MIRA INFORM REPORT

 

 

Report No. :

344933

Report Date :

12.10.2015

 

IDENTIFICATION DETAILS

 

Name :

WEST COAST POLYCHEM PRIVATE LIMITED (w.e.f. 21.03.2003)

 

 

Formerly Known As :

WEST COAST adhesives PRIVATE LIMITED

 

 

Registered Office :

136, Tardeo Road, Hind Rubber Building, Mumbai – 400034, Maharashtra

Tel. No.:

91-22-23543471/ 23513754

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.08.1992

 

 

Com. Reg. No.:

11-068258

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Million

 

 

CIN No.:

[Company Identification No.]

u25190mh1992ptc068258

 

 

IEC No.:

0392059738

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

mumw023958

 

 

PAN No.:

[Permanent Account No.]

AAACW0529R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Distributor of Synthetic Adhesives, Rubber Chemicals, Synthetic Rubber and Compound, Polyurethane Rubber and Cast Polyurethanes.

 

 

No. of Employees :

36 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

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 was established in the year 1992 and it is a manufacturer and distributor of synthetic adhesives, rubber chemicals, synthetic rubber and compound, polyurethane rubber and cast polyurethanes.

 

For the financial year ended 2014, company possesses average operational performance and it has achieved 12.17% growth in its net profit profile during the year under a review.

 

Rating derive strength from extensive industry experience promoters backed by long track record company’s operations along with above average financial base and sound gap between trade payables to its receivables.

 

Rating strength partially offset by moderately leverage balance sheet profile and moderate debt protection indictors of the company.

 

Trade relations are reported as fair. Payment terms are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and condition.

 

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

 

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 :

Mr. Vinod Parmar

Designation :

Head Accountant

Contact No.:

91-22-23513754

Date :

10.10.2015

 

 

LOCATIONS

 

Registered Office :

136, Tardeo Road, Hind Rubber Building, Mumbai – 400034, Maharashtra, India

Tel. No.:

91-22-23543471/ 23513754

Fax No.:

91-22-23523360

E-Mail :

sales@westcoastpolychem.com

wcpl@vsnl.com

accounts@westcoastpolychem.com

tardeo@vsnl.com

uttam@westcoastpolychem.com

Website :

www.westcoastpolychem.com 

Area :

2000 sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Factory:

Plot No. A-753, TTC Industrial Area, MIDC, Navi Mumbai – 400705, Maharashtra India

Tel. No.:

91-22-27780102

Fax No.:

91-22-27780726

 

 

Branch Office :

Plot No. 27/38, Luxmi Ratan Compound, Industrial Area, Faridabad – 121001, Haryana, India

Tel. No.:

91-129-4313517

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Uttamkumar Kishorechandra Jhunjhunwalla

Designation :

Director

Address :

41, Panorama, 203, Walkeshwar Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

02.05.1967

Qualification :

B.Com, MBA

Date of Appointment :

24.08.1992

DIN No. :

01262588

 

 

Name :

Mr. Bharatendu Kishorechandra Jhunjhunwalla

Designation :

Director

Address :

11, Panorama, 203, Walkeshwar Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

14.12.1974

Qualification :

B. Com

Date of Appointment :

03.03.2010

DIN No. :

02132730

 

 

KEY EXECUTIVES

 

Name :

Mr. Parmar

Designation :

Head Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

 

Uttam Jhunjhunwalla

90000

Kishorechandra Jhunjhunwalla

71000

Radha Jhunjhunwala

75000

Uttam Jhunjhunwalla (HUF)

2500

Bharat Jhunjhunwalla

75000

Shefali Jhunjhunwalla

75000

Kishorechandra Jhunjhunwalla (HUF)

2500

Kishorechandra Jhunjhunwalla (HUF)

12500

Spersh Finance and Investments Private Limited, India

77500

Aparna Jhujhunwala

5000

Bharat Jhunjhunwalla (HUF)

4500

Varun Jhunjhunwalla

9500

Total

500000

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

15.50

Directors or relatives of Directors

84.50

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Distributor of Synthetic Adhesives, Rubber Chemicals, Synthetic Rubber and Compound, Polyurethane Rubber and Cast Polyurethanes.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Material

Countries :

·         China

·         United Kingdom

 

 

Terms :

 

Selling :

Cash / L/C / Credit

 

 

Purchasing :

Cash / L/C / Credit

 

 

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 :

Wholesalers, Retailers and Manufacturer

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 :

36 (Approximately)

 

 

Bankers :

 

Banker Name :

Bank of Baroda

Branch Address :

Nariman Point Branch, Foreshore Building, Gen Bhosale Marg, Nariman point, Mumbai – 400 021, Maharashtra, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

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

 

·         HDFC Bank Limited

·         ICICI Bank Limited

·         Bank of Baroda, International Business Branch, Foreshore Building, Gen Bhosale Marg, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Term Loan from Bank

(Secured Against Hypothecation of Vehicle)

0.233

0.492

 

 

 

SHORT TERM BORROWINGS

 

 

From Banks

 

 

Bank of Baroda

(Secured Against Stock and Debtors)

24.875

16.887

Total

25.108

17.379

 

Auditors :

 

Name :

Prajapati and Associates

Chartered Accountants

Address :

103, Sakhi Apartments, M.G. Road, Kandivali (West), Mumbai – 400067, Maharashtra India

Tel. No.:

91-22-28654935/ 28610817

Mob. No.:

91-9324654935

E-mail:

prajapati.ca@gmail.com

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

AAEFP5836B

 

 

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

 

 

 

 

1,500,000

Equity Shares

Rs.10/- each

Rs. 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs.10/- each

Rs. 5.000 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

5.000

5.000

5.000

(b) Reserves & Surplus

23.758

20.669

17.940

(c) Money received against Share Warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

10.000

10.000

Total Shareholders’ Funds (1) + (2)

28.758

35.669

32.940

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term Borrowings

66.512

52.444

42.464

(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)

66.512

52.444

42.464

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short Term Borrowings

24.875

16.887

4.488

(b) Trade Payables

12.695

11.440

12.276

(c) Other Current Liabilities

8.170

8.137

7.638

(d) Short-term Provisions

6.707

7.405

8.071

Total Current Liabilities (4)

52.447

43.869

32.473

 

 

 

 

TOTAL

147.717

131.982

107.877

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible Assets

33.561

30.167

6.503

(ii) Intangible Assets

0.131

0.155

0.183

(iii) Capital Work-in-Progress

0.000

3.216

3.003

(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

0.063

0.003

0.184

(e) Other Non-current Assets

0.504

0.437

10.475

Total Non-Current Assets

34.259

33.978

20.348

 

 

 

 

(2) Current assets

 

 

 

(a) Current Investments

0.000

0.000

0.000

(b) Inventories

48.087

35.979

39.932

(c) Trade Receivables

51.554

49.613

36.489

(d) Cash and Cash Equivalents

3.918

3.130

0.867

(e) Short-term Loans and Advances

2.961

1.842

1.305

(f) Other Current Assets

6.938

7.440

8.936

Total Current Assets

113.458

98.004

87.529

 

 

 

 

TOTAL

147.717

131.982

107.877

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

220.000

(Approximately)

NA

NA

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

4.635

4.132

4.838

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9.27

8.26

9.67

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

240.000

 

Expected Sales (2015-2016) : Rs.280.000 Million

 

The above information has been parted by Mr. Vinod Parmar (Head Accountant)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

 

 

 

HDFC Bank Limited

0.000

0.136

Kotak Mahindra Prime Limited

0.256

0.231

 

Total

0.256

0.367

0.307

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

 

31.03.2012

 

 

 

 

 

 Debt Equity Ratio

(Total Debt/Networth)

 

3.18

1.94

1.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.16

2.23

2.70

 

 

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

5.000

5.000

5.000

Reserves & Surplus

17.940

20.669

23.758

 Share Application money pending allotment

10.000

10.000

0.000

Net worth

32.940

35.669

28.758

 

 

 

 

long-term borrowings

42.464

52.444

66.512

Short term borrowings

4.488

16.887

24.875

Current maturities of long-term debts

0.307

0.367

0.256

Total borrowings

47.259

69.698

91.643

Debt/Equity ratio

1.435

1.954

3.187

 

 

 

 

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

Yes

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

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 two years

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

Yes

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10073240

12/09/2007

5,000,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH, FORESHORE BLDG, GEN BHOSALE MARG, NARIMAN POINT, MUMBAI, Maharashtra - 400021, INDIA

A25769779

2

10069230

14/08/2007

1,400,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH,, FORESHORE BLDG, GEN BHOSALE MARG, NARIMAN POINT,, MUMBAI, Maharashtra - 400021, INDIA

A23767106

3

10050711

08/08/2013 *

40,000,000.00

BANK OF BARODA

NARIMAN POINT BRANCH,, FORESHORE BLDG, GEN BHOSALE MARG, NARIMAN POINT,, MUMBAI, Maharashtra - 400021, INDIA

B86103173

4

10050713

08/08/2013 *

40,000,000.00

BANK OF BARODA

NARIMAN POINT BRANCH,, FORESHORE BLDG, GEN BHOSAL 
E MARG, NARIMAN POINT,, MUMBAI, Maharashtra - 4000 
21, INDIA

B85516946

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

Interest Bearing

27.871

27.367

Non-Interest Bearing

38.408

24.585

Total

66.279

51.952

 

 

FIXED ASSETS

 

Tangible Assets

·         Air Conditioner

·         Laboratory Equipments

·         Computer

·         Electrical Installation

·         Factory Building

·         Factory Land at MIDC

·         Lease Hold Land

·         Fire Extinguisher

·         Furniture and Fixture

·         Vehicles

·         Motor Car

·         Motor Cycle

·         Delivery Van

·         Office Equipment

 

Intangible Assets

·         Software

·         Technical Know-How

·         Capital WIP

 


 

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.64.78

UK Pound

1

Rs.99.54

Euro

1

Rs.73.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK

 


 

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

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

41

 

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.