MIRA INFORM REPORT

 

 

Report No. :

311497

Report Date :

14.12.2014

 

IDENTIFICATION DETAILS

 

Name :

DEESAN AGRO-TECH LIMITED

 

 

Formerly Known As :

DESSAN INDUSTRIAL GASESA DN CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

4A Vikas Centre, 104 S.V. Road, Santacruz West, Mumbai - 400054, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.03.1991

 

 

Com. Reg. No.:

11-060810

 

 

Capital Investment / Paid-up Capital :

Rs.150.000 Million

 

 

CIN No.:

[Company Identification No.]

U40200MH1991PLC060810

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD04654G

 

 

PAN No.:

[Permanent Account No.]

AAACD1662N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of edible oil, de-oiled cakes, refined oils, soya beans refine edible oils

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2600000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is normal and acceptable for business dealing.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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 = BBB-

Rating Explanation

Moderate degree of safety. It carry moderate credit risk.

Date

July 4, 2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = A3

Rating Explanation

Moderate degree of safety. It carry higher credit risk.

Date

July 4, 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 :

4A Vikas Centre, 104 S.V. Road, Santacruz West, Mumbai-400054, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

deesanagro@sancharnet.in

 

 

Head Office :

A-1/2, M.I.D.C., Dhulia – 424006, Maharashtra, India

Tel. No.:

91-2562-288991/92/93

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Ajay Balmukund Pasari

Designation :

Chairman

Address :

43, Sneh Nagar, 80 Feet road Near railway Station Dhule – 424001, Maharashtra, India

Date of Appointment :

07.06.1993

DIN No.:

01672749

 

 

Name :

Santosh Dwarkadas Agrawal

Designation :

Managing Director

Address :

Plot No 18, Vallabh Nagar Maleagon Road Dhule – 424001, Maharashtra, India

Date of Appointment :

03.09.1993

DIN No.:

01686768

 

 

Name :

Tajindersing I. Bhathal

Designation :

Director

Address :

Bunglow No. 25, Talera Garden Co-Op. Hosing Society, Kalyani Nagar, Pune – 411016, Maharashtra, India

Date of Appointment :

11.09.1997

DIN No.:

00342971

 

Name :

Ajay Sureschandra Agrawal

Designation :

Director

Address :

55, Abhay Nagar, Malegaon Road, Dhule – 424001, Maharashtra, India

Date of Appointment :

11.09.1997

DIN No.:

02519012

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

SHAREHOLDERS FILE ATTACHED

 

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 :

Manufacturer of edible oil, de-oiled cakes, refined oils, soya beans refine edible oils.

 

 

Products :

Product Description

Item Code No. (ITC Code)

AGRICULTURAL

AND OTHERS

99612110

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

SME Branch Dhule, C.F.C. Building, MIDC Campus, Awadhan, Dhule – 424006, Maharashtra, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loans From Banks

102.692

145.650

SHORT TERM BORROWING

 

 

Term Loans From Banks

1147.044

849.919

Total

1249.736

995.569

 

Auditors :

 

Name :

V.S. Agrawal and Company

Chartered Accountant

Address :

3147, J Bajaj Road, Dhule – 424001, Maharashtra, India

PAN No.:

AAPPA5347M

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 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

150.000

96.000

96.000

(b) Reserves & Surplus

760.387

670.573

618.341

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

54.000

0.000

Total Shareholders’ Funds (1) + (2)

910.387

820.573

714.341

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

247.364

278.787

210.085

(b) Deferred tax liabilities (Net)

109.926

118.710

104.240

(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)

357.290

397.497

314.325

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1147.044

849.919

429.727

(b) Trade payables

10.535

32.600

9.690

(c) Other current liabilities

36.152

40.909

206.706

(d) Short-term provisions

18.275

15.988

7.858

Total Current Liabilities (4)

1212.006

939.416

653.981

 

 

 

 

TOTAL

2479.683

2157.486

1682.647

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

888.473

764.694

755.765

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

86.675

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.023

0.023

0.022

(c) Deferred tax assets (net)

23.634

2.079

2.927

(d)  Long-term Loan and Advances

8.113

7.556

9.668

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

920.243

861.027

768.382

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

614.997

641.552

569.445

(c) Trade receivables

650.754

532.232

209.771

(d) Cash and cash equivalents

102.952

59.028

67.777

(e) Short-term loans and advances

190.737

63.530

67.082

(f) Other current assets

0.000

0.117

0.190

Total Current Assets

1559.440

1296.459

914.265

 

 

 

 

TOTAL

2479.683

2157.486

1682.647

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

8396.558

6652.266

3531.761

 

Other Income

12.017

13.303

13.517

 

TOTAL

8408.575

6665.569

3545.278

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

7252.458

5191.026

3020.746

 

Purchases of Stock-in-Trade

135.362

835.479

4.728

 

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

119.694

(141.784)

(2.512)

 

Employees benefits expense

17.262

14.914

12.164

 

Other expenses

655.558

569.918

375.803

 

TOTAL

8180.334

6469.553

3410.929

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

228.241

196.016

134.349

 

 

 

 

 

Less

FINANCIAL EXPENSES

111.544

100.303

76.894

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

116.697

95.713

57.455

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

21.336

15.263

14.238

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

95.361

80.450

43.217

 

 

 

 

 

Less

TAX

(3.759)

18.214

(9.481)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

99.120

62.236

52.698

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.61

4.15

3.51

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.18

0.94

1.49

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

2.72

2.95

3.80

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.88

3.89

2.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.10

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.53

1.38

0.90

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.29

1.38

1.40

 

 

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

96.000

96.000

150.000

Reserves & Surplus

618.341

670.573

760.387

Share Application money pending allotment

0.000

54.000

0.000

Net worth

714.341

820.573

910.387

 

 

 

 

long-term borrowings

210.085

278.787

247.364

Short term borrowings

429.727

849.919

1147.044

Total borrowings

639.812

1128.706

1394.408

Debt/Equity ratio

0.896

1.376

1.532

 

 

 

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

3531.761

6652.266

8396.558

 

 

88.355

26.221

 

 

 

 

 

 

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

3531.761

6652.266

8396.558

Profit

52.698

62.236

99.120

 

1.49%

0.94%

1.18%

 

 

 

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

Nod

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

No

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and Advances from related parties

94.451

82.525

Other Loans and Advances

50.221

50.612

Total

144.672

133.137

 

 

Bankers Charges Report as per Registry

 

This form is for

Modification of charge

Charge identification number of the modified 

80020220

Corporate identity number of the company

U40200MH1991PLC060810

Name of the company

DEESAN AGRO-TECH LIMITED

Address of the registered office or of the principal place of  business in India of the company

4A Vikas Centre, 104 S.V. Road, Santacruz West, Mumbai - 400054, Maharashtra, India

Type of charge

Book Debts

Movable Property

Particular of charge holder

Name :

State Bank of India

Address :

SME Branch Dhule, C.F.C. Building, MIDC Campus, Awadhan, Dhule – 424006, Maharashtra, India

Email :

kamalax_saraf@hotmail.com

Nature of description of the instrument creating or modifying the charge

Supplemental Agreement of Loan – Cum – Hypothecation (SME-4)

Date of instrument Creating the charge

03.12.2013

Amount secured by the charge

Rs.1119.300 Million

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

FBWC-DCC: 4.50%Above B.R.(Present BR 10.00%) E.R. 14.50% P.A. EPC (Within Overall FBWC):7.45 % ( 3% Below Applicable Rate i.e.10.45%) 3% Interest Subvention. TL.: Monthly 4.65% above BR (10.00%) E.R. 14.65%P.A

 

Terms of Repayment

Term Loan of Rs.25.200 (80.000) Million: 58 Monthly Installments of Rs.1.600 Million Each.

 

Term Loan of Rs.27.000 (60.000) Million: 60 Monthly Installments of Rs.1.000 Million Each.

 

Term Loan of Rs.67.000 (72.000) Million: 72 Monthly Installments of Rs.1.000 Million Each.

 

 

Margin

As Per Sanction Terms

 

Extent and Operation of the charge

FBWC-DCC :Rs.900.000 Million  Rs.32.000 Million On A/c

 

EPC (Within Overall FBWC) :(Rs.200.000 Million)

 

EBD (Within FBWC) :(Rs.70.000 Million)  Of Rs.16

 

Term Loan (O/S-8.00) :Rs.25.200 Million

 

Term Loan (O/S-6.00) :Rs.27.000 Million

 

Term Loan (O/S-7.20) :Rs.67.000 Million

 

Bank Guarantee :Rs.10.000 Million

 

Credit Exposure Limit :Rs.32.000 Million

 

Others

Not Applicable

Short particulars of the property charged

Hypothecation of Raw Materials, Stock in Process, Finished Goods and Book Debts.

 

 

 

Date of latest modification prior to the present modification

24.08.2012

Particulars of the present modification 

Now by the present modification Date 03.12.2012 The limit has been increased from Rs.901.300 Million to 1119.300 Million.

 

 

FIXED ASSETES:

 

  • Leasehold Land
  • Freehold Land
  • Building
  • Land Development
  • Plant and Machinery
  • Electrical Installation
  • Furniture and Fixture
  • Vehicles
  • Wind Power Project

 

 


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.62.67

UK Pound

1

Rs.93.16

Euro

1

Rs.66.42

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.