MIRA INFORM REPORT

 

 

Report No. :

347875

Report Date :

03.11.2015

 

IDENTIFICATION DETAILS

 

Name :

RUBICON FORMULATIONS PRIVATE LIMITED

 

 

Registered Office :

Plot No. M-163, MIDC Area, Aurangabad – 431133, Maharashtra

Tel. No.:

91-240-2552311

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.12.1999

 

 

Com. Reg. No.:

11-122999

 

 

Capital Investment / Paid-up Capital :

Rs.4.976 Million

 

 

CIN No.:

[Company Identification No.]

U24200MH1999PTC122999

 

 

IEC No.:

0301069981

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCR8018G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing and marketing of pharmaceutical and cosmetic formulations.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 288000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Rubicon Formulations Private Limited was incorporated in the year 1999 and it is having a satisfactory track record.

 

The rating on company reflects the improvement in its financial risk profile marked by the growing scale of operations, improvement in profitability and capital structure along with above average debt protection metrics.

 

The ratings continue to derive strength from the long track record of the company, experienced promoter, diversified product line and established marketing channels.

 

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

 

In view of decent operational and financial base, the company can be considered for the business dealings with 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

 

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 31-03-2015.

 

INFORMATION DENIED BY

 

Name :

Mr. Mandar

Designation :

Office Executive

Contact No.:

91-240-2552311

Date :

31.10.2015

 

 

LOCATIONS

 

Registered Office / Factory 1:

Plot No. M-163, MIDC Area, Aurangabad – 431133, Maharashtra, India

Tel. No.:

91-240-2552311

Fax No.:

91-240-2552311

E-Mail :

accounts@rubiconindia.com

rubicon@bsnl.in

Website :

www.rubiconindia.com

 

 

Head Office :

205,Sangeet Plaza, Near Fire Brigade, Marol, Andheri (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

91-22-29201459/ 29254657

E-Mail :

simonsjil@vsnl.com

 

 

Factory 2:

Plot No. M-162, MIDC Area, Aurangabad – 431133, Maharashtra, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Simon John Lewis

Designation :

Whole-Time Director

Address :

503 C, 5th Floor, Silver Bell Society, Navagaon LM Road, Dahisar (West), Mumbai - 400068, Maharashtra, India

Date of Birth/Age :

08.10.1958

Date of Appointment :

20.09.2001

DIN No.:

00329039

 

 

Name :

Mr. Prabhakar Vishwanath Marla

Designation :

Whole-Time Director

Address :

7, Anmol Apartment, Behind Taksali Mangal Karyalay, Station Road Padampura, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

29.04.1956

Date of Appointment :

20.09.2001

DIN No.:

00329161

 

 

Name :

Mr. Ramswarup Sriram Rajoria

Designation :

Whole-Time Director

Address :

2/11, Green Park Flat Owner SC, Krantichowk, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

08.09.1949

Date of Appointment :

09.12.1999

DIN No.:

01026037

 

 

Name :

Mr. Pradeepkumar Chandrashekar Singh

Designation :

Whole-Time Director

Address :

N-4 P No 83, CIDCO, Aurangabad - 431001, Maharashtra, India

Date of Birth/Age :

01.01.1959

Date of Appointment :

09.12.1999

DIN No.:

01143105

 

 

KEY EXECUTIVES

 

Name :

Mr. Mandar

Designation :

Office Executive

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Rajoria Ramswarup S

 

95270

Simon Lewis

 

95270

P. M. Marla

 

73617

Pradeep Kumar Singh

 

67122

Vishwas K. Mane

 

51965

Padmakar M. Pande

 

49800

Rajoria Bharit R.

 

14203

Irene Simon Lewis

 

14203

Sujatha Marla

 

6000

Lily Pradeep Kumar Singh

 

12495

Usha Vishwas Mane

 

7747

Megha Padmakar Pande

 

9912

Total

 

497604

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

76.00

Other top fifty shareholders

24.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing and marketing of pharmaceutical and cosmetic formulations.

 

 

Products :

Pharmaceutical and Cosmetic Formulations

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

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 :

Information declined by the management.

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

Industrial Finance Branch, Jaggi's Building, Jalna Road, Kranti Chowk, Aurangabad – 431005, 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)

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

 

 

SBI Term Loan A/C 31997595571

3.962

6.075

SHORT TERM BORROWING

 

 

Cash Credit from the State Bank of India

7.627

7.110

Total

11.589

13.185

 

Auditors :

 

Name :

Vithal Deshmukh and Associates

Chartered Accountants

Address :

1st Floor Tapan Down Town, Adalat Road, Aurangabad – 431001, Maharashtra, India

Tel. No.:

91-240-2333282 / 2328968

Fax No.:

91-240-2328968

Website:

www.vddgroup.org

PAN No.:

ABITD0102B

 

 

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

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

497604

Equity Shares

Rs.10/- each

Rs.4.976 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

4.976

4.976

4.976

(b) Reserves & Surplus

95.673

76.650

70.810

(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)

100.649

81.626

75.786

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.962

16.575

9.149

(b) Deferred tax liabilities (Net)

1.818

2.175

2.559

(c) Other long term liabilities

3.035

4.216

5.312

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

8.815

22.966

17.020

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.627

7.110

5.130

(b) Trade payables

117.779

101.814

81.186

(c) Other current liabilities

3.423

3.603

5.775

(d) Short-term provisions

17.047

18.270

18.045

Total Current Liabilities (4)

145.876

130.797

110.136

 

 

 

 

TOTAL

255.340

235.389

202.942

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

60.207

55.013

58.641

(ii) Intangible Assets

0.065

0.032

0.046

(iii) Capital work-in-progress

0.000

0.000

2.107

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

20.646

19.636

21.557

(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

0.446

0.234

0.234

Total Non-Current Assets

81.364

74.915

82.585

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

86.989

71.129

32.442

(c) Trade receivables

67.150

68.963

66.616

(d) Cash and cash equivalents

5.331

8.122

5.085

(e) Short-term loans and advances

12.612

11.301

15.119

(f) Other current assets

1.894

0.959

1.095

Total Current Assets

173.976

160.474

120.357

 

 

 

 

TOTAL

255.340

235.389

202.942

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1031.052

857.376

697.152

 

Other Income

2.277

2.272

2.606

 

TOTAL

1033.329

859.648

699.758

 

 

 

 

 

Less

EXPENSES

998.024

829.815

662.407

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

35.305

29.833

37.351

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

6.538

7.008

6.781

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

28.767

22.825

30.570

 

 

 

 

 

Less

TAX

9.344

7.376

10.194

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

19.423

15.449

20.376

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

5.016

5.066

13.902

 

Packing Material

25.099

16.083

2.445

 

TOTAL IMPORTS

30.115

21.149

16.347

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

39.03

31.04

40.94

 

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

Net cash flows from operating activities

NA

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.88

1.80

2.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.26

10.58

17.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.28

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.12

0.29

0.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.19

1.23

1.09

 

 

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

4.976

4.976

4.976

Reserves & Surplus

70.810

76.650

95.673

Share Application money pending allotment

0.000

0.000

0.000

Net worth

75.786

81.626

100.649

 

 

 

 

long-term borrowings

9.149

16.575

3.962

Short term borrowings

5.130

7.110

7.627

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

14.279

23.685

11.589

Debt/Equity ratio

0.188

0.290

0.115

 

 

 

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

697.152

857.376

1031.052

 

 

22.983

20.257

 

 

 

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

697.152

857.376

1031.052

Profit

20.376

15.449

19.423

 

2.92%

1.80%

1.88%

 

 

 

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)

No

16

No. of employees

No

17

Details of sister concerns

No

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

No

32

Litigations that the firm/promoter involved in

----------------------

33

Market information

----------------------

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

OPERATIONAL PERFORMANCE

 

The company feels proud to inform its members that the company was able to maintain its operational performance at the last year level in spite of global and national recession and sever draught in the Marathwada region. These factors also led to increase in prices of Raw Material and hence overall operation margin of the company was affected and witnessed a steep reduction.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan from directors

0.000

10.500

Total

0.000

10.500

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90147488

21/10/2011 *

36,684,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, JAGGI'S BUILDING, JALNA ROAD, KRANTI CHOWK, AURANGABAD - 431005, Maharashtra, INDIA

B24837221

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Factory Land
  • Plant and Machinery
  • Electrical Installation
  • Computer System
  • Fax Machine
  • Furniture and Fixtures
  • Fire Equipments
  • 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 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.65.48

UK Pound

1

Rs.101.06

Euro

1

Rs.72.22

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KYP

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.