MIRA INFORM REPORT

 

 

Report No. :

348852

Report Date :

14.11.2015

 

IDENTIFICATION DETAILS

 

Name :

USG BORAL BUILDING PRODUCTS (INDIA) PRIVATE LIMITED (w.e.f 09.05.2014)

 

 

Formerly Known As :

BORAL GYPSUM INDIA PRIVATE LIMITED (w.e.f 12.12.2011)

 

LAFARGE BORAL GYPSUM INDIA PRIVATE LIMITED

 

 

Registered Office :

A-85, Ground Floor, Okhla Industrial Area, Phase II, New Delhi - 110020

Tel. No.:

91-124-4788888

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.07.2006

 

 

Com. Reg. No.:

55-150597

 

 

Capital Investment / Paid-up Capital :

Rs.1125.145 Million

 

 

CIN No.:

[Company Identification No.]

U28939DL2006PTC150597

 

 

IEC No.:

Not Divulged

 

 

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 :

Manufacture of Timber, Plywood and Planks, Gypsum Boards, False Ceilings, Concealed Ceiling Systems.

 

 

No. of Employees :

100  (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated on 6th July, 2006. It is wholly owned subsidiary of BGA Holdings Limited, Malaysia. It has moderate track record.

 

The company is continuously incurring accumulated losses from its operations. There is unfavorable gap between trade receivables and trade payables.

 

However, trade relations are fair. Business is active. Payment are slow but correct.

 

The company can be considered for business dealings with some cautions.

 

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 PARTED BY

 

Name :

Ms. Rinku Singhania

Designation :

Account Manager

Contact No.:

91-124-4788888

Date :

10.11.2015

 

 

LOCATIONS

 

Registered Office :

A-85, Ground Floor, Okhla Industrial Area, Phase II, New Delhi – 110020, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

sadhna.bahri@usgboral.com

Kaushik.sarkar@usglobal.com

Location:

Owned

 

 

Corporate Office:

Vipul Trade Centre, 6th Floor, 610/613, Sona Road, Gurgaon, Haryana, India

Tel. No.:

91-124-4788888

 

 

Factory:

Alwar, Rajasthan, India

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Frederic De Rougemont

Designation :

Director

Address :

A-3A-2, One Menerung, 1 Jalan Menerung, Bkt Bandaraya, Kuala Lumpur, 59100, Malaysia

Date of Birth/Age :

18.10.1958

Date of Appointment :

07.09.2009

DIN No.:

02752356

 

 

Name :

Paul Stanton Monzella

Designation :

Director

Address :

52, Jalan Beka,Bukit Damansara, 50490, Kuala Lampur, Wilayah Persekutuan, Malasiya, 000, Malaysia

Date of Birth/Age :

07.02.1960

Date of Appointment :

20.08.2014

DIN No.:

06952719

 

 

Name :

Koushik Ananda Sarkar

Designation :

Additional director

Address :

F 112 Block No. F, Richmond Park, Phase 4 DLF City, Gurgaon - 122001, Haryana, India

Date of Birth/Age :

28.05.1962

Date of Appointment :

03.03.2014

DIN No.:

06674620

 

 

KEY EXECUTIVES

 

Name :

Sadhna Bahri

Designation :

Secretary

Address :

House No. 624, IIIrd Floor, Gali NO.6, Govind Puri, New Delhi - 110019, India

Date of Birth/Age :

12.08.1986

Date of Appointment :

02.08.2010

PAN No:

AKHPB5454A

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

China Plasterboard Corporation, British Virgin Island

 

1

BGA Holdings Limited, Malaysia

 

112514499

Total

 

112514500

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

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 :

Manufacture of Timber, Plywood and Planks, Gypsum Boards, False Ceilings, Concealed Ceiling Systems.

 

 

Products :

  • Timber
  • Plywood and Planks
  • Gypsum Boards
  • False Ceilings
  • Concealed Ceiling Systems

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Vietnam

 

 

Terms :

 

Selling :

Cash and Credit (30,60,90 Days)

 

 

Purchasing :

Cash and Credit (30,60,90 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 :

100 (Approximately)

 

 

Bankers :

Banker Name

Standard Chartered Bank

Branch Address

Sector 24, Gurgaon, Haryana, India 

Person Name (With Designation)

Not Available

Contact Number

91-11-39404444 (Ringing)

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

Auditors :

 

Name :

B S R and Company

Chartered Accountant

Address :

Building No 10, 8th Floor, Tower-B, DLF Cyber City, Phase II

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

AAIFB0630K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • BGA Holdings Limited (formerly known as Lafarge Boral Gypsum In Asia)

 

 

Ultimate Holding company:

  • Boral Gypsum Asia Sdn Bhd

 

 

Fellow subsidiaries:

  • Boral Gypsum Korea Company Limited
  • PT Petrojaya Boral Plasterboard
  • The Siam Gypsum Industry (Saraburi)
  • Boral Plasterboard, Phillipines
  • Boral Plasterboard (Shanghai) Company Limited
  • Boral Plasterboard (Malaysia) SDN BHD
  • Boral Middle East (F.Z.E)
  • The Siam Gypsum Industry (Songkhala)
  • Boral Gypsum Vietnam Company Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

115000000

Equity Shares

Rs.10/- each

Rs. 1150.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

112514500

Equity Shares

Rs.10/- each

Rs. 1125.145 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

1125.145

1125.145

891.820

(b) Reserves & Surplus

(642.279)

(564.158)

(516.192)

(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)

482.866

560.987

375.628

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

268.980

(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

5.701

5.081

3.732

Total Non-current Liabilities (3)

5.701

5.081

272.712

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

115.389

82.021

30.599

(b) Trade payables

178.194

171.937

197.411

(c) Other current liabilities

62.659

59.048

81.906

(d) Short-term provisions

0.250

0.231

0.128

Total Current Liabilities (4)

356.492

313.237

310.044

 

 

 

 

TOTAL

845.059

879.305

958.384

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

490.415

524.001

530.436

(ii) Intangible Assets

0.000

0.158

0.485

(iii) Capital work-in-progress

0.990

0.619

26.498

(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

43.134

46.097

21.563

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

534.539

570.875

578.982

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

171.818

192.776

185.560

(c) Trade receivables

50.524

53.349

66.747

(d) Cash and cash equivalents

13.056

6.740

57.173

(e) Short-term loans and advances

74.851

55.294

69.922

(f) Other current assets

0.271

0.271

0.000

Total Current Assets

310.520

308.430

379.402

 

 

 

 

TOTAL

845.059

879.305

958.384

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1063.174

1080.141

1294.225

 

Other Income

 

 

 

 

TOTAL

1063.174

1080.141

1294.225

 

 

 

 

 

Less

EXPENSES

1141.296

1131.251

1385.105

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(78.122)

(51.110)

(90.880)

 

 

 

 

 

Less

TAX

0.000

(3.144)

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(78.122)

(47.966)

(90.880)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(564.157)

(516.191)

(425.311)

 

 

 

 

 

 

Balance Carried to the B/S

(642.279)

(564.157)

(516.191)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.69 

NA 

NA 

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1080.000

 

The above information has been parted by Ms Rinku Singhania

 


 

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

(13.702)

(48.130)

77.768

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

-9.26

-5.82

-9.75

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

-0.16

-0.09

-0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.24

0.15

0.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.98

1.22

 

 

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

891.820

1125.145

1125.145

Reserves & Surplus

(516.192)

(564.158)

(642.279)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

375.628

560.987

482.866

 

 

 

 

long-term borrowings

268.980

0.000

0.000

Short term borrowings

30.599

82.021

115.389

Total borrowings

299.579

82.021

115.389

Debt/Equity ratio

0.798

0.146

0.239

 

 

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)

Total Income

1294.225

1080.141

1063.174

 

 

(16.541)

(1.571)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1294.225

1080.141

1063.174

Profit

(90.880)

(47.966)

(78.122)

 

(7.02%)

(4.44%)

(7.35%)

 

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 four 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

 

NOTE:

 

 

·         INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

NEW PROJECTS, EXPANSION AND DIVERSIFICATION

 

The Company is continuously working towards improving the production methods and capacities, increasing product range and effective utilization of available resources and increasing its overall productivity.

 

During the period, the Company had substantially improved its processes and was able to increase its production volumes. With the continuous efforts and innovative thinking the Company has been able to achieve better thermal ad electric efficiency which positively resulted into improved production volumes and they were able to produce beyond the installed capacity of 8 Meter square while ensuring the improved product quality.

 

During the period, the Company has developed a new type of filter bags used for calcination process. The successful implementation of these new bags has reduced the frequent changeover of the bags during calcinations process as part of its manufacturing process and resulted into long life of bags and cost reduction. This is again one of the leading example for company?s continuous effort and innovative thinking which actually lead to better solutions and overall good for Environment and society at Large.

 

The Company has further developed some new products in the given year and resultant increased its product range for its valuable customer. The said new/extended product range includes various products which are customised according to the advance business needs of the industry.

 

BACKGROUND

 

Subject was incorporated on 6 July, 2006 under the Companies Act, 1956. The Company commenced commercial production of Gypsum Boards with effect from 1 June, 2008 and metal studs with effect from 1 January, 2009 at its manufacturing facility at Khuskhera, Rajasthan. The Company’s revenues arise from sale of manufactured products (manufactured at the Company’s plant in Rajasthan) and traded products imported mainly from group companies.

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Other loans and advances, others

115.389

82.021

Total

115.389

82.021

 

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.66.14

UK Pound

1

Rs.100.55

Euro

1

Rs.71.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

 

32

 

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.