MIRA INFORM REPORT

 

 

Report No. :

322446

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

CRYSTAL QUINONE PRIVATE LIMITED

 

 

Registered Office :

Plot No.143, Phase II, GIDC Vatva, Ahmedabad – 382445, Gujarat

Tel. No.:

91-79-65414805

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.05.1983

 

 

Com. Reg. No.:

04-006262

 

 

Capital Investment / Paid-up Capital :

Rs.0.200 Million

 

 

CIN No.:

[Company Identification No.]

U24110GJ1983PTC006262

 

 

IEC No.:

0891001701

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMC00113B

 

 

PAN No.:

[Permanent Account No.]

AABCC1413H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Chemicals, Intermediates, Dyestuff, Pigments, Antioxidants, and Food Preservatives.

 

 

No. of Employees :

65 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

For the financial year ended 2014, the company has reported decent operational performance and it has reported topline growth of 35.31%. Profitability margins of the company stood at 4%.

 

Rating also takes into consideration extensive experience of the promoters in the chemicals industry backed by above average financial base and moderate debt protection metrics of the company.

 

Trade relations are reported as fair. Payment terms are reported to be usually 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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=BB+

Rating Explanation

Inadequate credit quality and high credit risk.

Date

19.03.2015

 

 

Rating Agency Name

CRISIL

Rating

Short term rating=A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

19.03.2015

 

 

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 (GENERAL DETAILS)

 

Name :

Mr. Aniket Shah

Designation :

Director

Contact No.:

91-79-65414805

Date :

14.05.2015

 

 

LOCATIONS

 

Registered Office / Factory 1 :

Plot No.143, Phase II, GIDC Vatva, Ahmedabad – 382445, Gujarat, India

Tel. No.:

91-79-65414805/65414806/65414807

91-79-65414800/65414801 [Polymer Division]

Fax No.:

91-79-40083390 [Polymer Division]

E-Mail :

info@crystalquinone.com

Website :

www.crystalquinone.com

 

 

Factory 2 :

A2/20, Phase II, GIDC Vatva, Ahmedabad – 382445, Gujarat, India

 

 

Factory 3 :

Plot No. 145, Phase II, GIDC Vatva, Ahmedabad – 382445, Gujarat, India

 

 

Factory 4 :

Inorganic Chemicals

 

Monochem Industries C1/372, Phase II, GIDC Vatva, Ahmedabad – 382445, Gujarat, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Aanang Kunjvihari Shah

Designation :

Director

Address :

1, Friends Colony, S.M. Road, Ambawadi, Ahmedabad, Gujarat, India

Date of Birth/Age :

26.02.1954

Date of Appointment :

24.05.1983

Din No.:

00257071

 

 

Name :

Mrs. Nayana Aanang Shah

Designation :

Director

Address :

Opposite Excise Choki, Ambavadi, Ahmedabad, Gujarat, India

Date of Birth/Age :

26.01.1957

Date of Appointment :

10.06.1992

Din No.:

01347507

 

 

Name :

Mr. Aniket Aanang Shah

Designation :

Director

Address :

Opposite Excise Choki, Ambavadi, Ahmedabad, Gujarat, India

Date of Birth/Age :

29.12.1982

Date of Appointment :

01.01.2009

Din No.:

02429310

 

 

Name :

Mr. Hitendra Kevalchand Chopra

Designation :

Director

Address :

B/203, Pranay Leela Piramal Nagar, S.V. Road, Goregaon (West), Mumbai-400062, Maharashtra, India

Date of Birth/Age :

29.07.1984

Date of Appointment :

21.02.2011

Din No.:

03372530

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Aanang Kunjvihari Shah

1175

58.75

Nayana Aanang Shah

425

21.25

Aniket Aanang Shah

400

20.00

 

 

 

Total

2000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Chemicals, Intermediates, Dyestuff, Pigments, Antioxidants, and Food Preservatives.

 

 

Products :

  • Chemicals
  • Intermediates
  • Dyestuff
  • Pigments
  • Antioxidants
  • Food Preservatives

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         China

·         Thailand

·         Indonesia

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         China

·         US

 

 

Terms :

 

Selling :

L/C, Cheque and Credit

 

 

Purchasing :

L/C, Cheque and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

65 (Approximately)

 

 

Bankers :

Banker Name :

Citibank, C.G. Road

Branch :

Ahmedabad, Gujarat, 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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

  • State Bank of India, Vatva Branch, Gujarat, India

 

 

 

Auditors :

 

Name :

Bhadresh R. Shah and Associates

Chartered Accountants

Address :

203, Nalanda Enclave, Pritamnagar, Ahmedabad – 380006, Gujarat, India

PAN No.:

AALFB6706B

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Related Party :

Monochem Industries

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000

Equity Shares

Rs.100/- each

Rs.0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000

Equity Shares

Rs.100/- each

Rs.0.200 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

0.200

0.200

0.200

(b) Reserves & Surplus

119.015

90.496

77.311

(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)

119.215

90.696

77.511

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

105.324

103.972

94.052

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

105.324

103.972

94.052

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

263.248

152.037

109.852

(b) Trade payables

153.558

58.679

38.520

(c) Other current liabilities

51.327

33.189

18.330

(d) Short-term provisions

26.350

10.840

2.635

Total Current Liabilities (4)

494.483

254.745

169.337

 

 

 

 

TOTAL

719.022

449.413

340.900

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

59.305

60.970

51.833

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.281

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.175

0.175

5.765

(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

3.730

3.093

2.578

Total Non-Current Assets

63.491

64.238

60.176

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

58.881

55.437

35.318

(c) Trade receivables

528.679

244.549

198.505

(d) Cash and cash equivalents

11.082

13.377

17.988

(e) Short-term loans and advances

0.657

1.180

0.709

(f) Other current assets

56.232

70.632

28.204

Total Current Assets

655.531

385.175

280.724

 

 

 

 

TOTAL

719.022

449.413

340.900

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

846.416

625.523

427.064

 

 

Other Income

39.152

24.531

19.430

 

 

TOTAL                                              (A)

885.568

650.054

446.494

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

361.340

347.740

230.070

 

 

Purchase of Stock-in-trade

265.067

140.906

86.531

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(18.607)

(15.051)

5.114

 

 

Employee Benefits Expenses

49.426

25.619

18.675

 

 

Other Expenses

120.807

96.396

77.215

 

 

TOTAL                                              (B)

778.033

595.610

417.605

 

 

 

 

 

 

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

107.535

54.444

28.889

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

39.750

21.507

14.037

 

 

 

 

 

 

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

67.785

32.937

14.852

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

12.876

11.046

10.095

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

54.909

21.891

4.757

 

 

 

 

 

Less

TAX                                                                  (H)

20.540

6.365

2.002

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

34.369

15.526

2.755

 

 

 

 

 

 

Earnings Per Share (Rs.)

17185.00

7763.00

1378.00

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

4.06

2.48

0.65

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

12.70

8.70

6.76

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

7.64

4.87

1.42

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.46

0.24

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.09

2.82

2.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.33

1.51

1.66

 

 

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

0.200

0.200

0.200

Reserves & Surplus

77.311

90.496

119.015

Share Application money pending allotment

0.000

0.000

0.000

Net worth

77.511

90.696

119.215

 

 

 

 

long-term borrowings

94.052

103.972

105.324

Short term borrowings

109.852

152.037

263.248

Current Maturities of Long term debt

0.000

0.000

0.000

Total borrowings

203.904

256.009

368.572

Debt/Equity ratio

2.631

2.823

3.092

 

 

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

427.064

625.523

846.416

 

 

46.471

35.313

 

 

 

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

427.064

625.523

846.416

Profit

2.755

15.526

34.369

 

0.65%

2.48%

4.06%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10456548

18/10/2013

100,000,000.00

State Bank of India

Regional Business Office-1, Sahjanand Complex,, Opp. Swaminarayan Temple, Shahibaug,, Ahmedabad, Gujarat - 380004, India

B88145032

2

10456546

18/10/2013

250,000,000.00

State Bank of India

Regional Business Office-1, Sahjanand Complex,, Opp. Swaminarayan Temple, Shahibaug,, Ahmedabad, Gujarat - 380004, India

B88144324

3

80005396

18/06/2008 *

120,000,000.00

Citibank N.A

Citi Business Complex, Citi Bank Centre, 2nd Floor, Bandra Kurla Complex Bandra (E), Mumbai, Maharashtra - 400051, India

A43277789

4

90111860

28/05/2012 *

180,000,000.00

Citibank N. A.

1st Floor, Kalapurnam, Nr. Municipal Market, C.G. Road, Ahmedabad, Gujarat - 380009, India

B41926262

 

*Date of modification Charges

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Pollution treatment

·         Furniture and Fixture

·         Office Equipment

·         Air Conditioners

·         Computer

·         Vehicles

·         Laboratory equipment

 


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.63.58

UK Pound

1

Rs.100.30

Euro

1

Rs.72.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

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

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

43

 

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.