MIRA INFORM REPORT

 

 

Report No. :

346627

Report Date :

27.10.2015

 

IDENTIFICATION DETAILS

 

Name :

ZENARA PHARMA PRIVATE LIMITED (w.e.f. 23.07.2008)

 

 

Formerly Known As :

DANMED PHARMACEUTICALS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 83/B, 84, 87-96, Phase-III, IDA, Cherlapally, Hyderabad-500051, Telangana

Tel. No.:

91-40-27260848

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.03.2004

 

 

Com. Reg. No.:

042894

 

 

Capital Investment / Paid-up Capital :

Rs. 334.934 Million

 

 

CIN No.:

[Company Identification No.]

U24239TG2004PTC042894

 

 

IEC No.:

0904005089

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCD9399K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Drug Formulations for Nicotine Replacement Therapy. 

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 334400

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company and it having a moderate track record.

 

The rating is constrained on account of company’s weak financial risk profile marked by below average operational performance and huge accumulated losses incurred by the company.

 

Rating is further constrained as company has incurred loss from its operation, which has accumulated over the years and resulting in deterioration of the capital structure of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealing with some caution.

 

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 DECLINED

 

MANAGEMENT NON-COOPERATIVE

 

(Contact No: 91-40-27260848)

 

 

LOCATIONS

 

Registered Office :

Plot No. 83/B, 84, 87-96, Phase-III, IDA, Cherlapally, Hyderabad-500051, Telangana, India

Tel. No.:

91-40-27260848

Fax No.:

91-40-27260830

E-Mail :

raghavan@zenara.co.in

ajay.swengly@zenara.com

Website :

http://www.zenara.com

 

 

DIRECTORS

 

AS ON 18.09.2014

 

Name :

Mr. Gandarvakottai Rangaswamy Srinivasa Raghavan

Designation :

Director

Address :

43, Sagar Tarang, 81/83 Bhulabhai Desai Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

23.08.1965

Date of Appointment :

13.12.2012

DIN No.:

01855204

 

 

Name :

Mr. William Merwin Haskel

Designation :

Director

Address :

93, Bernard Drive, Basking Ridge, New Jersey – 0719202695, United States of America

Date of Birth/Age :

25.03.1961

Date of Appointment :

15.05.2012

DIN No.:

03620379

 

 

Name :

Mr. Steven Mark Klosk

Designation :

Director

Address :

852, High Woods DR, Franklin Lakes, New Jersey – 074172257, United States of America

Date of Birth/Age :

25.03.1961

Date of Appointment :

15.05.2012

DIN No.:

03620382

 

 

Name :

Mr. Gregory Paul Sargen

Designation :

Director

Address :

26, Crest Drive, Basking Ridge, New Jersey – 0719202695, United States of America

Date of Birth/Age :

16.06.1965

Date of Appointment :

15.05.2012

DIN No.:

03620384

 

 

KEY EXECUTIVES

 

Name :

Mr. Phani Kumar Ganapavarapu

Designation :

Manager

Address :

Plot No. 86,87 Sai Purnodaya Abode, SBI Colony, Gandhi Nagar, Hyderabad- 500080, Andhra Pradesh, India

Date of Birth/Age :

14.06.1979

Date of Appointment :

17.07.2014

PAN No.:

AGOPG1108R

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 18.09.2014

 

Names of Shareholders

 

No. of Shares

 

Nulife (Cyprus) Limited

 

16411151

Zenara Pharma Limited

 

10

Camzena Holdings Limited, Mauritius

 

17082258

Total

 

33493419

 

AS ON 20.02.2015

 

Names of Allottee

 

No. of Shares

 

Camzena Holdings Limited, Mauritius

 

1785748

Total

 

1785748

 

AS ON 02.07.2015

 

Names of Allottee

 

No. of Shares

 

Camzena Holdings Limited, Mauritius

 

1062813

Total

 

1062813

 

 

AS ON 18.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Drug Formulations for Nicotine Replacement Therapy. 

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS: NOT AVAILABLE

 


 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

The South Indian Bank Limited

Branch:

Industrial Finance Branch, 110 Raheja Towers, Anna Salai, Chennai - 600002, Tamilnadu, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Other loans and advances

0.553

0.834

 

 

 

Total

0.553

0.834

 

Banking Relations :

--

 

 

Auditors :

 

Name :

MZSK and Associates

Chartered Accountants

Address :

Suite 211, White House, Second Block, Second Floor, Begumpet, Hyderabad-500016, Telangana, India

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

AACFK3470E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Zenara Pharma Limited (UK), United Kingdom

 

 

Associates :

Nulife(Cyprus) Limited, Mauritius

 

 

CAPITAL STRUCTURE

 

AFTER 18.09.2014

 

Authorised Capital : Rs. 500.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 407.010 Million

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

38,000,000

Equity Shares

Rs. 10/- each

Rs. 380.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

33,493,419

Equity Shares

Rs. 10/- each

Rs. 334.934 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

334.934

334.934

334.934

(b) Reserves & Surplus

(217.883)

(139.971)

(75.736)

(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)

117.051

194.963

259.198

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.553

0.834

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

160.653

72.595

10.349

(d) long-term provisions

3.612

2.490

2.131

Total Non-current Liabilities (3)

164.818

75.919

12.480

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

33.664

3.887

3.620

(c) Other current liabilities

27.849

18.016

10.670

(d) Short-term provisions

14.137

2.672

1.538

Total Current Liabilities (4)

75.650

24.575

15.828

 

 

 

 

TOTAL

357.519

295.457

287.506

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

188.679

191.586

186.483

(ii) Intangible Assets

38.666

31.064

31.640

(iii) Capital work-in-progress

6.439

0.000

0.000

(iv) Intangible assets under development

23.911

23.821

18.893

(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

15.484

16.027

19.932

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

273.179

262.498

256.948

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

43.739

22.534

14.174

(c) Trade receivables

23.189

3.685

1.489

(d) Cash and cash equivalents

3.628

0.401

10.447

(e) Short-term loans and advances

13.393

6.077

4.231

(f) Other current assets

0.391

0.262

0.217

Total Current Assets

84.340

32.959

30.558

 

 

 

 

TOTAL

357.519

295.457

287.506

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

104.002

10.284

44.042

 

 

Other Income

1.980

3.660

2.670

 

 

TOTAL                                    

105.982

13.944

46.712

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

183.894

78.179

89.999

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(77.912)

(64.235)

(43.287)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

7.234

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(77.912)

(64.235)

(50.521)

 

 

 

 

 

 

Earnings/ (Loss)  Per Share (Rs.)

(2.33)

(1.92)

(1.51)

 

 

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 Flow from (used in) Operations

NA

(64.235)

(43.287)

 


 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(74.91)

(624.61)

(114.71)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(23.81)

(23.65)

(16.12)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.67)

(0.33)

(0.17)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.11

1.34

1.93

 

 

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

334.934

334.934

334.934

Reserves & Surplus

(75.736)

(139.971)

(217.883)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

259.198

194.963

117.051

 

 

 

 

Long-term borrowings

0.000

0.834

0.553

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.834

0.553

Debt/Equity ratio

0.000

0.004

0.005

 

 

 

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

44.042

10.284

104.002

 

 

(76.650)

911.299

 

 

 

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

44.042

10.284

104.002

Profit

(50.521)

(64.235)

(77.912)

 

(114.71%)

(624.61%)

(74.91%)

 

 


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

No

8

Designation of contact person

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

FINANCIAL REVIEW

 

This year there is a surge in the business owing to contract manufacturing opportunity from Mylan for Omeprazole Capsules. The directors expect this business to grow in the coming years.

 

BUSINESS REVIEW

 

Plans for increase of business are advancing, and with some orders coming in, there is optimism about the future. The Directors are exploring various additional ways to improve the Company’s business prospects. Plans for product diversification, new tie-ups and over-all improvement of internal processes are at an advanced stage. With the Indian economy showing no more than slow recovery, there is cautious optimism about the business prospects of the company. However, the Directors have faith in the fundamentals of the company and are aggressively working to maximize opportunities to jumpstart business.

 

BACKGROUND

 

Subject was incorporated on 18th March, 2004. The Company is presently engaged in the manufacture of drug formulations for Nicotine Replacement Therapy and also is in to contract manufacturing. The Company’s corporate office is located in Cherlapally, Hyderabad .


FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

·         Other Equipments

 

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. 64.96

UK Pound

1

Rs. 99.55

Euro

1

Rs. 71.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

--

--CREDIT LINES

1~10

3

--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

 

26

 

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.