MIRA INFORM REPORT

 

 

Report No. :

348156

Report Date :

03.11.2015

 

IDENTIFICATION DETAILS

 

Name :

COLORCON ASIA PRIVATE LIMITED

 

 

Registered Office :

Plot No.M-14/ M-18, Verna Electronic City, Verna – 403722, Goa

Tel. No.:

91-832-2883434

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.04.1994

 

 

Com. Reg. No.:

24-003308

 

 

Capital Investment / Paid-up Capital :

Rs.16.345 Million

 

 

CIN No.:

[Company Identification No.]

U01122GA1994PTC003308

 

 

IEC No.:

0394022246

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRC04981E

 

 

PAN No.:

[Permanent Account No.]

AAACC2281Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of pharmaceutical products.

 

 

No. of Employees :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 6500000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of "Colorcon Limited”, England and it was incorporated on 22nd April 1994. It is well-established company having good track record.

 

Company has shown improvement in its financial risk profile marked by the growing scale of its operations, improvement into its profitability and capital structure and zero debt balance sheet.

 

The rating continues drives strength on long track record of the company, experienced promoters and established marketing channels.

 

Trade relation are fair. Business is active. Payments are reported to be regular as per commitment.

 

In view of decent financial and operational base backed by its strong financial, technical and managerial holding company support, the company can be considered good for normal 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

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 31-03-2015.

 

INFORMATION DECLINED BY

 

Name :

Mr. Markus Rorigues

Designation :

Assistant Manager – Finance

Contact No.:

91-832-6727339

Date:

02.11.2015

 

 

LOCATIONS

 

Registered Office / Factory / Distribution Division / Sales Division / Technical Service laboratory Division :

Plot No. M-14/ M-18, Verna Electronic City, Verna – 403722, Goa, India

Tel. No.:

91-832-2883434/ 2883400/ 2883438/ 6727373

Fax No.:

91-832-2883440/ 6625870

E-Mail :

info@colorcon.com

koza@colorcon.com

ksheth@colorcon.com

gogokhale@colorcon.com

ksheth@colorcon.com

Website :

www.colorcon.com

 

 

DIRECTORS

 

AS ON 23.09.2014

 

Name :

Mr. Subodh Pundalik Priolkar

Designation :

Managing Director

Address :

161, Dhanvalgir Yashodham, Maj. A.K. Vaidya Marg, Goregaon East, Mumbai – 400063, Maharashtra, India

Date of Birth/Age :

23.08.1957

Qualification :

B. Pharm, M.B.A

Date of Appointment :

01.01.2012

PAN No.:

ABWPP0165C

DIN No.:

00108915

 

 

Name :

Mr. Ganesh Bhaskar Gokhale

Designation :

Whole-time director

Address :

402, Building No. 1, Nakshatra Residency, Khale Compound, Panch Pakhadi, Thane West - 400602, Maharashtra, India

Date of Birth/Age :

26.09.1966

Date of Appointment :

13.12.2013

DIN No.:

06767280

 

 

Name :

Mr. Martti Rapani Hedman

Designation :

Director

Address :

11, Molyneux Place, Molynex Park Road, Tunbridge Wells, Kent,  TN48DQ United Kingdom

Date of Birth/Age :

18.11.1958

Date of Appointment :

18.04.2013

DIN No.:

06520283

 

 

Name :

Mr. Rajesh Suresh Parab

Designation :

Additional director

Address :

H. No. 353, Nachinola Aldona, Bardez - 403508, Goa, India

Date of Appointment :

12.01.2015

DIN No.:

07063358

 

 

KEY EXECUTIVES

 

Name :

Mr. Markus Rorigues

Designation :

Assistant Manager – Finance

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 23.09.2014

 

Names of Shareholders

No. of Shares

Colorcon Limited, England

1634449

BPSI Holdings LLC, Wilmington

1

Total

1634450

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 23.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of pharmaceutical products.

 

 

Products :

Item Code No.

Product Description

32050000

Opadry

39129090

HPMC

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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

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 :

Not Available [We tried to confirm the number of employees but no one is ready to part any information from the company management]

 

 

Bankers :

Banker Name

The Hongkong and Shanghai Banking Corporation Limited

Branch Address

Fort Branch, Mumbai, 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

 

Auditors :

 

Name :

S R Batliboi and Company  LLP

Chartered Accountant

Address :

14th Floor, The Ruby 2 9 Senapati Bapat Marg, Dadar West Mumbai – 400028, Maharashtra, India

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

AALFS0506L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Colorcon Limited, UK

 

 

Fellow Subsidiary Company:

  • Colorcon Asia Pacific Pte Limited, Singapore
  • Colorcon Inc., USA
  • Shanghai Colorcon Coating Technology imited, China
  • Colorcon Japan LLC, Japan
  • Colorcon NP Pharma S.A
  • Berwind Pharmaceutical Services Inc., USA
  • Colorcon (Japan) Limited.
  • Colorcon (China) Limited
  • Colorcon Do Brasil Limited

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs. 10/- each

Rs. 20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1634450

Equity Shares

Rs.10/- each

Rs. 16.345 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

16.345

16.345

16.345

(b) Reserves & Surplus

2264.963

2046.056

1952.898

(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)

2281.308

2062.401

1969.243

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

9.337

6.445

5.476

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.998

2.340

8.783

Total Non-current Liabilities (3)

11.335

8.785

14.259

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

724.976

560.444

392.790

(c) Other current liabilities

77.534

49.352

26.331

(d) Short-term provisions

158.290

301.135

235.783

Total Current Liabilities (4)

960.800

910.931

654.904

 

 

 

 

TOTAL

3253.443

2982.117

2638.406

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

150.639

147.684

164.223

(ii) Intangible Assets

91.982

130.731

127.379

(iii) Capital work-in-progress

613.159

160.020

48.870

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

23.030

78.704

25.600

(e) Other Non-current assets

0.008

5.878

5.884

Total Non-Current Assets

878.818

523.017

371.956

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

707.151

560.917

323.155

(c) Trade receivables

1206.673

1113.983

1091.475

(d) Cash and cash equivalents

244.214

649.879

767.808

(e) Short-term loans and advances

211.563

123.288

80.218

(f) Other current assets

5.024

11.033

3.794

Total Current Assets

2374.625

2459.100

2266.450

 

 

 

 

TOTAL

3253.443

2982.117

2638.406

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

4784.700

4247.800

3872.900

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

1382.589

1291.041

1343.911

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

69.565

76.840

74.672

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1313.024

1214.201

1269.239

 

 

 

 

 

Less

TAX

470.732

407.939

348.460

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

842.292

806.262

920.779

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

1366.740

1354.208

942.661

 

 

 

 

 

Add

Excess provision written back on dividend tax

0.000

0.000

0.758

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Interim Equity Dividend

410.247

366.771

163.445

 

Proposed Final Equity Dividend

122.584

245.168

196.134

 

Tax on Interim and Proposed Final Equity Dividend

90.555

101.165

58.333

 

Transfer to General Reserve

84.229

80.626

92.078

 

Balance Carried to the B/S

1501.417

1366.740

1354.208

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

515.34 

NA 

NA 

 

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 (used in) operations

1237.637

1160.075

1130.648

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

17.60

18.98

23.77

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

49.73

43.02

49.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.58

0.59

0.64

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.47

2.70

3.46

 

 

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

16.345

16.345

16.345

Reserves & Surplus

1952.898

2046.056

2264.963

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

1969.243

2062.401

2281.308

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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

3872.900

4247.800

4784.700

 

 

9.680

12.639

 

 

 

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

3872.900

4247.800

4784.700

Profit

920.779

806.262

842.292

 

23.77%

18.98%

17.60%

 

 

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

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

No

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

 

 

OPERATIONS

 

The sales for the year ended 31st March 2014 was recorded at Rs.4784.700 Million, which reflects growth of 12.64 % over previous year, whereas net profit was Rs. 842.300 Million during the year.

 

CORPORATE INFORMATION

 

Subject is engaged in the development, supply and technical support of formulated film coating systems, modified release technologies, and functional excipients for the pharmaceuticals industry. The Company is a 100% subsidiary of Colorcon Limited, UK.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10552571

25/02/2015

10,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI
TED

52/60, MAHATMA GANDHI ROAD,, FORT, MUMBAI, MAHARA
SHTRA - 400001, INDIA

C45192416

2

90076796

03/01/2004 *

24,000,000.00

C.I.T.I.BANK

N.A. BANDRA KURLA COMPLEX, G- BLOCK BANDRA (E), M
UMBAI, MAHARASHTRA, INDIA

-

3

90077120

19/06/1996 *

4,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LTD.

52/60 MAHATMA FORT, MUMBAI, MAHARASHTRA - 400001,
INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

Intangible assets

 


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.72.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP 

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

54

 

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.