MIRA INFORM REPORT

 

 

Report No. :

314516

Report Date :

26.03.2015

 

IDENTIFICATION DETAILS

 

Name :

NABROS PHARMA PRIVATE LIMITED

 

 

Registered Office :

3rd Floor, Oriental House – II, Opposite Art Galary, B/H Behind British Library, Law Garden, Ellisbridge, Ahmedabad - 380006, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.12.1983

 

 

Com. Reg. No.:

04-006628

 

 

Capital Investment / Paid-up Capital :

Rs.6.270 Million

 

 

CIN No.:

[Company Identification No.]

U24230GJ1983PTC006628

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Phospholipids for Pharmaceutical and Food Applications.

 

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (59)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 715300

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist [Case Site is not working]

 

 

Comments :

Subject is a well-established company having fine track.

 

The company’s products are well received in the market. Overall fundamentals are good.

 

The rating also takes into consideration excellent profit margin and good networth position of the company.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

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

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 31-03-2014.

 

INFORMATION DECLINED BY

 

Name :

Mr. Tushar Shah

Designation :

Finance Head

Contact No.:

91-79-26405299

Date :

24.03.2015

 

 

 

 

LOCATIONS

 

Registered Office / Factory :

3rd Floor, Oriental House – II, Opposite Art Galary, B/H Behind British Library, Law Garden, Ellisbridge, Ahmedabad - 380006, Gujarat, India

Tel. No.:

91-79-26405299 / 26447591

Fax No.:

91-79-26407399

E-Mail :

ronakshah_cs@yahoo.com

nabros-pharma@nabros-pharma.com

Website :

http://www.nabros.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Chandrikaben Navnitbhai Shah

Designation :

Whole-time director

Address :

12, Darpan Society, ST Xaviers School Road, Navrangura, Ahmedabad – 380009, Gujarat, India

Date of Appointment :

29.10.1984

DIN No.:

01600514

 

 

Name :

Kavit Muktikumar Shah

Designation :

Whole-time director

Address :

A/19, Ojas Apartment, Near Navrangura Cross Road, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

05.04.2009

DIN No.:

02637610

 

 

Name :

Mr. Samir Dasrathbhai Bhavsar

Designation :

Director

Address :

10, Jalaram Jyot Apartment, Near Punit Ashram Maninagar, Ahmedbad – 38008, Gujarat, India

Date of Birth/Age :

23.09.1969

Date of Appointment :

17.01.2011

DIN No.:

03350572

 

 

KEY EXECUTIVES

 

Name :

Mr. Tushar Shah

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Navinitbhai Mulchandbhai Shah

 

52578

Chandrikaben Navnitbhai Shah

 

10120

Kavit M Shah

 

1

Samir Bhavsar

 

1

 

 

 

Total

 

62700

 

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 of Phospholipids for Pharmaceutical and Food Applications.

 

 

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 :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

Bankers :

Bank Name

Not Divulged

Branch

Not Divulged

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

 

Auditors :

 

Name :

Atul B. Gandhi and Company

Chartered Accountants

Address :

1, Asha Complex, B/H Navarangpura Police Station, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26443505

Mobile No.:

91-9825342098

Fax No.:

91-79-26925656

Email:

Abgandhi1999@yahoo.co.in

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

AAACN7886N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.100/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

62,700

Equity Shares

Rs.100/- each

Rs. 6.270 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

6.270

6.270

6.270

(b) Reserves & Surplus

2497.194

2102.772

1763.279

(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)

2503.464

2109.042

1769.549

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

9.472

9.969

8.815

(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)

9.472

9.969

8.815

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

30.474

59.534

52.118

(c) Other current liabilities

0.036

2.619

16.887

(d) Short-term provisions

683.961

502.181

333.834

Total Current Liabilities (4)

714.471

564.334

402.839

 

 

 

 

TOTAL

3227.407

2683.345

2181.203

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

177.116

188.197

174.341

(ii) Intangible Assets

0.000

0.189

0.252

(iii) Capital work-in-progress

0.000

0.000

14.874

(iv) Intangible assets under development

0.000

0.000

0.000

(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

520.053

383.862

265.545

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

697.169

572.248

455.012

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

24.314

24.315

26.796

(b) Inventories

45.724

51.879

46.520

(c) Trade receivables

105.643

277.092

152.455

(d) Cash and cash equivalents

2248.298

1619.433

1349.188

(e) Short-term loans and advances

106.259

138.378

151.232

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

2530.238

2111.097

1726.191

 

 

 

 

TOTAL

3227.407

2683.345

2181.203

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

906.309

911.621

510.627

 

 

Other Income

 

 

178.526

 

 

TOTAL                                     (A)

906.309

911.621

689.153

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Office Cost of material consumed

 

 

138.526

 

 

Purchase of stock in trade

 

 

2.885

 

 

Changes in inventories

 

 

4.915

 

 

Employees benefits expenses

 

 

32.262

 

 

Other Expenses

 

 

88.273

 

 

TOTAL                                     (B)

316.600

[Including Financial and Depreciation]

365.084

[Including Financial and Depreciation]

266.861

 

 

 

 

 

Less

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

 

 

422.292

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

4.034

 

 

 

 

 

 

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

 

 

418.258

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

25.829

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

589.710

546.537

392.429

 

 

 

 

 

Less

TAX                                                                  (H)

195.288

172.111

77.100

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

394.422

374.426

315.329

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1803.559

NA

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2197.981

1803.559

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

561.071

306.234

391.486

 

 

 

 

 

 

Earnings Per Share (Rs.)

6290.62

5971.71

5029.00

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT / Sales)

(%)

NA

NA

61.75

 

 

 

 

 

Operating Profit Margin
(PBIDT/Sales)

(%)

NA

NA

47.74

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.27

20.37

18.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.26

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.54

3.74

4.29

 

 

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

6.270

6.270

6.270

Reserves & Surplus

1763.279

2102.772

2497.194

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

1769.549

2109.042

2503.464

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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

689.153

911.621

906.309

 

 

32.281

(0.583)

 

 

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

689.153

911.621

906.309

Profit

315.329

374.426

394.422

 

45.76%

41.07%

43.52%

 

 

 

 

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

Yes

10]

Designation of contact person

Yes

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

No

23]

Banking Details

No

24]

Banking facility details

No

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

 

 

 

 

 

 

 

 

 

 

OPERATION

 

During the year, the company has earned net profit of Rs.394.422 Million than compared to that the Rs.374.426 Million of the previous year with impressive increase in profitability. Due to high competition the total sales of the company was Rs.643.556 Million as compared to the sales of previous year i.e. Rs.752.016 Million. The Board of Directors of your company is pleased to inform that increase in net profit shows phenomenal growth of company in market.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90112405

30/12/1997

4,500,000.00

CANARA BANK

BHADRA BRANCH P B NO 192, AHMEDABAD, GUJARAT, INDI 
A

-

 

FIXED ASSETS

  • Land
  • Factory Building
  • Plant and Machinery
  • Office Equipment’s
  • Vehicles
  • Dies
  • Computers
  • Electric Installation
  • Lab Equipment’s
  • New Office Premises
  • 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 records 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.62.34

UK Pound

1

Rs.92.65

Euro

1

Rs.68.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

 

59

 

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.