MIRA INFORM REPORT

 

 

Report No. :

320376

Report Date :

02.05.2015

 

IDENTIFICATION DETAILS

 

Name :

LEONID CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

62/A-2, II Stage, Industrial Suburb, Yeshwanthpur, Ashokpuram School Road, Bangalore – 560022, Karnataka

Tel. No.:

91-80-23378354

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.01.1999

 

 

Com. Reg. No.:

08-024646

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U24122KA1999PTC024646

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRL00471C

 

 

PAN No.:

[Permanent Account No.]

AAACL4386K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is in the business of manufacturing, processing and trading of Chemicals.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 57000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Reserves of the company seems to be low. However, general financial position of the company seems to de decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

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.

 

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.

 

 

LOCATIONS

 

Registered Office :

62/A-2, II Stage, Industrial Suburb, Yeshwanthpur, Ashokpuram School Road, Bangalore – 560022, Karnataka, India

Tel. No.:

91-80-23378354

Fax No.:

Not Available

E-Mail :

leonid@leonidchemicals.com

Website:

www.leonidchemicals.net

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Dinesh Metha

Designation :

Director

Address :

47, 5th Main, 2nd Stage, Postal Colony Sanjay Nagar, Bangalore- 560094 Karnataka, India

Date of Birth/Age :

17.04.1962

Date of Appointment :

21.01.1999

DIN No.:

00556613

 

 

Name :

Mr. Ramesh Metha

Designation :

Director

Address :

49, 5th Cross Ago’s Layout, Off New Bel Road, Bangalore- 560094, Karnataka, India

Date of Birth/Age :

11.11.1965

Date of Appointment :

21.01.1999

DIN No.:

00592657

 

 

Name :

Mr. Naveen Galada

Designation :

Director

Address :

588, Chikkamaranahalli, RMV II Stage,Dollars Colony, Bangalore- 560094, Karnataka, India

Date of Birth/Age :

21.01.1999

Date of Appointment :

21.01.1999

DIN No.:

00592702

 

 

Name :

Mr. Veera Raghavan Venkatachalam

Designation :

Director

Address :

801,Anjanappa Nilaya,16th Main, Gokula 1st Stage, 1st Phase, Mathikere, Bangalore-560054, Karnataka, India

Date of Birth/Age :

10.10.1953

Date of Appointment :

21.01.1999

DIN No.:

00708408

 

 

Name :

Mr. Hiralal Chandanmal Metha

Designation :

Director

Address :

10/4, Barnaby Road, Kilpank,Chennai-600010, Tamilnadu, India

Date of Birth/Age :

29.04.1944

Date of Appointment :

21.01.1999

DIN No.:

00853446

 

Name :

Mr. Mahavir Metha

Designation :

Director

Address :

47, 5th Cross, Ago’s Layout, Off Bel Road, Bangalore- 560094, Karnataka, India

Date of Birth/Age :

26.08.1963

Date of Appointment :

21.01.1999

DIN No.:

03017589

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Hiralal Chandanmal Metha

5400

5.40

Veera Raghavan Venkatachalam

7580

7.58

Dinesh Metha. N

21755

21.76

Mahaveermetha .N

21755

21.76

Ramesh Metha. N

21755

21.76

Naveen Galada

21755

21.76

Total

100000

100.00

 

 

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 :

Subject is in the business of manufacturing, processing and trading of Chemicals.

 

 

Products :

Chemicals

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India, # 112, Margosa Road, Between 10th and 11th Cross, P.B. No. 345, Malleswaram,, Bangalore - 560003, Karnataka, India

 

Bank Name

ING Vysya Bank Limited

Branch

25 And 26,3rd Main Road, Margosa Road, 10th Cross, Malleswaram,, Bangalore - 560003, Karnataka, 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 :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loans

 

 

From other parties

ING Vysya Bank (Cash credit)

17.441

15.597

ING Vysya Bank (Term loan)

0.000

0.583

Total

17.441

16.180

Note:

 

(Both secured by hypothecation of stocks and book debts, equitable mortgage of company's land and further by guarantees of all the directors)

 

Auditors :

 

Name :

VSPV and Company

Chartered Accountants

Address :

No.8, 2nd Main, 9th Cross, Indiranagar I Stage, Bangalore – 560038, Karnataka, India

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

AAAFA6605R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 10.000 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

10.000

8.939

8.939

(b) Reserves & Surplus

9.985

6.200

7.273

(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)

19.985

15.139

16.212

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.802

20.716

22.149

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.005

(d) long-term provisions

0.501

0.733

0.671

Total Non-current Liabilities (3)

20.303

21.449

22.825

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

16.065

9.932

12.830

(c) Other current liabilities

5.272

5.678

5.101

(d) Short-term provisions

0.040

0.058

0.000

Total Current Liabilities (4)

21.377

15.668

17.931

 

 

 

 

TOTAL

61.665

52.256

56.968

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.576

11.891

13.186

(ii) Intangible Assets

0.075

0.125

0.208

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.553

2.270

1.762

(d)  Long-term Loan and Advances

0.200

0.331

0.362

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.404

14.617

15.518

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.531

22.286

27.786

(c) Trade receivables

19.310

12.287

11.426

(d) Cash and cash equivalents

2.970

1.025

0.533

(e) Short-term loans and advances

2.914

1.596

1.255

(f) Other current assets

1.536

0.445

0.450

Total Current Assets

49.261

37.639

41.450

 

 

 

 

TOTAL

61.665

52.256

56.968

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

79.420

70.315

43.723

 

Other Income

 

 

 

 

TOTAL

79.420

70.315

43.723

 

 

 

 

 

Less

EXPENSES

72.522

70.424

43.463

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

6.898

(0.109)

0.260

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.372

1.472

1.694

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.526

(1.581)

(1.434)

 

 

 

 

 

Less

TAX

1.740

(0.508)

(0.425)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.786

(1.073)

(1.009)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

6.200

7.273

8.282

 

 

 

 

 

 

Balance Carried to the B/S

9.986

6.200

7.273

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

37.86

NA

NA

 

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

9.04

(3.16)

(2.60)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

(0.10)

(0.09)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.99

1.37

1.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.30

2.40

2.31

 

 

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

8.939

8.939

10.000

Reserves & Surplus

7.273

6.200

9.985

Net worth

16.212

15.139

19.985

 

 

 

 

long-term borrowings

22.149

20.716

19.802

Short term borrowings

0.000

0.000

0.000

Total borrowings

22.149

20.716

19.802

Debt/Equity ratio

1.366

1.368

0.991

 

 

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)

Total Income

43.723

70.315

79.420

 

 

60.819

12.949

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

43.723

70.315

79.420

Profit

-1.009

-1.073

3.786

 

-2.31%

-1.53%

4.77%

 

 

 

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

No

 

COMPANY OVERVIEW

 

Subject was incorporated on 21st January 1999 in India as a private limited company under the provisions of the Companies Act, 1956 (“the Act”). The Company has its registered office in No 62/A-2, 2nd Stage, Industrial Suburb, Yeshwanthpur, Ashokpuram School Road, Bangalore, India. The Company is in the business of manufacturing, processing and trading of Chemicals

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and advances from related parties

2.361

4.536

 

 

 

Total

2.361

4.536

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10394159

03/01/2013 *

1,000,000.00

ING VYSYA BANK LIMITED

25 AND 26,3RD MAIN ROAD,MARGOSA ROAD,, 10TH CROSS
,MALLESWARAM,, BANGALORE, KARNATAKA - 560003, INDI
A

B66992066

2

10394138

03/01/2013 *

19,000,000.00

ING VYSYA BANK LIMITED

25 AND 26,3RD MAIN ROAD,MARGOSA ROAD,, 10TH CROSS
,MALLESWARAM,, BANGALORE, KARNATAKA - 560003, INDI
A

B66786294

 

* Date of charge modification

 

FIXED ASSETS

 

 

Tangible Assets

 

  • Land
  • Building
  • Plant & Machinery
  • Office Equipments
  • Computer
  • Furniture & Fixtures
  • Motor Vehicles

 

Intangible Assets

 

  • Software And Licenses

 

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.63.20

UK Pound

1

Rs.91.01

Euro

1

Rs.69.34

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.