MIRA INFORM REPORT

 

 

Report No. :

322017

Report Date :

12.05.2015

 

IDENTIFICATION DETAILS

 

Name :

MAS ADDITIVES PRIVATE LIMITED

 

 

Registered Office :

204, Blue Rose Industrial Estate, Western Express Highway, Mumbai – 400066, Maharashtra

Tel. No.:

91-22-28545733

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.02.2008

 

 

Com. Reg. No.:

179417

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U24100MH2008PTC179417

 

 

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 :

Importer, Distributor, Trader and Commission Agent of Chemicals.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Trade relations are fair. Business is active. Payment terms are reported as 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.

 

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 PARTED BY

 

Name :

Mr. Manish Shah

Designation :

Director

Contact No.:

91-9324392904

Date :

09.05.2015

 

 

LOCATIONS

 

Registered Office :

204, Blue Rose Industrial Estate, Western Express Highway, Mumbai – 400066, Maharashtra, India

Tel. No.:

91-22-28545733 / 34 / 32448705

Mobile No.:

91-9324392904 (Mr. Manish Shah)

Fax No.:

91-22-28545735

E-Mail :

mangesh.bg@rediffmail.com

maschemicals@vsnl.net

masadditives@mtnl.net.in

 

 

DIRECTORS

 

As on 06.09.2014

 

Name :

Manish Shah

Designation :

Whole-time director

Address :

Heena Elegance, Flat No. 1103, 11th Floor, Opposite Bhatia High School, Sai Baba Nagar, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

21.05.1972

Date of Appointment :

25.02.2008

DIN No.:

01958752

 

 

Name :

Tejal Manish Shah

Designation :

Whole-time director

Address :

Heena Elegance, Flat No. 1103, 11th Floor, Opposite Bhatia High School, Sai Baba Nagar, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

11.06.1973

Date of Appointment :

25.02.2008

DIN No.:

01958792

 

 

Name :

Anantrai Shah

Designation :

Whole-time director

Address :

Heena Elegance, Flat No. 1103, 11th Floor, Opposite Bhatia High School, Sai Baba Nagar, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

25.03.1936

Date of Appointment :

25.02.2008

DIN No.:

01958819

 

 

KEY EXECUTIVES

 

Name :

Deep Shukla and Associates

Designation :

Company Secretary

Address :

B-4, The Parle Colony Co-Op. HSG. Society Limited, Sahakar Raod, Next to Gokul Arcade, Vile Parle (East), Mumbai – 400057, Maharashtra, India

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 06.09.2014

 

Names of Shareholders

 

No. of Shares

 

%age holding

 

Manish Shah

60,000

60.00

Tejal Manish Shah

30,000

30.00

Anantrai Shah

10,000

10.00

Total

1,00,000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 06.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer, Distributor, Trader and Commission Agent of Chemicals.

 

 

Products :

Chemicals

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Chemicals

Countries :

China

Japan

 

 

Terms :

 

Selling :

Cash and Credit (30 days / 60 days / 90 days)

 

 

Purchasing :

Cash and Credit (30 days / 60 days / 90 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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End Users and OEMs

 

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 :

20 (Approximately)

 

 

Bankers :

Bank Name

The Saraswat Co-operative Bank Limited

Branch

SME Vile Parle Branch, Bholanath Co-op HSG SOC, Subhash Road, Vile Parle East, Mumbai - 400057, Maharashtra, India

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)

Cash Credit : Rs.160.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

R.G. Varaiya and Associates

Chartered Accountants

Address :

274, Chitalia House, Dr. Cawasji Hormusji Streeet, Marine Lines (East), Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-22054493 / 94

Fax No.:

91-22-22054493 / 94

E-Mail :

casolution@varaiya.com

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

AAGFR5320J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.000

0.100

0.100

(b) Reserves & Surplus

67.869

50.771

35.137

(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)

68.869

50.871

35.237

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

12.078

12.742

11.533

(b) Deferred tax liabilities (Net)

0.000

0.000

0.073

(c) Other long term liabilities

0.200

0.200

0.200

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

12.278

12.942

11.806

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.585

0.000

0.000

(b) Trade payables

94.596

91.216

53.126

(c) Other current liabilities

3.255

3.971

1.458

(d) Short-term provisions

0.043

0.063

0.615

Total Current Liabilities (4)

105.479

95.250

55.199

 

 

 

 

TOTAL

186.626

159.063

102.242

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.528

6.196

5.645

(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

0.125

0.025

0.025

(c) Deferred tax assets (net)

0.087

0.028

0.000

(d)  Long-term Loan and Advances

0.002

0.000

0.000

(e) Other Non-current assets

24.832

14.746

15.228

Total Non-Current Assets

30.574

20.995

20.898

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

43.104

21.180

19.495

(c) Trade receivables

105.277

91.301

50.072

(d) Cash and cash equivalents

3.869

23.989

9.196

(e) Short-term loans and advances

3.802

1.598

2.581

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

156.052

138.068

81.344

 

 

 

 

TOTAL

186.626

159.063

102.242

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

634.890

519.358

 NA

 

Other Income

 

 

 NA

 

TOTAL

634.890

519.358

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL

609.471

496.295

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, EXCEPTIONAL AND EXTRAORDINARY ITEMS

25.419

23.063

0.000

 

 

 

 

 

 

EXCEPTIONAL AND EXTRAORDINARY ITEMS

 NA

 NA

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

25.419

23.063

NA

 

 

 

 

 

 

TAX

8.459

7.701

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

17.079

15.564

12.573

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

50.771

35.137

 22.564

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

67.869

50.771

35.137

 

 

 

 

 

 

EARNING IN FOREIGN CURRENCY

1.296

NA

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 170.79

1556.40

 --

 

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

700.000

 

The above information has been parted by Mr. Manish Shah.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

2.69

3.00

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.64

14.50

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.37

0.45

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.29

0.25

0.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.48

1.45

1.47

 

 

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

0.100

0.100

1.000

Reserves & Surplus

35.137

50.771

67.869

Share Application money pending allotment

0.000

0.000

0.000

Net worth

35.237

50.871

68.869

 

 

 

 

long-term borrowings

11.533

12.742

12.078

Short term borrowings

0.000

0.000

7.585

Total borrowings

11.533

12.742

19.663

Debt/Equity ratio

0.327

0.250

0.286

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

(Rs. In Million)

(Rs. In Million)

Total Income

 

519.358

634.890

 

 

22.245

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

(Rs. In Million)

(Rs. In Million)

Total Income

 

519.358

634.890

Profit

 

15.564

17.079

 

 

3.00%

2.69%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

 

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 four 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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans from directors and related parties

 

 

From directors

9.457

6.435

From related parties

2.621

6.307

Short-term borrowings

 

 

The Saraswat Co-operative Bank Limited

7.585

0.000

 

 

 

Total

19.663

12.742

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10213428

10/10/2011 *

10,272,000.00

THE SARASWAT COOPERATIVE BANK LTD

SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOC, S 
UBHASH ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA 
- 400057, INDIA

B24035800

2

10127593

23/12/2013 *

40,000,000.00

THE SARASWAT COOPERATIVE BANK LTD

SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOC, S 
UBHASH ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA 
- 400057, INDIA

B93045144

3

10107920

11/09/2014 *

190,000,000.00

THE SARASWAT COOPERATIVE BANK LTD

SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOC, S 
UBHASH ROAD, VILE PARLE EAST, MUMBAI, MAHARASHTRA 
- 400057, INDIA

C21791769

 

* Date of charge modification

 

CORPORATE INFORMATION

 

The company is carrying its business activities from registered office and mainly its business activities are of Importer, Distributor, Stockiest and Commission Agent of Chemicals.

 

FIXED ASSETS

 

  • Land
  • Vehicle
  • Computer
  • Sony LCD TV and DVD
  • EPBX telephone Machine
  • 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.64.05

UK Pound

1

Rs.99.04

Euro

1

Rs.71.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

42

 

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.