|
Report No. : |
340445 |
|
Report Date : |
12.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
SHARDA CROPCHEM LIMITED (w.e.f.18.09.2013) |
|
|
|
|
Formerly Known
As : |
SHARDA CROPCHEM PRIVATE LIMITED (w.e.f.18.09.2013) SHARDA WORLDWIDE EXPORTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Domnic Holm, 29th Road, Bandra (West), Mumbai - 400050,
Maharashtra |
|
Tel. No.: |
91-22-66782800 / 66782828 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
12.03.2004 |
|
|
|
|
Com. Reg. No.: |
11-145007 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.902.205 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L51909MH2004PLC145007 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMS36859E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAICS0137P |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Subject is engaged in exports of Agro chemicals – technical grade and formulations and also exports Conveyor belts, Rubber belts/sheet, Dyes and Dye intermediates and other products worldwide. |
|
|
|
|
No. of Employees
: |
127 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (74) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2004 and it deal in generic agrochemicals,
dyes and dye intermediates. Subject is a well-established company having fine
track record. For the financial year ended 2015, company possesses healthy
operational performance and it has achieved revenue growth of 42.31% along
with decent profit margins at 12.71% during a year under a review. Rating also takes into consideration company’s strong operating
efficiencies along with healthy financial risk profile backed by its adequate
networth base and decent debt protection metrics. Trade relations are reported as fair. Payments are reported to be
regular and as per commitment. In view of aforesaid, 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating=A1 |
|
Rating Explanation |
Very Strong degree of safety and carry lowest credit risk |
|
Date |
18.02.2015 |
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
Management Non-Cooperative (Tel No.:91-22-66782800)
LOCATIONS
|
Registered/ Corporate Office : |
Domnic Holm, 29th Road, Bandra (West), Mumbai - 400050,
Maharashtra, India |
|
Tel. No. : |
91-22-66782800 / 66782828 |
|
Fax No. : |
91-22-66782828/ 66782808 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 31.03.2015
|
Name : |
Mr. Ramprakash Vilasrai Bubna |
|
Designation : |
Managing Director |
|
Address : |
501, Pleasant Park, 5th Floor, 24th Road, Bandra (West), Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
20.07.1946 |
|
Qualification : |
B. Tech |
|
Date of Appointment : |
01.01.2014 |
|
PAN No.: |
AACPB6260D |
|
DIN No. : |
00136568 |
|
|
|
|
Name : |
Mrs. Sharda Ramprakash Bubna |
|
Designation : |
Whole Time Director |
|
Address : |
Flat No.501, Pleasant Park, 5th Floor, 24th Road, Bandra (West), Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
04.05.1953 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
01.01.2014 |
|
PAN No. : |
AACPB5921B |
|
DIN No. : |
00136760 |
|
|
|
|
Name : |
Mr. Ashish Ramprakash Bubna |
|
Designation : |
Whole Time Director |
|
Address : |
501, Pleasant Park, 5th Floor, 24th Road, Bandra (West), Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
09.10.1972 |
|
Qualification : |
B.Com |
|
Date of Appointment : |
01.01.2014 |
|
PAN No. : |
AACPB5507B |
|
DIN No. : |
00945147 |
|
|
|
|
Name : |
Mr. Manish Ramprakash Bubna |
|
Designation : |
Director |
|
Address : |
Flat No.501, Pleasant Park, 5th Floor, 24th Road, Bandra (West), Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
30.06.1974 |
|
Qualification : |
B.Tech |
|
Date of Appointment : |
01.01.2014 |
|
PAN No. : |
AAAPB9774C |
|
DIN No. : |
00137394 |
|
|
|
|
Name : |
Mr. Swaminathan Sundararajan Mittur |
|
Designation : |
Independent Director |
|
Address : |
Flat 11, 248, Aswarooda, T.T.K. Salai, Alwarpet, Chennai – 600004, Tamilnadu, India |
|
Date of Birth/Age : |
15.03.1950 |
|
Qualification : |
Post-Graduate in Economics |
|
Date of Appointment : |
09.08.2014 |
|
DIN No. : |
00169775 |
|
|
|
|
Name : |
Mrs. Urvashi Saxena |
|
Designation : |
Independent Director |
|
Address : |
2602, Light Bridge, Hiranandani Meadows, Gladys Alwares Road, Thane (West) – 400610, Maharashtra, India |
|
Date of Birth/Age : |
14.06.1945 |
|
Qualification : |
L.L.B. |
|
Date of Appointment : |
09.08.2014 |
|
DIN No. : |
02021303 |
|
|
|
|
Name : |
Mr. Shitin Dayalji Desai |
|
Designation : |
Independent Director |
|
Address : |
Flat 6A, 6th Floor, 11, L.D. Ruparel Marg, Malabar Hill, Mumbai – 400006, Maharashtra, India |
|
Date of Birth/Age : |
20.03.1947 |
|
Date of Appointment : |
09.08.2014 |
|
DIN No. : |
00009905 |
|
|
|
|
Name : |
Mr. Shobhan Madhukant Thakore |
|
Designation : |
Independent Director |
|
Address : |
Flat No. B-114, Floor 11, Plot 696-B, Somerset House, 61-G, Off Bhulabhai Desai Road, Mumbai - 400026, Maharashtra, India |
|
Date of Birth/Age : |
03.07.1947 |
|
Date of Appointment : |
09.08.2014 |
|
DIN No. : |
00031788 |
|
|
|
|
Name : |
Mr. Perumal Ramamurthy Srinivasan |
|
Designation : |
Independent Director |
|
Address : |
25A, Belvedere Court, Sane Guruji Marg, Mumbai – 400011, Maharashtra,
India |
|
Date of Birth/Age : |
01.06.1965 |
|
Date of Appointment : |
09.08.2014 |
|
DIN No. : |
00365025 |
KEY EXECUTIVES
|
Name : |
Mr. Ramprakash Vilasrai Bubna |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. Jetkin Gupta |
|
Designation : |
Company Secretary and Compliance Officer |
|
Address : |
E – 2, Juhu Apartmnet, Juhu Road, Santacruz (West), Mumbai – 400049,
Maharashtra, India |
|
Date of Birth/Age : |
13.07.1987 |
|
Date of Appointment : |
23.02.2011 |
|
PAN No. : |
ALEPG6217E |
|
|
|
|
Name : |
Mr. Gautam Arora |
|
Designation : |
Chief Financial Officer |
|
Address : |
29/21, Sagarkiran, H.I.G. Complex, Bandra Reclamation, Mumbai –
400050, Maharashtra, India |
|
Date of Birth/Age : |
08.01.1968 |
|
Date of Appointment : |
23.02.2011 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.06.2015
|
Category of Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No.
Shares |
|
|
||
|
(A) Shareholding of Promoter and Promoter Group |
||
|
|
|
|
|
|
67665371 |
75.00 |
|
|
67665371 |
75.00 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
67665371 |
75.00 |
|
(B) Public Shareholding |
||
|
|
|
|
|
|
11194649 |
12.41 |
|
|
140743 |
0.16 |
|
|
6307650 |
6.99 |
|
|
17643042 |
19.56 |
|
|
|
|
|
|
1200150 |
1.33 |
|
|
|
|
|
|
2956765 |
3.28 |
|
|
596541 |
0.66 |
|
|
158626 |
0.18 |
|
|
108831 |
0.12 |
|
|
49795 |
0.06 |
|
|
4912082 |
5.44 |
|
Total Public shareholding (B) |
22555124 |
25.00 |
|
Total (A)+(B) |
90220495 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
90220495 |
100.00 |

Shareholding of securities (including shares, warrants,
convertible securities) of persons belonging to the category Promoter and
Promoter Group
|
Sl.No. |
Name of the
Shareholder |
Details of Shares held |
|
|
No. of Shares held |
As a % of grand
total |
||
|
1 |
Ashish Ramprakash Bubna |
15179990 |
16.83 |
|
2 |
Manish Ramprakash Bubna |
15179990 |
16.83 |
|
3 |
Ramprakash Vilasrai Bubna |
14152686 |
15.69 |
|
4 |
Sharda Ramprakash Bubna |
14152685 |
15.69 |
|
5 |
Seema Ashish Bubna |
4500000 |
4.99 |
|
6 |
Anisha Manish Bubna |
4500000 |
4.99 |
|
7 |
Ashish Ramprakash Bubna |
10 |
0.00 |
|
8 |
Manish Ramprakash Bubna |
10 |
0.00 |
|
|
Total |
67665371 |
75.00 |
Shareholding of securities (including shares, warrants,
convertible securities) of persons belonging to the category Public and holding
more than 1% of the total number of shares
|
Sl. No. |
Name of the
Shareholder |
No. of Shares held |
Shares as % of Total No. of Shares |
|
|
1 |
HDFC Trustee Company Limited HDFC Prudence Fund |
2220166 |
2.46 |
|
|
2 |
DSP Blackrock Micro Cap Fund |
2127174 |
2.36 |
|
|
3 |
DSP Blackrock 3 Years Close Ended Equity Fund |
1091559 |
1.21 |
|
|
4 |
SBI Magnum Midcap Fund |
1281001 |
1.42 |
|
|
5 |
Goldman Sachs India Fund Limited |
1713585 |
1.90 |
|
|
6 |
Pinebridg Investments GF Mauritius Limited |
1381444 |
1.53 |
|
|
|
Total |
9814929 |
10.88 |
Details of Locked-in Shares
|
Sl. No. |
Name of the
Shareholder |
No. of Shares |
Locked-in Shares as % of |
|
1 |
Manish Ramprakash Bubna |
10510976 |
11.65 |
|
2 |
Ashish Ramprakash Bubna |
10510976 |
11.65 |
|
3 |
Ramprakash Vilasrai Bubna |
9799650 |
10.86 |
|
4 |
Sharda Ramprakash Bubna |
9799650 |
10.86 |
|
5 |
Manish Ramprakash Bubna |
4669014 |
5.18 |
|
6 |
Ashish Ramprakash Bubna |
4669014 |
5.18 |
|
7 |
Anisha Manish Bubna |
4500000 |
4.99 |
|
8 |
Seema Ashish Bubna |
4500000 |
4.99 |
|
9 |
Ramprakash Vilasrai Bubna |
4353036 |
4.82 |
|
10 |
Sharda Ramprakash Bubna |
4353036 |
4.82 |
|
11 |
Ashish Ramprakash Bubna |
10 |
0.00 |
|
12 |
Manish Ramprakash Bubna |
10 |
0.00 |
|
|
Total |
67665371 |
75.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in exports of Agro chemicals – technical grade and formulations and also exports Conveyor belts, Rubber belts/sheet, Dyes and Dye intermediates and other products worldwide. |
||||||||
|
|
|
||||||||
|
Products : |
Agrochemicals : Insecticides, Herbicides, Fungicides and Biocides Belts : Conveyor Belts, V Belts and Timing Belts Others : Dyes and Dye Intermediates and General Chemicals |
||||||||
|
|
|
||||||||
|
Brand Names : |
Not Available |
||||||||
|
|
|
||||||||
|
Agencies Held : |
Not Available |
||||||||
|
|
|
||||||||
|
Exports : |
Not Available |
||||||||
|
|
|
||||||||
|
Imports : |
Not Available |
||||||||
|
|
|
||||||||
|
Terms : |
Not Available |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
127 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
Note: Buyer’s Credit is secured against hypothecation of stocks meant for exports and book debts. The Buyer’s credit is further secured by personal guarantees of four directors of the Company and by a lien on fixed deposits placed by two directors of the Company with the bank. The Buyer’s credit carries interest @ LIBOR plus 1.00% p.a. |
|
|
|
|
Auditors : |
|
|
Name : |
S.R Batliboi and Company LLP Chartered Accountants |
|
Address : |
14th Floor, The Ruby, 29, Senapati Bapat Marg, Dadar (West), Mumbai – 400028, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
ACHFS9180N |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Subsidiaries: |
|
|
|
|
|
Stepdown
subsidiaries (w.e.f 30.09.2013) |
|
|
|
|
|
Stepdown
subsidiaries (w.e.f 13.11.2013) |
|
|
|
|
|
Stepdown
subsidiaries (w.e.f 07.01.2014) |
|
|
|
|
|
Associate: |
|
CAPITAL STRUCTURE
As on 31.03.2015
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
105,000,000 |
Equity Shares |
Rs.10/- each |
Rs.1050.000Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
90,220,495 |
Equity Shares |
Rs.10/- each |
Rs.902.205 Million |
|
|
|
|
|
Reconciliation of
shares outstanding at the beginning and at the end of the reporting year
Equity shares
|
Particulars |
31.03.2015 |
|
|
No. of Shares |
(Rs. in Million) |
|
|
At the beginning of the year |
90,220,495 |
9,02.205 |
|
Outstanding at the end of the year |
90,220,495 |
9,02.205 |
Terms/rights attached
to equity shares
The Company has only one class of equity shares having par value of Rs.10 per share. Each holder of equity shares is entitled to one vote per share. The Company declares and pays dividend in Indian rupees. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting.
In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.
Aggregate number of
bonus shares issued during the period of five years immediately preceding the
reporting date:
|
Particulars |
31.03.2015 |
|
|
No. of Shares |
|
Equity shares allotted as fully paid bonus shares by capitalization of securities premium (in FY 2011-12). |
72,176,396 |
Details of
shareholders holding more than 5% shares in the company
|
Name of the
shareholder |
31.03.2015 |
|
|
No. of Shares |
% holding in the class |
|
|
Ramprakash V. Bubna |
14152686 |
15.69% |
|
Sharda R. Bubna |
14152686 |
15.69% |
|
Ashish R. Bubna |
15180000 |
16.83% |
|
Manish R. Bubna |
15,180,000 |
16.83% |
Shareholding includes 10 Equity shares held jointly by Ashish R. Bubna and Seema A. Bubna, with Ashish R. Bubna as the first holder.
Shareholding includes 10 Equity shares held jointly by Manish R. Bubna and Anisha M. Bubna, with Manish R. Bubna as the first holder.
As per the of the Company, including its register of shareholders/members and other declarations received from shareholders regarding beneficial interest, the above shareholding represents both legal and beneficial ownership of shares.
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
902.205 |
902.205 |
902.205 |
|
(b) Reserves & Surplus |
4967.279 |
4262.738 |
3587.269 |
|
(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) |
5869.484 |
5164.943 |
4489.474 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities
(Net) |
215.911 |
102.624 |
69.093 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
4.316 |
1.528 |
0.000 |
|
Total
Non-current Liabilities (3) |
220.227 |
104.152 |
69.093 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
378.253 |
0.000 |
2.154 |
|
(b) Trade payables |
1904.263 |
1614.573 |
1621.273 |
|
(c) Other current liabilities |
566.258 |
694.059 |
687.836 |
|
(d) Short-term provisions |
290.219 |
268.275 |
105.987 |
|
Total
Current Liabilities (4) |
3138.993 |
2576.907 |
2417.25 |
|
|
|
|
|
|
TOTAL |
9228.704 |
7846.002 |
6975.817 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
8.298 |
13.085 |
12.799 |
|
(ii) Intangible Assets |
864.339 |
618.983 |
627.723 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
883.91 |
|
(iv) Intangible assets under
development |
1487.496 |
1334.842 |
0.000 |
|
(b) Non-current Investments |
103.057 |
64.181 |
59.437 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
364.694 |
189.233 |
137.904 |
|
(e) Other Non-current assets |
0.000 |
79.956 |
73.979 |
|
Total
Non-Current Assets |
2827.884 |
2300.280 |
1795.752 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
858.763 |
1692.421 |
922.716 |
|
(b) Inventories |
1120.884 |
611.753 |
808.573 |
|
(c) Trade receivables |
3470.519 |
2855.671 |
2916.518 |
|
(d) Cash and cash equivalents |
665.169 |
153.893 |
318.622 |
|
(e) Short-term loans and
advances |
279.564 |
207.829 |
191.472 |
|
(f) Other current assets |
5.921 |
24.155 |
22.164 |
|
Total
Current Assets |
6400.820 |
5545.722 |
5180.065 |
|
|
|
|
|
|
TOTAL |
9228.704 |
7846.002 |
6975.817 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
7693.165 |
5405.867 |
5556.930 |
|
|
Other Income |
276.930 |
353.751 |
218.941 |
|
|
TOTAL
(A) |
7970.095 |
5759.618 |
5775.871 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
2220.139 |
1493.609 |
1318.941 |
|
|
Purchases of Stock-in-Trade |
2602.920 |
1434.803 |
2336.383 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(9.949) |
163.831 |
(23.315) |
|
|
Employees benefits expense |
171.297 |
118.073 |
56.065 |
|
|
Other expenses |
1246.790 |
912.594 |
624.372 |
|
|
Prior Period Items |
4.248 |
14.012 |
0.000 |
|
|
TOTAL
(B) |
6235.445 |
4136.922 |
4312.446 |
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
1734.650 |
1622.696 |
1463.425 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
5.009 |
5.857 |
0.095 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1729.641 |
1616.839 |
1463.330 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION (F) |
232.015 |
288.817 |
344.271 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
1497.626 |
1328.022 |
1119.059 |
|
|
|
|
|
|
|
Less |
TAX (H) |
520.146 |
441.446 |
348.341 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
977.480 |
886.576 |
770.718 |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
|
|
|
|
|
Earning in Foreign Currency |
7670.467 |
5328.431 |
5396.124 |
|
|
TOTAL
EARNINGS |
7670.467 |
5328.431 |
5396.124 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Traded Goods |
2587.360 |
1411.053 |
0.000 |
|
|
Raw Material |
2672.610 |
1395.207 |
0.000 |
|
|
TOTAL
IMPORTS |
5259.970 |
2806.260 |
0.000 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
10.83 |
9.83 |
4.54 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
732.647 |
1848.861 |
NA |
|
Net cash flow from operating activity |
94.115 |
1432.407 |
1368.668 |
QUARTERLY RESULTS
|
Particulars |
30.06.2015 |
|
UnAudited |
1st Quarter |
|
Net Sales |
2102.060 |
|
Total Expenditure |
1645.010 |
|
PBIDT (Excl OI) |
457.050 |
|
Other Income |
104.880 |
|
Operating Profit |
561.930 |
|
Interest |
0.050 |
|
Exceptional Items |
NA |
|
PBDT |
561.880 |
|
Depreciation |
91.350 |
|
Profit Before Tax |
470.530 |
|
Tax |
166.340 |
|
Provisions and contingencies |
NA |
|
Profit After Tax |
304.190 |
|
Extraordinary Items |
NA |
|
Prior Period Expenses |
NA |
|
Other Adjustments |
NA |
|
Net Profit |
304.190 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
12.71 |
16.40 |
13.87 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
22.55 |
30.02 |
26.34 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
19.61 |
20.60 |
18.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.26 |
0.26 |
0.25 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.06 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.04 |
2.15 |
2.14 |
STOCK
PRICES
|
Face Value |
Rs.10.00 |
|
Market Value |
Rs.296.30 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
902.205 |
902.205 |
902.205 |
|
Reserves & Surplus |
3587.269 |
4262.738 |
4967.279 |
|
Net
worth |
4489.474 |
5164.943 |
5869.484 |
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
2.154 |
0.000 |
378.253 |
|
Total
borrowings |
2.154 |
0.000 |
378.253 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.064 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
5556.930 |
5405.867 |
7693.165 |
|
|
|
(2.718) |
42.311 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
5556.930 |
5405.867 |
7693.165 |
|
Profit |
770.718 |
886.576 |
977.480 |
|
|
13.87% |
16.40% |
12.71% |

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 |
Yes |
|
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 |
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 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 |
Yes |
|
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 |
NAME OF CHANGE
Sharda Cropchem Limited was incorporated as Sharda Worldwide Exports Private Limited on March 12, 2004 as a private limited company under the Companies Act, 1956. The Company changed its name to Sharda Cropchem Private Limited and a fresh certificate of incorporation was issued by the RoC on September 18, 2013. Thereafter, the Company was converted into a public limited company on September 18, 2013 and consequently, the name of the Company was changed to Sharda Cropchem Limited. A fresh certificate of incorporation pursuant to the change of name was issued by the RoC on September 18, 2013.
CORPORATE INFORMATION
Sharda Cropchem Limited (“the Company”) (Formerly known as Sharda Worldwide Exports Private Limited) is a public company domiciled in India. Its shares are listed on the Bombay Stock Exchange ("BSE") and the National Stock Exchange ("NSE"). The Company is engaged in exports of Agro chemicals – technical grade and formulations - to various countries around the world. The Company also exports Conveyor belts, Rubber belts/sheet, Dyes and Dye intermediates and other products worldwide.
MANAGEMENT DISCUSSION
AND ANALYSIS
Global Economy
The global economy grew at a slightly faster pace in 2014, as a modest revival in the eurozone and a pick-up in India helped offset slowdowns in China and Japan. Growth picked up, albeit marginally, from 2.5% to 2.6%, mainly driven by momentum in United States and U.K. It is seen shifting upwards to an average of 3.3% between 2015 and 2017, brought about by an upward shift of growth in Gross Domestic Product (GDP) of the developed economies from 1.8% to 2.2% and with developing economies accelerating from 4.8% to 5.4 %. The combined gross domestic output of the Group of 20 largest economies, which accounts for 90% of the global economic output, expanded 3.4% in 2014, up slightly from 3.2% in 2013, aided by a return to growth in the Eurozone. Global growth is forecast to rise moderately to 3.5% in 2015 and 3.7% in 2016, the net positive being a sharp decline in oil prices. International Monetary Fund (IMF) projects growth in emerging markets and developing economies to remain broadly stable at 4.3% in 2015 and increase to 4.7% in 2016. Moving ahead, across nations, the mandate to Governments is to control inflation, improve fiscal prudence and sustainable growth, with concerted efforts being on job creation through public and private investments.
India Macro-economic
Environment
India continues to be one of the most promising economies to sustain a strong growth in its GDP. The current growth in GDP, as per the new series, places it at 7.4% for FY2015 as against a revised past trend of 5.1% and 6.9% in FY2013 and FY2014, respectively. The revised trend is estimated to take GDP growth to 8% plus in FY2016. A year after formation of the new Government, positive impact of Government policies and decisions reflect at the ground level, at least partially. The government seems to be moving in the right direction – balancing the act of reforms, capital spending to boost economic recovery and fiscal prudence. During FY2015, the Indian economy stood up to the challenges of consumer inflation, policy paralysis, weakening of Indian rupee, widening current account and fiscal deficits and an unstable global environment. It is now on a firm path of revival with a wave of optimism. The strong uptick in GDP growth was accompanied by a receding inflation – at 5.1% in January 2015, considerably lower than double-digit figures in 2013. Current account deficit and fiscal deficit, the prime causes of concern in 2013, are now within manageable levels.
Strategy and Outlook
We maintain a generally positive outlook for business. There objective is to continue to offer quality formulations and generic active ingredients and we also intend to expand our reach in various jurisdictions through our own sales force, in an efficient manner. With certain strategies in play, we hope to sustain, or improve upon, the pace of growth that we have demonstrated over the last few years.
OPERATIONAL
PERFORMANCE AND
FUTURE OUTLOOK
The Company achieved an all time high
performance both in turnover and its profits. The Company’s Revenue from
Operations increased by 42.31% over the previous year from Rs.5405.867
Million in FY 2013-14 to Rs.7693.165 Million in FY 2014-15. The net
profit after Depreciation, Tax and Prior period adjustments increased by 10.25%
from Rs.886.576
Million in FY 2013-14 to Rs.977.480 Million in FY 2014-15. The Company
received 259 new registrations during the current financial year under review.
During the year the Company also achieved
a new high in its Revenue from Operations crossing the Rs.10000.000 Million
milestone on a consolidated basis, an increase of 34.25% over the previous year
FY2013-14. The net profit after Depreciation, Tax and Prior period adjustments
increased by 10.73% from Rs.1110.517 Million in FY 2013-14 to Rs.1229.712
Million Lacs in FY 2014-15. The lower than proportionate increase in Net Profit
after Tax is primarily due to pressure on gross margins, increase in business
overheads, change in product mix of formulations and active ingredients and
depreciation of the Euro.
Segment information
Agrochemicals : Insecticides, Herbicides, Fungicides and Biocides
Belts : Conveyor Belts, V Belts and Timing Belts
Others : Dyes and Dye Intermediates and General Chemicals
|
S.No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10324025 |
12/12/2011 |
50,000,000.00 |
UNION BANK OF
INDIA |
OVERSEAS BRANCH,
UNION BANK BHAVAN, 239, VIDHAN B |
B28181501 |
|
2 |
90145411 |
10/07/2014 * |
1,200,000,000.00 |
UNION BANK OF
INDIA |
OVERSEAS BRANCH,
UNION BANK BHAVAN, 239, VIDHAN B |
C11144078 |
UNAUDITED FINANCIAL
RESULTS FOR THE QUARTER ENDED JUNE 30, 2015
(Rs. In Million)
|
|
|
Particulars |
30.06.2015 |
|
1 |
|
Income from
Operations |
|
|
|
|
Revenue Operations (Gross) |
2098.444 |
|
|
|
b) Other Operating Income |
3.617 |
|
|
Total Income from
Operations (Net) |
2102.061 |
|
|
2 |
Expenses |
|
|
|
|
a) |
Cost of Materials consumed |
784.982 |
|
|
b) |
Purchase of stock in trade |
475.591 |
|
|
c) |
Changes in inventories of finished goods, work-in-progress and
stock-in-trade |
79.557 |
|
|
d) |
Employee benefit expenses |
48.266 |
|
|
d) |
Professional Fees |
108.640 |
|
|
e) |
Depreciation and amortization expense |
91.354 |
|
|
f) |
Other expenses |
147.982 |
|
|
Total Expenses |
1736.372 |
|
|
|
|
|
|
|
3 |
|
Profit /(Loss) from
operations before other income, finance costs and exceptional items |
365.689 |
|
4 |
Other Income |
104.880 |
|
|
5 |
Profit /(Loss) from
ordinary activities before finance costs and exceptional items |
470.569 |
|
|
6 |
Finance Costs |
0.045 |
|
|
7 |
Profit /(Loss) from
ordinary activities after finance costs but before exceptional items |
470.524 |
|
|
8 |
Exceptional Items |
0.000 |
|
|
9 |
Profit /(Loss) from
ordinary activities before tax |
470.524 |
|
|
10 |
Tax Expense |
166.339 |
|
|
11 |
Net Profit /(Loss)
from ordinary activities after tax |
304.185 |
|
|
12 |
Paid up equity share capital (Eq. shares of Rs.10/- each) |
902.205 |
|
|
13 |
Reserve excluding revaluation reserves |
|
|
|
14 |
|
Earnings per share |
|
|
|
|
Basic and Dilluted earning per share (Not annualized) |
3.37 |
|
|
|
Face value per share |
10.00 |
|
|
|
|
|
|
|
|
|
|
|
A |
|
PARTICULARS OF
SHAREHOLDING |
|
|
1 |
|
Public Shareholding |
|
|
|
|
- No. of Shares |
22555124 |
|
|
|
- Percentage of Shareholding |
25.00% |
|
2 |
|
Promoters and promoter group shareholding |
|
|
|
|
a) Pledged/Encumbered |
|
|
|
|
- Number of shares |
-- |
|
|
|
- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group) |
-- |
|
|
|
- Percentage of shares (as a % of the total share capital of the Company) |
-- |
|
|
|
b) Non- encumbered |
|
|
|
|
- Number of shares |
67665371 |
|
|
|
- Percentage of shares ( as a % of the total shareholding of the promoter and promoter group) |
100.00% |
|
|
|
- Percentage of shares (as a % of the total share capital of the Company) |
75.00% |
|
Particulars |
Quarter Ended 30.06.2015 |
|
Pending at the beginning of the quarter |
Nil |
|
Received during the quarter |
Nil |
|
Disposed of during the quarter |
Nil |
|
Remaining unresolved at the end of the
quarter |
Nil |
Note :
The above Standalone Unaudited Financial results were reviewed by the
Audit Committee and thereafter approved at the meeting of the Board of
Directors held on 5th August 2015. The Statutory Auditors have
carried out a limited review of the standalone financial results of the Company
as required under Clause 41 of the Listing Agreement.
One of the segment of the Company is “Agrochemicals”, which is seasonal
in nature and is impacted by cropping pattern and wheather conditions across
the globe. Accordingly quarterly figures are not representative of the full
year’s performance.
During the quarter, the Company finalized data compensation costs
payable in respect of certain product registrations, resulting in a change of
these costs as originally estimated. As the amortization period for these
registrations had expired and the cost originally estimated stands fully
amortized, the net increase aggregating Rs.25.309 Million is recognized as an
amortization expenses for the quarter. This crystallization has also resulted
in foreign exchange gain of Rs.11.761 Million included in other income of the
quarter.
The figures for the quarter ended March 31, 2015 are the balancing figures between the audited figures in respect of the full financial year and the year-to-date figures upto the nine month period ended December 31, 2014, of which figures from July 01, 2014 were subject to limited review by the auditors.
Other income / expenses include net exchange (gain) / loss on account of foreign exchange on exports, imports and others. Such (gain) for the quarter ended June 30, 2015 is Rs.(72.455) Million (included in Other income) and loss for the quarter ended March 31, 2015 and June 30, 2014 is Rs.25.957 Million and Rs.513.700 Million, respectively and loss for the year ended March 31, 2015 is Rs.132.339 Million (included in Other expenses).
SEGMENT-WISE REVENUE, RESULT AND CAPITAL EMPLOYED
(Rs. In Million)
|
Sr. No. |
Particular |
Quarter ended |
|
|
|
30.06.2015 |
|
|
|
(Unaudited) |
|
1. |
Segment Revenue |
|
|
|
|
2095.762 |
|
|
b. Belts |
2.682 |
|
|
|
0.000 |
|
|
Net Sales / Income
from Operations |
2098.444 |
|
|
|
|
|
2. |
Segment Result |
|
|
|
|
459.303 |
|
|
b. Belts |
(1.031) |
|
|
|
0.000 |
|
|
Total |
458.272 |
|
|
Less: i) Finance Cost |
(0.045) |
|
|
ii) Other un-allocable expenditure |
(2.659) |
|
|
iii) Prior Period Expenses |
0.000 |
|
|
iv) Other un-allocable income |
14.956 |
|
|
Total Profit/(Loss)
before tax |
470.524 |
|
|
|
|
|
3. |
Capital Employed |
|
|
|
|
3871.744 |
|
|
b. Belts |
(7.204) |
|
|
|
0.000 |
|
|
|
2309.128 |
|
|
Total |
6173.668 |
Notes: The activities of
the company are dividend into three business segments viz. agrochemicals, Belts
and others (representative Dyes and Dye Intermediates and General Chemicals.)
these segments from the basis for management control and therefore the basis
for monitoring.
CONTINGENT
LIABILITIES:
(Rs. in million)
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
|
Corporate guarantee given to Company's bank for issuing standby letter of credit in respect of loan taken by M/s. Sharda International DMCC, a wholly owned subsidiary of the Company |
0.000 |
480.600 |
|
Bank's letter of guarantee |
- |
0.886 |
|
Letter of credit |
380.405 |
220.683 |
|
Income tax matter (AY 2008-09) |
- |
2.126 |
|
Service tax matter |
78.514 |
78.514 |
Note: Future cashflows in respect of the Service tax matter, if any, is determinable only on receipt of judgement/decision pending with relevant authorities. The Company does not expect the outcome of the matter stated above to have a material adverse effect on the Company’s financial conditions, result of operations or cashflows.
FIXED ASSETS
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.66.38 |
|
|
1 |
Rs.102.59 |
|
Euro |
1 |
Rs.74.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
SUD |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
9 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILITY |
1~10 |
8 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
74 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.