|
|
|
MIRA INFORM REPORT
|
Report No. : |
495624 |
|
Report Date : |
06.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
AVRA LABORATORIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Avra House, 7-102/54, Sai Enclave, Habsiguda, Hyderabad –
500007, Telangana |
|
Tel. No.: |
91-40-27178570 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
20.07.1995 |
|
|
|
|
Com. Reg. No.: |
36-021115 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 70.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24230TG1995PTC021115 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCA7317G |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Available |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in manufacturing of Pharma Products. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 4730000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Avra Laboratories Private Limited was incorporated in the year 1995.
It is engaged in manufacturing of Pharmaceutical products. For the financial year 2017, the company has achieved a massive growth
in its revenue as compared to previous year and has reported fair profit
margin of 27.87%. The healthy financial profile of the company is marked by strong
networth base along with negligible debt level. The company has favourable Earning Per Share (EPS) of INR 93 against a
face value (FV) of INR 10. The rating takes into consideration the subject’s long track record of
business operations along with extensive experience of its promoters. Business is active. Payment seems to be regular. In view of aforesaid, the company can be considered for good 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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
Not Available |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2016.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 06.03.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
LOCATIONS
|
Registered Office : |
Avra House, 7-102/54, Sai Enclave, Habsiguda, Hyderabad –
500007, Telangana, India |
|
Tel. No.: |
91-40-27178570/ 27178571 |
|
Fax No.: |
91-40-27179149 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Unit I : |
9/15 (2&3), Road No. 6, IDA
Nacharam, Hyderabad – 500076, Telangana, India |
|
Tel. No.: |
91-40-27178566/ 67 / 68 / 69 |
|
|
|
|
Unit II : |
A-21, Road No. 18, IDA Nacharam, Hyderabad – 500076, Telangana, India |
|
Tel. No.: |
91-40-27178570 / 27150421 |
|
|
|
|
Branch Office : |
48, Road No. 7, J N Pharma City, Parawada, Visakhapatnam – 531021,
Andhra Pradesh, India |
|
Tel. No.: |
91-8924-236082 / 236072 |
|
|
|
|
Research and
Development (R&D) Facility : |
Located at :
|
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Alla Venkata Rama Rao |
||||||||||||
|
Designation : |
Managing Director |
||||||||||||
|
Address : |
Avra House, 7-102/54, Sai Enclave Habsiguda, Hyderabad –
500007, Telangana, India |
||||||||||||
|
Date of Birth/Age : |
02.04.1935 |
||||||||||||
|
Date of Appointment : |
20.07.1995 |
||||||||||||
|
DIN No.: |
01341232 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Hymavathi Ramarao |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Avra House, 54, Sai Enclave Habsiguda, Hyderabad – 500007, Telangana,
India |
||||||||||||
|
Date of Birth/Age : |
29.09.1940 |
||||||||||||
|
Date of Appointment : |
01.11.1995 |
||||||||||||
|
DIN No.: |
02256115 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Rama Rao Chandrashekar |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Avra House, 7-102/54, Sai Enclave Habsiguda, Hyderabad – 500007,
Telangana, India |
||||||||||||
|
Date of Birth/Age : |
01.02.1973 |
||||||||||||
|
Date of Appointment : |
01.11.1995 |
||||||||||||
|
DIN No.: |
01343848 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Ramakrishna Rao |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Avra House, 7-102/54, Sai Enclave Habsiguda, Hyderabad –
500007, Telangana, India |
||||||||||||
|
Date of Birth/Age : |
22.04.1967 |
||||||||||||
|
Date of Appointment : |
01.11.1995 |
||||||||||||
|
DIN No.: |
02252336 |
||||||||||||
|
Other
Directorship :
|
|||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Sangeetha Laxmi Kandari |
|
Designation : |
Company Secretary |
|
Address : |
1-2-105, Kalasiguda, Secunderabad, Hyderabad – 500003,
Telangana, India |
|
Date of Appointment : |
15.06.2017 |
|
PAN No.: |
AQYPK9264G |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
No. of Shares |
%age |
|
Alla Venkata Rama Rao |
4623490 |
66.05 |
|
Chandrashekar Ramarao |
750000 |
10.71 |
|
Ramakrishna Rao |
750000 |
10.71 |
|
Hymavathi Rama Rao |
650000 |
9.29 |
|
P. Radha |
225000 |
3.21 |
|
B. Subbana |
1510 |
0.03 |
|
Total |
7000000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
As on 25.09.2017
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family-Indian) |
96.76 |
|
Public/Other than promoters (Individual/Hindu Undivided Family-Indian) |
3.24 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in manufacturing of Pharma Products. (Registered Activity) |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
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 : |
Not Available |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Ramanatham and Rao Chartered Accountants |
|
Address : |
P. B. No.2102, Flat No. 302, Kalamansion, S. D. Road, Secunderabad – 500003, Telangana, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AACFR1623C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary : |
Avra Synthesis Private Limited (CIN No.: U24110TG2005PTC047528) |
CAPITAL STRUCTURE
As on 25.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
7000000 |
Equity Shares |
INR 10/- each |
INR 70.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
7000000 |
Equity Shares |
INR 10/- each |
INR 70.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
70.000 |
70.000 |
70.000 |
|
(b) Reserves & Surplus |
1584.259 |
935.905 |
843.744 |
|
(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) |
1654.259 |
1005.905 |
913.744 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
218.375 |
209.069 |
127.172 |
|
(b) Deferred tax liabilities (Net) |
25.760 |
25.841 |
12.699 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) Long-term
provisions |
2.203 |
1.050 |
11.424 |
|
Total Non-current
Liabilities (3) |
246.338 |
235.960 |
151.295 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
221.788 |
214.589 |
134.195 |
|
(b) Trade
payables |
260.533 |
260.591 |
145.873 |
|
(c) Other
current liabilities |
76.935 |
35.269 |
70.834 |
|
(d) Short-term
provisions |
42.117 |
19.650 |
24.781 |
|
Total Current
Liabilities (4) |
601.373 |
530.099 |
375.683 |
|
|
|
|
|
|
TOTAL |
2501.970 |
1771.964 |
1440.722 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i) Tangible
assets |
1071.301 |
484.229 |
504.451 |
|
(ii)
Intangible Assets |
0.933 |
0.791 |
1.303 |
|
(iii)
Capital work-in-progress |
0.000 |
509.871 |
199.246 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
11.200 |
11.200 |
11.187 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
7.552 |
33.622 |
7.894 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
1090.986 |
1039.713 |
724.081 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
562.778 |
377.309 |
194.172 |
|
(c) Trade
receivables |
575.997 |
231.184 |
328.258 |
|
(d) Cash and
cash equivalents |
169.736 |
45.913 |
125.159 |
|
(e)
Short-term loans and advances |
63.096 |
50.746 |
40.561 |
|
(f) Other
current assets |
39.377 |
27.099 |
28.491 |
|
Total
Current Assets |
1410.984 |
732.251 |
716.641 |
|
|
|
|
|
|
TOTAL |
2501.970 |
1771.964 |
1440.722 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
2326.022 |
813.270 |
1228.342 |
|
|
Other Income |
11.530 |
12.712 |
6.226 |
|
|
TOTAL |
2337.552 |
825.982 |
1234.568 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
616.941 |
338.112 |
373.587 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(73.702) |
(130.712) |
(62.712) |
|
|
Employees benefits
expense |
353.595 |
129.098 |
164.971 |
|
|
Other expenses |
286.442 |
216.416 |
230.822 |
|
|
CSR Expenditure |
6.238 |
3.426 |
0.000 |
|
|
TOTAL |
1189.514 |
556.340 |
706.668 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
1148.038 |
269.642 |
527.900 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
16.778 |
14.382 |
5.390 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
1131.260 |
255.260 |
522.510 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
157.252 |
81.883 |
51.174 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
974.008 |
173.377 |
471.336 |
|
|
|
|
|
|
|
Less |
TAX |
325.654 |
81.215 |
160.162 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
648.354 |
92.162 |
311.174 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
2006.978 |
608.052 |
1006.326 |
|
|
TOTAL EARNINGS |
2006.978 |
608.052 |
1006.326 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
492.160 |
162.261 |
154.166 |
|
|
Capital Goods |
26.746 |
19.936 |
19.936 |
|
|
TOTAL IMPORTS |
518.906 |
182.197 |
174.102 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
93.00 |
13.00 |
44.45 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
5.900 |
5.900 |
5.900 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
684.426 |
258.263 |
395.628 |
|
Net cash flow from operating activity |
352.823 |
135.811 |
251.659 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
90.39 |
103.76 |
97.54 |
|
|
|
|
|
|
Account Receivables Turnover ( Income / Sundry Debtors) |
4.04 |
3.52 |
3.74 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
154.14 |
281.31 |
142.52 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
2.04 |
0.71 |
2.72 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.07 |
0.27 |
0.75 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.33 |
0.42 |
0.35 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.27 |
0.43 |
0.29 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.36 |
0.53 |
0.41 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.65 |
0.99 |
0.77 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
68.43 |
18.75 |
97.94 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales)
* 100] |
% |
27.87 |
11.33 |
25.33 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
25.91 |
5.20 |
21.60 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
39.19 |
9.16 |
34.05 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
2.35 |
1.38 |
1.91 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.41 |
0.67 |
1.39 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.66 |
0.57 |
0.63 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
6.37 |
6.14 |
3.82 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
2.35 |
1.38 |
1.91 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Share Capital |
70.000 |
70.000 |
70.000 |
|
Reserves & Surplus |
843.744 |
935.905 |
1584.259 |
|
Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
913.744 |
1005.905 |
1654.259 |
|
|
|
|
|
|
long-term borrowings |
127.172 |
209.069 |
218.375 |
|
Short term borrowings |
134.195 |
214.589 |
221.788 |
|
Current Maturities of
Long term debt |
5.900 |
5.900 |
5.900 |
|
Total borrowings |
267.267 |
429.558 |
446.063 |
|
Debt/Equity ratio |
0.292 |
0.427 |
0.270 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
1228.342 |
813.270 |
2326.022 |
|
|
|
(33.791) |
186.009 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
1228.342 |
813.270 |
2326.022 |
|
Profit/(Loss) |
311.174 |
92.162 |
648.354 |
|
|
25.33% |
11.33% |
27.87% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
70.000 |
70.000 |
|
(b) Reserves &
Surplus |
|
963.972 |
861.414 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
0.000 |
0.000 |
|
Minority Interest |
|
35.507 |
25.911 |
|
Total Shareholders’ Funds
(1) + (2) |
|
1069.479 |
957.325 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
284.643 |
130.172 |
|
(b) Deferred tax liabilities
(Net) |
|
25.843 |
12.913 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
16.481 |
11.424 |
|
Total Non-current
Liabilities (3) |
|
326.967 |
154.509 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
157.915 |
144.706 |
|
(b) Trade payables |
|
234.691 |
84.033 |
|
(c) Other current
liabilities |
|
14.850 |
80.946 |
|
(d) Short-term provisions |
|
15.846 |
34.556 |
|
Total Current Liabilities
(4) |
|
423.302 |
344.241 |
|
|
|
|
|
|
TOTAL |
|
1819.748 |
1456.075 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
546.872 |
544.137 |
|
(ii) Intangible Assets |
|
0.791 |
1.303 |
|
(iii) Capital
work-in-progress |
|
510.820 |
199.246 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
|
2.550 |
0.787 |
|
(d) Long-term Loan and Advances |
|
33.622 |
7.894 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
1094.655 |
753.367 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
418.091 |
233.692 |
|
(c) Trade receivables |
|
159.873 |
262.399 |
|
(d) Cash and cash
equivalents |
|
51.031 |
125.225 |
|
(e) Short-term loans and
advances |
|
68.999 |
52.902 |
|
(f) Other current assets |
|
27.099 |
28.490 |
|
Total Current Assets |
|
725.093 |
702.708 |
|
|
|
|
|
|
TOTAL |
|
1819.748 |
1456.075 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
|
996.043 |
1394.939 |
|
|
Other Income |
|
12.856 |
6.291 |
|
|
TOTAL |
|
1008.899 |
1401.230 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
323.141 |
373.587 |
|
|
Purchases of
Stock-in-Trade |
|
96.775 |
90.055 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(131.973) |
(64.813) |
|
|
Employees benefits
expense |
|
137.723 |
182.352 |
|
|
Other expenses |
|
281.479 |
259.021 |
|
|
TOTAL |
|
707.145 |
840.202 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
301.754 |
561.028 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
14.686 |
6.622 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX,
DEPRECIATION AND AMORTISATION |
|
287.068 |
554.406 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
84.691 |
53.631 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
202.377 |
500.775 |
|
|
|
|
|
|
|
Less |
TAX |
|
90.223 |
169.885 |
|
|
|
|
|
|
|
|
TOTAL PROFIT (LOSS)
FOR PERIOD BEFORE MINORITY INTEREST |
|
112.154 |
330.890 |
|
|
|
|
|
|
|
Add |
PROFIT (LOSS) OF
MINORITY INTEREST |
|
(9.596) |
(9.464) |
|
|
|
|
|
|
|
|
TOTAL PROFIT (LOSS)
FOR PERIOD |
|
102.558 |
321.426 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
16.02 |
47.27 |
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 |
CORPORATE
INFORMATION:
The company is a private limited company domiciled in India and incorporated under the provisions of the Companies Act, 1956. The company is engaged in manufacturing of Pharma Products. The company caters to both domestic and international markets. The company is having in-house Research and Development (R and D) facility at Hyderabad.
UNSECURED LOAN
|
PARTICULARS |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Borrowing from government semi-government bodies |
11.800 |
17.700 |
|
|
|
|
|
Total |
11.800 |
17.700 |
INDEX
OF CHARGES
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G25843970 |
10423609 |
KOTAK MAHINDRA BANK LIMITED |
22/03/2013 |
26/08/2016 |
- |
594500000.0 |
27BKC, C 27, G BlockBandra Kurla Complex, Bandra (E), Mumbai MAHARASHTRA 400051 INDIA |
|
2 |
G35619618 |
10534435 |
The Hongkong and Shanghai Banking Corporation Limited |
17/11/2014 |
- |
06/02/2017 |
110000000.0 |
6-3-1107 & 1108, Raj Bhavan Road Somaji Guda Hyderabad TELANGANA 500082 INDIA |
|
3 |
G35621358 |
10534431 |
The Hongkong and Shanghai Banking Corporation Limited |
29/11/2014 |
06/06/2016 |
06/02/2017 |
100000000.0 |
6-3-1107 & 1108, Raj Bhavan Road Somaji Guda Hyderabad TELANGANA 500082 INDIA |
|
4 |
C82309741 |
90259299 |
TECHNOLOGY DEVELOPMENT BOARD |
24/01/2006 |
- |
02/12/2014 |
47500000.0 |
A-8; GROUND FLOOR; USO ROADQUTAB INSTITUTIONAL AREA NEW DELHI 110067 IN |
|
5 |
B78957198 |
90115769 |
STATE BANK OF INDIA |
24/12/1998 |
- |
28/06/2013 |
28500000.0 |
NACHARAM INDL AREA HYDERABAD TELANGANA INDIA |
|
6 |
B76376482 |
90116232 |
STATE BANK OF INDIA |
05/12/2002 |
19/05/2006 |
22/05/2013 |
133500000.0 |
NACHARAM BRANCH NACHARAM HYDERABAD TELANGANA 500076 INDIA |
|
7 |
G36012318 |
90118972 |
ANDHRA PRADESH FINANCILA CORPORATION |
30/03/2000 |
30/03/2002 |
05/09/2008 |
4000000.0 |
CHIRAG ALI LANE HYDERABAD TELANGANA 500001 INDIA |
|
8 |
G36008563 |
90117646 |
ANDHRA PRADESH FINANCILA CORPORATION |
31/03/2001 |
- |
05/09/2008 |
10400000.0 |
CHIRAG ALI LANE HYDERABADTELANGANA INDIA |
|
9 |
G54012190 |
90115724 |
TTECHNOLOGY DEVELOPMENT BOARD |
26/09/1998 |
- |
29/01/2004 |
20000000.0 |
TECNOLOGY BHAWAN NEW MEHRAULI ROAD NEW DELHI INDIA |
FIXED ASSETS
- Land
- Building
- Plant and equipment
- Factory equipment
- Furniture and fixtures
- Vehicles
- Office Equipment
- Computer equipment
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 records 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 records 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
|
INR |
|
US Dollar |
1 |
INR 65.05 |
|
|
1 |
INR 89.69 |
|
Euro |
1 |
INR 80.03 |
INFORMATION DETAILS
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
SUD |
SCORE FACTORS
|
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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low risk
of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably on
secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the business
is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.