MIRA INFORM REPORT

 

 

Report No. :

321042

Report Date :

09.05.2015

 

IDENTIFICATION DETAILS

 

Name :

TECHNO WAXCHEM PRIVATE LIMITED

 

 

Registered Office :

Hi Tech Chamber, Suite No- 3C, 84/1B, Topsia Road (S), Kolkata-700046, West Bengal

Tel. No.:

91-33-22851278

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.11.1996

 

 

Com. Reg. No.:

21-082125

 

 

Capital Investment / Paid-up Capital :

Rs. 2.008 Million

 

 

CIN No.:

[Company Identification No.]

U25191WB1996PTC082125

 

 

IEC No.:

0297014111

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALT02229D

 

 

PAN No.:

[Permanent Account No.]

AABCT2775M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and supplier of Rubber chemicals, rubber antioxidants, vulcanizing agents, chemical raw material, antiscorching agents, additives, etc.

 

 

No. of Employees :

50 (Approximately)

 

 

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 80000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has achieved some increase in its turnover and the profitability has shown marginal increase too. However huge external borrowings taken by the company which may act as a threat to its liquidity.

 

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

 

The company can be considered for business dealings at usual business 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

 

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 PARTED BY

 

Name :

Mr. Mitra

Designation :

Purchase Department

Contact No.:

91-33-22851278

Date :

04.05.2015

 

 

LOCATIONS

 

Registered Office :

Hi Tech Chamber, Suite No- 3C, 84/1B, Topsia Road (S), Kolkata-700046, West Bengal, India

Tel. No.:

91-33-22851278

Fax No.:

Not Available

E-Mail :

info@twc.in

 

 

Factory :

73, Bunder Dankunj, Hooghly, Kolkata-711224, West Bengal, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Abhishek Kumar Agarwal

Designation :

Director

Address :

5, Hastings Park Road, Flat No. 2a,B, Kolkata, 700027, West Bengal, India

Date of Birth/Age :

06.05.1977

Date of Appointment :

27.08.2001

DIN No.:

00675841

 

 

Name :

Mr. Ashish Agarwal

Designation :

Director

Address :

5a, Hastings Park Road, Flat No. 2a,B, Kolkata, 700027, West Bengal, India

Date of Birth/Age :

26.05.1980

Date of Appointment :

01.06.1998

DIN No.:

00675849

 

 

Name :

Mr. Sushil Kumar Agarwal

Designation :

Director

Address :

5, Hastings Park Road, Flat No. 2a,B, Kolkata, 700027, West Bengal, India

Date of Birth/Age :

01.09.1950

Date of Appointment :

28.11.1996

DIN No.:

00909039

 

 

Name :

Mr. Kusum Devi Agarwal

Designation :

Director

Address :

5, Hastings Park Road, Flat No. 2a,B, Kolkata, 700027, West Bengal, India

Date of Birth/Age :

15.08.1956

Date of Appointment :

28.11.1996

DIN No.:

00909047

 

 

Name :

Mr. Sashi Agarwal

Designation :

Director

Address :

5, Hastings Park Road, Flat No. 2a,B, Kolkata, 700027, West Bengal, India

Date of Birth/Age :

14.02.1977

Date of Appointment :

12.04.2007

DIN No.:

01448207

 

 

KEY EXECUTIVES

 

Name :

Mr. Mitra

Designation :

Purchase Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Sushil Kumar Agarwal

68800

34.26

Kusum Devi Agarwal

83000

41.33

Abhishek Kumar Agarwal

5000

2.49

Ashish Agarwal

2500

1.25

Sushil Kumar Agarwal

1000

0.50

Baekeland India, India 

10000

4.98

Sashi Agarwal

10500

5.23

Caffeine Vyapaar Private Limited,  India 

20000

9.96

Total

200800

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

9.96

Directors or relatives of Directors

85.06

Other top fifty shareholders

4.98

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and supplier of Rubber chemicals, rubber antioxidants, vulcanizing agents, chemical raw material, antiscorching agents, additives, etc.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished goods

Countries :

Indonesia

 

 

Imports :

 

Products :

Raw materials

Countries :

Japan

 

 

Terms :

 

Selling :

Cash, Cheque, Credit (30 Days)

 

 

Purchasing :

Cash, Cheque, Credit (30 Days)

 

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Wholesalers and Manufacturer

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

 

Banker Name :

Allahabad Bank

Branch Address :

SME Finance Branch, 3, Red Cross Place, Kolkata - 700001, West Bengal, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

From Bank

16.963

9.605

Less : Current Maturities of long term Borrowing

(5.627)

(3.707)

Short Term Borrowing

 

 

From bank Cash Credit

27.055

15.865

Total

38.391

21.763

 

Auditors :

 

Name :

S. Swarup and Comapany

Chartered Accountants

Address :

21, Old Court House Street, 3rd Floor, Room No.303, Kolkata- 700001, West Bengal, India

Tel. No.:

91-33-22130054

Fax No.:

91-33-22130055

PAN No.:

ADMPG4819N

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250,000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,800

Equity Shares

Rs.10/- each

Rs.2.008 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

2.008

2.008

2.008

(b) Reserves & Surplus

25.456

19.939

17.920

(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)

27.464

21.947

19.928

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

31.600

15.649

7.831

(b) Deferred tax liabilities (Net)

3.029

1.874

1.370

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.249

0.360

0.360

Total Non-current Liabilities (3)

35.878

17.883

9.561

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

27.054

15.865

13.377

(b) Trade payables

32.612

16.808

11.961

(c) Other current liabilities

9.406

4.455

4.781

(d) Short-term provisions

3.431

3.914

3.062

Total Current Liabilities (4)

72.503

41.042

33.181

 

 

 

 

TOTAL

135.845

80.872

62.670

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.600

26.800

19.439

(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

0.337

0.337

0.337

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

9.679

6.636

0.000

Total Non-Current Assets

56.616

33.773

19.776

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.763

9.374

5.730

(c) Trade receivables

53.901

24.230

17.717

(d) Cash and cash equivalents

1.332

0.660

5.686

(e) Short-term loans and advances

13.231

12.835

8.226

(f) Other current assets

0.000

0.000

5.535

Total Current Assets

79.227

47.099

42.894

 

 

 

 

TOTAL

135.843

80.872

62.670

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

126.293

100.243

 

 

Other Income

 

3.291

2.985

 

 

TOTAL                                     (A)

218.846

129.584

103.228

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

96.821

73.831

 

 

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

 

(2.834)

1.310

 

 

Employees benefits expense

 

6.133

4.911

 

 

Other expenses

 

20.149

15.810

 

 

TOTAL                                     (B)

208.732

120.269

95.862

 

 

 

 

 

Less

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

10.114

9.315

7.366

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 NA

4.619

3.002

 

 

 

 

 

 

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

10.114

4.696

4.364

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.968

1.572

0.996

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

8.146

3.124

3.368

 

 

 

 

 

Less

TAX                                                                  (H)

2.632

1.105

1.050

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

5.514

2.019

2.318

 

 

 

 

 

 

Earnings Per Share (Rs.)

27.46

10.05

11.54

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.52

1.60

2.31

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

7.38

7.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.01

3.88

5.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.14

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.14

1.44

1.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.15

1.29

 

 

 

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

2.008

2.008

2.008

Reserves & Surplus

17.920

19.939

25.456

Net worth

19.928

21.947

27.464

 

 

 

 

long-term borrowings

7.831

15.649

31.600

Short term borrowings

13.377

15.865

27.054

Total borrowings

21.208

31.514

58.654

Debt/Equity ratio

1.064

1.436

2.136

 

 

 

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

100.243

126.293

218.846

 

 

25.987

73.284

 

 

 

 

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

100.243

126.293

218.846

Profit

2.318

2.019

5.514

 

2.31%

1.60%

2.52%

 

 

 

 

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

Yes

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

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

From related parties

8.023

9.751

From others

12.241

0.000

Total

20.264

9.751

 


 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90245648

26/02/2015 *

92,926,000.00

Allahabad Bank

SME Finance Branch, 3, Red Cross Place, Kolkata, West Bengal - 700001, INDIA

C47468889

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Factory
  • Camera
  • Computer and printer
  • Air conditioner
  • Bicycle
  • Generator
  • Water filter
  • EPBX

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.64.04

UK Pound

1

Rs.99.04

Euro

1

Rs.71.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

JYTK

 


 

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

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

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.