MIRA INFORM REPORT

 

 

Report No. :

342208

Report Date :

25.09.2015

 

IDENTIFICATION DETAILS

 

Name :

POLY HOSE INDIA (RUBBER) PRIVATE LIMITED

 

 

Registered Office :

Plot No.F37-F42, Sipcot Industrial Park, Pennalur, Sriperumbuthur Taluk, Tiruvallur-602105, Tamilnadu

Tel. No.:

91-44-26412830 / 26428116

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.08.2004

 

 

Com. Reg. No.:

18-053900

 

 

Capital Investment / Paid-up Capital :

Rs. 81.562 Million

 

 

CIN No.:

[Company Identification No.]

U25191TN2004PTC053900

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEP07273A

 

 

PAN No.:

[Permanent Account No.]

AADCP4173F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufactures hydraulic and industrial hoses, which are used in the mining, construction, agriculture, and automotive industries.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was set up by Mr. Y.J Shabbir in 2004. It is part of the Ployhose Rubber group.

 

The company possesses a decent profile marked by moderate gearing, improvement in its cash accruals, decent networth base along with ample liquidity and decent profitability.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

In view of established position in the rubber hose market, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating BBB+

Rating Explanation

Have moderate degree of safety and carry moderate credit risk

Date

10.06.2015

 

Rating Agency Name

CRISIL

Rating

Short term rating A2

Rating Explanation

Have strong degree of safety and carry low credit risk

Date

10.06.2015

 

 

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 BY

 

Name :

Ms. Malati

Designation :

Accounts Departments

Contact No.:

91-44-26412830

Date :

22.09.2015

 

LOCATIONS

 

Registered Office/ Manufacturing Unit  :

Plot No.F37-F42, Sipcot Industrial Park, Pennalur, Sriperumbuthur Taluk, Tiruvallur-602105, Tamilnadu, India 

Tel. No.:

91-44-26412830 / 26428116

Fax No.:

91-44-26428093

E-Mail :

export@polyhose.com

accounts@rubberhose.in

finance@rubberhose.in

sales@rubberhose.in

 

 

Corporate Office :

#186/187 P. H. Road, Alsa Towers Kilpauk Chennai - 600 010, Tamilnadu, India 

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Shabbir Yusufbhai Jamnagarwala

Designation :

Managing director

Address :

Basera Apartments, Flat No.2C, 46, Besant Avenue Road, Adyar, Chennai – 600 020, Tamilnadu, India

Date of Birth/Age :

16.04.1961

Date of Appointment :

05.08.2004

DIN No.:

00958177

 

 

Name :

Mr. Shamsuddin Ali Asger

Designation :

Director

Address :

No.4, Old No.163, Santhome High Road, Mylapore, Chennai – 600 004, Tamilnadu, India

Date of Birth/Age :

13.11.1979

Date of Appointment :

05.08.2004

DIN No.:

01345230

 

 

Name :

Mr. Jonathan Wayne Pressler

Designation :

Nominee director

Address :

For Caterpillar Asia Pte Limited, Via Dante Aligheri, 8, Basiglo, Milan – 200080

Date of Birth/Age :

29.03.1962

Date of Appointment :

12.09.2007

DIN No.:

01759322

 

 

KEY EXECUTIVES

 

Name :

Ms. Malati

Designation :

Accounts Departments

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Y J Shabbir

 

30619

Polyhose India Private Limited, India

 

26000

Caterpillar Asia Pte Limited, Singapore

 

24943

Total

 

81562

 

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

30.58

Bodies corporate

31.88

Directors or relatives of Directors

37.54

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufactures hydraulic and industrial hoses, which are used in the mining, construction, agriculture, and automotive industries.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name

DBS Bank Limited

Branch

806, 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 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term loans from banks

0.000

121.130

Term loans from others

80.730

0.000

 

 

 

Short-term borrowings

 

 

Term loans from banks

0.000

99.117

Other loans and advances

0.000

32.571

Total

80.730

252.818

 

Auditors :

 

Name :

Somasundaram and Associates

Chartered Accountants

Address :

10E, Karthik Apartments, No. 46, Vijayaraghava Road, T. Nagar, Chennai – 600017, Tamilnadu, India

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

AASPS4961Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

  • Polyhose India Rubber Private Limited
  • Rapisarda Industries S.R.L. Italy
  • Polymak Tools India Private Limited
  • Polyhose Automotive Private Limited
  • Ital Plastic Compounds Private Limited
  • PH Hydraulics and Pneumatics
  • Caterpillar Group
  • Exitflex Associates

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

105,000

Equity Shares

Rs.1000/- each

Rs. 105.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

81,562

Equity Shares

Rs.1000/- each

Rs. 81.562 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

81.562

65.000

65.000

(b) Reserves & Surplus

619.668

265.319

232.783

(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)

701.230

330.319

297.783

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

80.730

121.130

161.530

(b) Deferred tax liabilities (Net)

1.137

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)

81.867

121.130

161.530

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

131.688

141.575

(b) Trade payables

37.784

104.513

90.947

(c) Other current liabilities

5.340

4.078

7.164

(d) Short-term provisions

56.978

33.142

14.833

Total Current Liabilities (4)

100.102

273.421

254.519

 

 

 

 

TOTAL

883.199

724.870

713.832

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

360.501

284.241

302.196

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

2.131

23.242

17.135

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

3.500

3.500

3.500

(c) Deferred tax assets (net)

0.000

1.209

0.305

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

366.132

312.192

323.136

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

79.836

82.574

134.485

(c) Trade receivables

280.051

267.313

217.184

(d) Cash and cash equivalents

15.210

7.348

2.502

(e) Short-term loans and advances

128.032

49.011

25.009

(f) Other current assets

13.938

6.432

11.516

Total Current Assets

517.067

412.678

390.696

 

 

 

 

TOTAL

883.199

724.870

713.832

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

938.599

796.487

820.276

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

875.582

745.878

786.258

 

 

 

 

 

 

PROFIT BEFORE TAX

63.017

50.609

34.018

 

 

 

 

 

Less

TAX                                                                 

23.346

18.073

8.754

 

 

 

 

 

 

PROFIT AFTER TAX

39.671

32.536

25.264

 

 

 

 

 

 

Earnings Per Share (Rs.)

486.39

500.55

388.67

 

 

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) operation

(5.568)

128.028

34.018

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

4.23

4.08

3.08

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.18

7.26

4.91

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.15

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.12

0.77

1.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.17

1.51

1.54

 

 

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

65.000

65.000

81.562

Reserves & Surplus

232.783

265.319

619.668

Net worth

297.783

330.319

701.230

 

 

 

 

long-term borrowings

161.530

121.130

80.730

Short term borrowings

141.575

131.688

0.000

Total borrowings

303.105

252.818

80.730

Debt/Equity ratio

1.018

0.765

0.115

 

 

 

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

820.276

796.487

938.599

 

 

(2.900)

17.842

 

 


 

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

820.276

796.487

938.599

Profit

25.264

32.536

39.671

 

3.08%

4.08%

4.23%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of establishment

Yes

2]

Constitution of the entity Incorporation details

Yes

3]

Locality of the entity

Yes

4]

Premises details

No

5]

Buyer visit details

--

6]

Contact numbers

Yes

7]

Name of the person contacted

Yes

8]

Designation of contact person

Yes

9]

Promoter’s background

Yes

10]

Date of Birth of Proprietor / Partners / Directors

Yes

11]

Pan Card No. of Proprietor / Partners

No

12]

Voter Id Card No. of Proprietor / Partners

No

13]

Type of business

Yes

14]

Line of Business

Yes

15]

Export/import details (if applicable)

No

16]

No. of employees

No

17]

Details of sister concerns

Yes

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

Yes

22]

Conduct of the banking account

--

23]

Financials, if provided

Yes

24]

Capital in the business

Yes

25]

Last accounts filed at ROC, if applicable

Yes

26]

Turnover of firm for last three years

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

No

29]

Profitability for last three years

Yes

30]

Major shareholders, if available

Yes

31]

External Agency Rating, if available

No

32]

Litigations that the firm/promoter involved in

--

33]

Market information

--

34]

Payments terms

No

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

10517844

27/06/2014

150,000,000.00

Citi Bank N.A.

No. 163, Anna Salai, Chennai, Tamil Nadu - 600002, INDIA

C19049303

2

10387247

20/06/2015 *

450,000,000.00

DBS Bank Ltd

806, ANNA SALAI, CHENNAI, Tamil Nadu - 600002, INDIA

C58021452

 

* Date of charge modification

 

 

REVIEW OF OPERATIONS

 

The Company achieved a significant Net Profit Growth 24.50%, and the revenue growth has been 17.80% during the year compared to the previous year. Considering the global slowdown during the period it is significant that your company was able to achieve higher Turnover. Increase in the Export market was 13% and domestic 37% which is significant. The company was able to obtain better prices on import of some basic raw materials.

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and machinery

·         Furniture and fixture

·         Vehicle

·         Computer

·         Office equipment 

 

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.96

UK Pound

1

Rs.101.19

Euro

1

Rs.73.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

54

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.