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
31-03-2014.
LOCATIONS
|
Registered Office / Corporate Office : |
8, Mahaveer Industrial Estate, Ramchandra Lane Extn,
Valani Village, Kachpada, Malad (West), Mumbai – 400 064, Maharashtra, India |
|
Tel. No.: |
91-22-28445671 / 66992617/1 / 2883 1440/41/42 |
|
Fax No.: |
91-22-28445672 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Dhara Gaurav Thanky |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
A/1202, Panchsheel Heights, 90 Feet Road, Mahaveer Nagar,
Kandivali West, Mumbai - 400067, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.07.1977 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
02.07.2009 |
|||||||||||||||||||||||||||
|
DIN No.: |
02565310 |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Gaurav Surendrakumar Thanky |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
A/1202, Panchsheel Heights, 90 Feet Road, Mahaveer Nagar,
Kandivali West, Mumbai - 400067, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.01.1974 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
02.07.2009 |
|||||||||||||||||||||||||||
|
DIN No.: |
02565340 |
|||||||||||||||||||||||||||
|
Other
Directorship :
|
||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Samdani Shah and Associates |
|
Designation : |
Company Secretaries |
|
Address : |
808, Shirmonani Complex, Opposite Ocean Park, S M Road, Nehru
Nagar, Ahmedabad – 380015, Gujarat, India |
|
Tel. No. : |
91-79-40020304 |
|
Email : |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Dhara Gaurav Thanky |
|
7000 |
|
Gaurav Surendrakumar Thanky |
|
301000 |
|
Total |
|
308000 |
AS ON 30.09.2014
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader in Plastic Polymers. |
|
|
|
|
Agency Held : |
Not Available |
|
|
|
|
Brand Name : |
Not Available |
|
|
|
|
Export : |
Not Available |
|
|
|
|
Import : |
Not Available |
|
|
|
|
Terms : |
Not Available |
GENERAL INFORMATION
|
Supplier : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
Customer : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
Bank of India, Kandivali Branch, Sanghavi Chambers,
88,Dalvi Cross Road, Kandivali (West), Mumbai - 400067, Maharashtra, India |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Haresh P. Kothari Chartered Accountants |
|
Address : |
405/406, Shreeji Arcade Premises Cooperative Society Limited, Juncion
of S V and MG Road, Kandivali (West), Mumbai – 400067, Maharashtra, India |
|
Tel. No.: |
91-22-66994269 / 66924699 |
|
PAN No.: |
AABPK0619C |
|
|
|
|
Membership: |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates / Subsidiaries |
Not Available |
CAPITAL STRUCTURE
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Shares |
Rs.10/- each |
Rs.10.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
308000 |
Equity Shares |
Rs.10/- each |
Rs.3.080 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 |
3.080 |
3.080 |
3.080 |
|
(b) Reserves & Surplus |
16.869 |
16.142 |
15.433 |
|
(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) |
19.949 |
19.222 |
18.513 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.157 |
15.564 |
|
(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) |
0.000 |
0.157 |
15.564 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
59.230 |
40.434 |
45.064 |
|
(b) Trade
payables |
54.795 |
51.091 |
45.856 |
|
(c) Other current
liabilities |
2.522 |
2.235 |
1.322 |
|
(d) Short-term
provisions |
0.000 |
0.000 |
0.011 |
|
Total Current
Liabilities (4) |
116.547 |
93.760 |
92.253 |
|
|
|
|
|
|
TOTAL |
136.496 |
113.139 |
126.330 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
0.847 |
0.938 |
1.019 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.011 |
0.011 |
0.011 |
|
(c) Deferred tax assets (net) |
0.045 |
0.041 |
0.030 |
|
(d) Long-term Loan and Advances |
0.728 |
3.327 |
2.606 |
|
(e) Other
Non-current assets |
0.197 |
0.161 |
0.147 |
|
Total Non-Current
Assets |
1.828 |
4.478 |
3.813 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
33.166 |
9.690 |
20.730 |
|
(c) Trade
receivables |
84.289 |
87.032 |
91.771 |
|
(d) Cash
and cash equivalents |
9.742 |
7.149 |
8.318 |
|
(e)
Short-term loans and advances |
7.471 |
4.743 |
1.651 |
|
(f) Other
current assets |
0.000 |
0.047 |
0.047 |
|
Total Current
Assets |
134.668 |
108.661 |
122.517 |
|
|
|
|
|
|
TOTAL |
136.496 |
113.139 |
126.330 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
|
246.442 |
301.514 |
340.766 |
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
246.442 |
301.514 |
340.766 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
245.390 |
300.488 |
339.455 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
1.052 |
1.026 |
1.311 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.365 |
0.317 |
0.409 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
0.727 |
0.709 |
0.902 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
4.222 |
3.513 |
2.611 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
4.949 |
4.222 |
3.513 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
2.36 |
2.30 |
2.93 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
PAT / SALES |
(%) |
0.29 |
0.24 |
0.26 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.77 |
0.91 |
1.04 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.05 |
0.05 |
0.07 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.97 |
2.11 |
3.27 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.16 |
1.16 |
1.33 |
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 |
3.080 |
3.080 |
3.080 |
|
Reserves & Surplus |
15.433 |
16.142 |
16.869 |
|
Net
worth |
18.513 |
19.222 |
19.949 |
|
|
|
|
|
|
long-term borrowings |
15.564 |
0.157 |
0.000 |
|
Short term borrowings |
45.064 |
40.434 |
59.230 |
|
Total
borrowings |
60.628 |
40.591 |
59.230 |
|
Debt/Equity
ratio |
3.275 |
2.112 |
2.969 |
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 |
340.766 |
301.514 |
246.442 |
|
|
|
(11.519) |
(18.265) |
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 |
340.766 |
301.514 |
246.442 |
|
Profit |
0.902 |
0.709 |
0.727 |
|
|
0.26% |
0.24% |
0.29% |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info
Agents |
Available in Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
11] |
Turnover of firm for last three years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
---------------------- |
|
14] |
Estimation for coming financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
No |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details (if applicable) |
No |
|
21] |
Market information |
---------------------- |
|
22] |
Litigations that the firm / promoter involved in |
---------------------- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking account |
---------------------- |
|
26] |
Buyer visit details |
---------------------- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if applicable |
Yes |
|
29] |
Last accounts filed at ROC |
Yes |
|
30] |
Major Shareholders, if available |
Yes |
|
31] |
Date of Birth of Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
UNSECURED LOAN
|
Particular |
31.03.2014 Rs.
In Million |
31.03.2013 Rs.
In Million |
|
Long Term
Borrowing |
|
|
|
From Director Friends Relatives |
0.000 |
0.157 |
|
Total |
0.000 |
0.157 |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10200774 |
11/07/2014 * |
109,300,000.00 |
BANK OF INDIA |
KANDIVALI BRANCH , SANGHAVI CHAMBERS,, 88,DALVI C |
C17834045 |
* Date of charge modification
PERFORMANCE
During the year, the company has earned net Receipts of Rs.246.442 Million. The net profit for the current financial year is Rs.1.052 Million.
FIXED ASSETS
- Air
Conditioner
- Computers
- Furniture and
Fixtures
- Motor Car
- Office
Equipments
- Mobile
Handset
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources including
but not limited to: The Courts,
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.62.20 |
|
|
1 |
Rs.94.71 |
|
Euro |
1 |
Rs.51.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
NYA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
26 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.