MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

499262

Report Date :

23.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

VERITAS (INDIA) LIMITED (w.e.f 04.06.2009)

 

 

Formerly Known As :

DUROFLEX ENGINEERING LIMITED

 

 

Registered Office :

Veritas House, 3rd Floor, 70 Mint Road, Fort, Mumbai – 400001, Maharashtra

Tel. No.:

91-22-22755555 / 61840000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

21.03.1985

 

 

Com. Reg. No.:

11-035702

 

 

Capital Investment / Paid-up Capital :

INR 26.810 Million

 

 

CIN No.:

[Company Identification No.]

L23209MH1985PLC035702

 

 

IEC No.:

[Import-Export Code No.]

0308000358

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAACD1654J1ZQ

 

 

TIN No.:

27900583393

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACD1654J

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges

 

 

Line of Business :

The Company is in the business of International Trade and Distribution of Polymers, Paper and Paper Boards, Rubber, Heavy Distillates, Chemicals, Development of software, Manufacture of Ceramics products etc. The Company is also engaged in generation of wind energy. [Registered Activity]

 

 

No. of Employees :

35 (Approximately)

 

 

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1985.

 

It is a trader and distributer of bulk chemicals, rubber, and metals

 

For the financial year 2017, the revenue of the company has increased by 18.17% along with average profit margin of 1.47%.

 

The sound financial profile of the company is marked by healthy networth base along with negligible debt level.

 

The rating takes into consideration the subject’s long established track record of business operations along with extensive experience of its promoters.

 

The company has its share price trading at around INR 172.25 against the Face Value (FV) of INR 01 on BSE as on 21st March, 2018.

 

As per the unaudited quarterly financials of December 2017, the company has achieved revenue of INR 1782.700 million and has reported low profit margin of 0.45%.

 

However, these rating strengths are partially offset by unfavourable gap between trade payables and trade receivables.

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term = BBB+

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

23.01.2018

 

 

Rating Agency Name

CRISIL

Rating

Short Term = A2

Rating Explanation

Strong degree of safety and low credit risk.

Date

23.01.2018

 

 

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 23.03.2018.

 

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.

 

 

INFORMATION DENIED

 

Management Non-Cooperative (Tel. No.:91-22-22755555)

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

Veritas House, 3rd Floor, 70 Mint Road, Fort, Mumbai – 400001, Maharashtra, India 

Tel. No.:

91-22-22755555 / 61840000

Fax No.:

91-22-22824440 / 61840001

E-Mail :

corp@vertiasindia.net

Website :

http://www.veritasindia.net

 

 

Network:

Existing  Office

  • Singapore
  • London
  • Maputo
  • Hyderabad
  • Jaipur
  • Delhi
  • Cairo
  • Chennai
  • Lagos
  • Cochin
  • Vapi
  • Surat
  • Houston

 

Proposed Office:

  • Bangalore
  • Oman
  • Moscow
  • Kohima
  • Brazil

 

 

 

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Saurabh Dipak Sanghvi

Designation :

Whole-time Director

Address :

66, Kamal Building, 69, Walkeshwar Road, Mumbai - 400006, Maharashtra, India

Date of Appointment :

05.12.2007

DIN No.:

02000411

 

 

Name :

Mr. Nitinkumar Dindayal Didwania

Designation :

Director

Address :

172, Kshitij,  47, Nepeansea Road, Mumbai - 400036, Maharashtra, India

Date of Birth/Age :

23.06.1974

Qualification :

M.Com

Date of Appointment :

05.12.2007

DIN No.:

00210289

 

 

Name :

Mrs. Alpa Mayank Parekh

Designation :

Director

Address :

1103/104 Ankur 1AL, PS III, 7TH Lane, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Appointment :

01.04.2014

DIN No.:

01299418

 

 

Name :

Mr. Shafi Sayeed Parkar

Designation :

Director

Address :

1002, Avanti Apartment, L.R. Papan Marg, Off. Dr. E. Moses Road , K. Gandhi Nagar, Worli, Mumbai - 400018, Maharashtra, India

Date of Appointment :

01.04.2014

DIN No.:

02661621

 

 

Name :

Mrs. Kamala Rahul Aithal

Designation :

Director

Address :

C/5/2, Kripa Nagar, S. V. Road Irla, Vile Parle (West), Mumbai-400056, Maharashtra, India

Date of Appointment :

25.05.2017

DIN No.:

07832519

 

 

KEY EXECUTIVES

 

Name :

Mr. Prasad Oak

Designation :

Company Secretary

Address :

506, Anil Apartment Cooperative Housing Society Limited, Off Mithagar Road Near VPM School, Mulund (East) Mumbai – 400081, Maharashtra, India 

Date of Appointment :

27.05.2013

PAN. No:

ACTPT5373L

 

 

Name :

Mr. Rajaram Satyendra Shanbhag

Designation :

Chief Financial Officer

Address :

A-10, Kanika Cooperative Housing Society Limited,  Dr. Radhakrishnan Cross Road, Andheri (East), Mumbai - 400069, Maharashtra, India

Date of Appointment :

30.05.2014

PAN. No:

AMFPS6518N

 

 

SHAREHOLDING PATTERN

 

AS ON DECEMBER 2017

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

(A) Promoter & Promoter Group

16213100

60.47

(B) Public

10596900

39.53

Grand Total

26810000

100.00

 

 

 

 

 

 

 

 

STATEMENT SHOWING SHAREHOLDING PATTERN OF THE PROMOTER AND PROMOTER GROUP

 

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

A1) Indian

0.00

Individuals/Hindu undivided Family

15963100

59.54

Niti Nitinkumar Didwania

6713100

25.04

Nitin Didwania

9250000

34.50

Any Other (specify)

250000

0.93

Groupe Veritas Limited

250000

0.93

Sub Total A1

16213100

60.47

A2) Foreign

0.00

A=A1+A2

16213100

60.47

 

 

STATEMENT SHOWING SHAREHOLDING PATTERN OF THE PUBLIC SHAREHOLDER

 

 

Category & Name of the Shareholders

Total no. shares held

Shareholding % calculated as per SCRR, 1957 As a % of (A+B+C2)

B1) Institutions

0.00

Foreign Portfolio Investors

2600000

9.70

Latitude Consultants Limited

2600000

9.70

Sub Total B1

2600000

9.70

B2) Central Government/ State Government(s)/ President of India

0.00

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 Million

957112

3.57

Individual share capital in excess of INR 0.200 Million

1558570

5.81

Agarwal Sanjay

544000

2.03

Aman Bhatia

400000

1.49

Neeti Bhatia

350000

1.31

Any Other (specify)

5481218

20.44

Clearing Members

1170

0.00

Bodies Corporate

1477786

5.51

Kamalasini Tradel Link Private Limited

1471300

5.49

NRI – Repat

155

0.00

NRI – Non- Repat

240

0.00

HUF

1867

0.01

Foreign Corporate Bodies

4000000

14.92

Aventia Global Limited

1000000

3.73

Onix Assets Limited

3000000

11.19

Sub Total B3

7996900

29.83

B=B1+B2+B3

10596900

39.53

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is in the business of International Trade and Distribution of Polymers, Paper and Paper Boards, Rubber, Heavy Distillates, Chemicals, Development of software, Manufacture of Ceramics products etc. The Company is also engaged in generation of wind energy. [Registered Activity]

 

 

Products / Services :

NIC Code No.

Product Description

46

Wholesale trade, except of motor vehicles and motorcycles

 

 

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 :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

Bank Name

Not Divulged

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Term Loans - From Banks

0.000

4.095

 

 

 

SHORT TERM BORROWINGS

 

 

Loans Repayable on Demand - From Banks

167.947

243.146

Total

167.947

247.241

 

Note:

 

LONG TERM BORROWINGS

The above term loan exclude INR 3.903 Million (P.Y. INR 9.944 Million) falling due for payment within one year.

 

SHORT TERM BORROWINGS

Primary Security

Exclusive charge on the Current Assets of the Company.

 

Collateral

Personal Guarantee of the Director Mr. Nitin Kumar Didwania.

 

 

Auditor 1 :

 

Name :

Shabbir and Rita Associates LLP

Chartered Accountant

 

 

Auditor 2 :

 

Name :

M. P. Chitale and Company

Chartered Accountant

Address :

Hamam House, Ambala Doshi Marg, Fort, Mumbai-400001, Maharashtra, India

Tel. No.:

91-22-22651186 / 22653023 / 24

Fax No.:

91-22-22655334

E-Mail :

office@mpchitale.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary Companies including step down subsidiary :

  • Veritas Global PTE Limited
  • Hazel International FZE
  • Veritas International FZE
  • Veritas America Trading Inc
  • Veritas Infra and Logistic Private Limited
  • Veritas Agro Venture Private Limited
  • GV Investment Finance Company Limited
  • Veritas Polychem Private Limited
  • Veritas Infra LLP
  • Veritas Agricom LLP
  • Venture Trade Impex LLP

 

 

Enterprise over which Key Managerial Personnel are able to exercise significant influence :

  • Veritas Investment Limited
  • Diva Trade Impex Private Limited
  • Sears Real Estate Private Limited
  • Clairvoyant Trade Impex Private Limited
  • Veritas Housing Development Private Limited
  • Hazel Logistics Private Limited
  • Hazel Mercantile Limited
  • Trident Fintrade Private Limited
  • Sanman Trade Impex Limited
  • Effin Import Export Private Limited
  • Aspen International Private Limited
  • Prakruti Import Export Private Limited
  • Groupe Veritas Limited
  • Arbitrum Finvest Private Limited
  • Gracious Real Estates Private Limited
  • Martin Exim Private Limited
  • Akshata Fintrade Private Limited
  • Rhythm Creators Private Limited
  • Emrald Fintrade Private Limited
  • County Trade Impex Private
  • Avid Properties Private Limited
  • India Fintrade Limited
  • Provid Trade Impex Private Limited
  • Priceless Investrade Private Limited
  • Titly Barter Private Limited
  • Shimmer Trade Impex Private Limited
  • Revive Securities Private Limited
  • Eben Trade Impex Private Limited
  • Glistening Properties Private Limited
  • Kurshi Farming Private Limited
  • Kamyab Properties Private Limited
  • Sainath Agriculture Private Limited
  • Bhumiputra Agro Private Limited
  • Ontime Trade Impex Private Limited
  • Kamyab Power Farms Private Limited
  • Veritas Habitats Private Limited
  • Aristo Fincap Private Limited
  • Hazel Infra Limited
  • Aster Impex Private Limited
  • Affluent Properties Private Limited
  • Nerine Resort Private Limited
  • Biofuels (Veritas) Limited
  • Veritas Properties Private Limited
  • Shubh Labh Agriculture Private Limited
  • Veritas Infrastructure Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000000

Equity Shares

INR 1/- each

INR 100.000 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26810000

Equity Shares

INR 1/- each

INR 26.810 Million

 

 

 

 

 

 

i) Reconciliation of the number of shares and amount outstanding at the beginning and at the end of the reporting period:

 

Sr. No.

Particulars

Opening Balance

Fresh Issue

Closing Balance

(A)

Equity shares with voting rights

 

 

 

 

Year ended 31st March, 2017

 

 

 

 

Number of shares

26810000

--

26810000

 

Amount ( INR in Million)

26.810

--

26.810

 

 

 

 

 

 

Year ended 31st March, 2016

 

 

 

 

Number of shares

24210000

2600000

26810000

 

Amount ( INR in Million)

24.210

2.600

26.810

 

 

ii) Details of shares held by each shareholder holding more than 5% shares:

 

Sr. No.

Class of shares / Name of shareholder

As at 31st march, 2017

 

 

Number of shares

% Holding

 

Equity shares of INR 1/ - each fully paid – up with voting rights

 

 

1

Nitin Kumar Didwania

9250000

34.50

2

Niti Didwania

67131000

25.04

3

Onix Assets Limited

3000000

11.19

4

Aattitude Consultants Limited

2600000

9.70

5

Kamalasini Tradelink Private Limited

1471300

5.49

 


 

FINANCIAL DATA

[all figures are 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

26.810

26.810

24.210

(b) Reserves & Surplus

1513.463

1429.422

1098.064

(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)

1540.273

1456.232

1122.274

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

4.095

11.588

(b) Deferred tax liabilities (Net)

12.859

14.913

19.520

(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)

12.859

19.008

31.108

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

167.947

243.146

176.069

(b) Trade payables

432.045

185.720

434.421

(c) Other current liabilities

32.814

20.561

51.668

(d) Short-term provisions

5.237

5.602

18.105

Total Current Liabilities (4)

638.043

455.029

680.263

 

 

 

 

TOTAL

2191.175

1930.269

1833.645

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

74.808

77.355

66.950

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

10.395

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

313.497

302.098

26.709

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

9.477

7.616

6.559

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

397.782

387.069

110.613

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

247.161

1.032

232.559

(c) Trade receivables

1017.352

804.793

1038.931

(d) Cash and cash equivalents

127.332

132.356

146.942

(e) Short-term loans and advances

401.048

604.059

130.667

(f) Other current assets

0.500

0.960

173.933

Total Current Assets

1793.393

1543.200

1723.032

 

 

 

 

TOTAL

2191.175

1930.269

1833.645

 

 

PROFIT & LOSS ACCOUNT [STANDALONE]

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

5340.176

4519.226

5059.501

 

Other Income

50.711

32.550

78.510

 

TOTAL

5390.887

4551.776

5138.011

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

5455.018

4131.972

5135.033

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(246.129)

231.527

(218.112)

 

Employees benefits expense

26.673

34.547

30.450

 

Operation and Other expenses

30.007

36.973

59.676

 

TOTAL

5265.569

4435.019

5007.047

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

125.318

116.757

130.964

 

 

 

 

 

Less

FINANCIAL EXPENSES

22.309

22.556

16.267

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

103.009

94.201

114.697

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

6.539

6.459

5.808

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

96.470

87.742

108.889

 

 

 

 

 

Less

TAX

17.772

12.417

21.206

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

78.698

75.325

87.683

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

377.674

303.716

217.294

 

 

 

 

 

Add

Credit for Tax on Dividend

0.274

0.248

0.198

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Proposed Final Dividend on Equity Shares INR 0.05 per share (P.Y. INR 0.05)

1.341

1.341

1.211

 

Tax on Dividend

0.261

0.274

0.248

 

Total (M)

1.602

1.615

1.459

 

 

 

 

 

 

Balance Carried to the B/S

455.044

377.674

303.716

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

77.467

97.793

362.897

 

Dividend

17.113

17.865

11.845

 

LC Commission from Subsidiary

5.674

11.608

0.000

 

Interest from Subsidiary

11.060

2.662

0.000

 

TOTAL EARNINGS

111.314

129.928

374.742

 

 

 

 

 

 

IMPORTS

 

 

 

 

Traded Goods

0.000

0.000

179.420

 

TOTAL IMPORTS

0.000

0.000

179.420

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

2.94

2.81

3.62

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

3.903

9.944

9.944

Cash generated from operations

99.604

(29.921)

(87.116)

Net Cash Used In Operating Activities

77.517

(60.663)

(98.304)

 

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2017

1st Quarter

30.09.2017

2nd Quarter

31.12.2017

3rd Quarter

 

(Unaudited)

(Unaudited)

(Unaudited)

 

 

 

 

Net Sales

1299.400

1322.790

1782.700

Total Expenditure

1280.050

1286.890

1774.820

PBIDT (Excluding Other Income)

19.350

35.900

7.880

Other Income

5.720

5.710

5.700

Operating Profit

25.070

41.610

13.500

Interest

2.670

5.100

1.130

Exceptional Items

NA

NA

NA

PBDT

22.400

36.510

12.450

Depreciation

1.500

1.500

1.530

Profit Before Tax

20.910

35.010

10.920

Tax

5.090

7.860

2.890

Provisions and contingencies

NA

NA

NA

Profit After Tax

15.810

27.160

8.030

Extraordinary Items

NA

NA

NA

Prior Period Expenses

NA

NA

NA

Other Adjustments

NA

NA

NA

Net Profit

15.810

27.160

8.030

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365)

69.54

65.00

74.95

 

 

 

 

Account Receivables Turnover

(Income / Sunday Debtors)

5.25

5.62

4.87

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

28.91

16.41

30.88

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.51

113.14

0.56

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.68

1.51

1.69

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.29

0.24

0.38

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.11

0.18

0.18

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.41

0.31

0.61

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.05

0.05

0.07

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.62

5.18

8.05

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

[(PAT / Sales) * 100]

%

1.47

1.67

1.73

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.59

3.90

4.78

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

5.11

5.17

7.81

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.81

3.39

2.53

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.42

3.39

2.19

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.70

0.75

0.61

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

6.41

9.59

8.16

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.81

3.39

2.53

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

STOCK PRICES

 

Face Value

INR 1.00/-

Market Value

INR 172.25/-

 


 

FINANCIAL ANALYSIS

[all figures are 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

24.210

26.810

26.810

Reserves & Surplus

1098.064

1429.422

1513.463

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1122.274

1456.232

1540.273

 

 

 

 

Long-term borrowings

11.588

4.095

0.000

Short term borrowings

176.069

243.146

167.947

Current Maturities of Long term debt

9.944

9.944

3.903

Total borrowings

197.601

257.185

171.850

Debt/Equity ratio

0.176

0.177

0.112

 

 

 

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

5059.501

4519.226

5340.176

 

 

(10.678)

18.166

 

 

 

 

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

5059.501

4519.226

5340.176

Profit

87.683

75.325

78.698

 

1.73%

1.67%

1.47%

 

 

 

ABRIDGED BALANCE SHEET [CONSOLIDATED]

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

26.810

26.810

(b) Reserves & Surplus

 

11774.360

11130.768

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

11801.170

11157.578

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

4902.621

2547.270

(b) Deferred tax liabilities (Net)

 

12.885

14.969

(c) Other long term liabilities

 

2445.284

1656.349

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

7360.790

4218.588

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

1537.255

1528.550

(b) Trade payables

 

1325.782

1005.856

(c) Other current liabilities

 

40.028

24.172

(d) Short-term provisions

 

5.237

5.601

Total Current Liabilities (4)

 

2908.302

2564.179

 

 

 

 

TOTAL

 

22070.262

17940.345

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

8579.188

8565.818

(ii) Intangible Assets

 

1.261

1.681

(iii) Capital work-in-progress

 

7296.924

3860.771

(iv) Intangible assets under development

 

0.136

0.136

(b) Non-current Investments

 

10.998

10.998

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

21.368

7.616

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

15909.875

12447.020

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

340.496

3.417

(c) Trade receivables

 

5099.876

4169.264

(d) Cash and cash equivalents

 

485.011

869.170

(e) Short-term loans and advances

 

234.504

450.515

(f) Other current assets

 

0.500

0.959

Total Current Assets

 

6160.387

5493.325

 

 

 

 

TOTAL

 

22070.262

17940.345

 

 

PROFIT & LOSS ACCOUNT [CONSOLIDATED]

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

16484.792

14557.855

 

Other Income

 

22.442

0.414

 

TOTAL

 

16507.234

14558.269

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

 

15947.526

13565.282

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

(337.079)

231.527

 

Employees benefits expense

 

27.769

35.009

 

Operation and Other expenses

 

35.936

44.346

 

TOTAL

 

15674.152

13876.164

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

833.082

682.105

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

93.473

60.451

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

739.609

621.654

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

 

7.059

6.999

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

732.550

614.655

 

 

 

 

 

Less

TAX

 

17.696

12.336

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

714.854

602.319

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

26.66

22.47

 

 

 

 

 

 

 

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

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

 

 

 

 

CORPORATE INFORMATION:

 

The Company is in the business of International Trade and Distribution of Polymers, Paper and Paper Boards, Rubber, Heavy Distillates, Chemicals, Development of software, Manufacture of Ceramics products etc. The Company is also engaged in generation of wind energy. During the year the Company has incorporated two new subsidiaries namely M/S Veritas Infra LLP (for infra project) and M/S Veritas Agricom LLP (for Agri Project).

 

PERFORMANCE HIGHLIGHTS:

 

Following are the figures and comparison of the operations of the Company for the financial year ended 31st March, 2017:

 

Standalone revenue from operations increased to INR 5340.176 Million as compared to previous year’s revenue of INR 4519.226 Million.

 

Standalone Profit after Tax increased to INR 78.698 Million as compared to previous year’s profit after tax of INR 75.325 Million.

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT

 

INDUSTRY STRUCTURE AND DEVELOPMENT

 

The Company is engaged in the business of import, export, trading and distribution of chemicals, metals, rubber and other commodities. The Company is also engaged in the generation of wind energy.

 

CHEMICAL INDUSTRY

 

Indian chemical industry is amongst top ten in the world. Chemicals have become essential part of modern day life as those are widely used in a variety of products. Indian Chemical Industry is the 6th largest in world and the 3rd largest in Asia. Indian Chemical Industry is expected to double its share in global chemical industry to 5-6% by 2021 registering growth of 8-9% in next decade. Their Country exports about half of its chemical products to major foreign markets such as the U.S.A., Canada, Western Europe, Japan and China.

 

India is currently one of the largest consumer of polymers and the largest producer of agrochemicals. Chemical Industry in India has graduated from manufacturing principal chemicals in a highly regulated market to being a mature industry in a liberalized economy. In India, the chemical industry is among one of the fastest growing Industry. The bulk of chemicals produced in India comprise either upstream products or intermediates, which go into a variety of manufacturing applications including fertilizers, pharmaceuticals, textiles, plastics, agrochemicals, soaps, paints and dyes.

 

With Asia’s growing contribution to the global chemical industry, India has emerged as one of the focused destinations for chemical companies worldwide.

 

Further, the Indian sub-continent has established itself as the most exciting and dynamic emerging market in the world and is one full of potential and investment opportunities. With one of the highest population but with a polymer demand less than 20%, the region is expected to enjoy the fastest growth in polymer demand anywhere in the world over the next five years; outstripping China and other emerging economies. According to a recently published study by Applied Market Information Ltd (AMI Consulting), there is now massive investment occurring in the region’s petrochemical, polymer production and downstream plastic processing industries, driving strong growth in polymer demand. AMI forecasts that at the region’s current rate of growth its thermoplastics market will surpass 20 million tons by 2020. The market in the region is dominated by India on account of its huge population and high GDP.

 

The Company also has a well-developed and robust logistic and marketing network which offers the buyers multiple choices of chemical products at reasonably competitive rates.

 

WIND ENERGY

 

Over the period of time people across the world are slowly but consistently understanding the importance of pollution free environment. Alarming rate of global warming is also a cause of growing concern. People are now opting/preferring alternate fuel resources than conventional ones. Alternative fuels which are available at a cheaper rate can meet growing demands for such alternative fuels. Wind energy is one of such resource which is a viable option to achieve sustainable development and also to conserve traditional energy resources, supply of which is limited. Continuous growing population of the world would require huge energy resources at reasonable/competitive prices.

 

The largest component of renewable generation capacity is wind power. Wind energy not only offers both a power source that completely avoids the emission of carbon dioxide, the main Green House Gas (GHG), but also produces none of the other pollutants associated with either fossil fuel or nuclear generation.

 

The Government is also considering benefits of wind power generation and is promoting the same directly/indirectly.

 

OUTLOOK

 

The management is quite confident that the market and business would be stable/positive in the coming financial year. India’s existing good business relations with foreign countries and efforts for developing relations with the few other foreign countries would prove beneficial in the interest of various industries including chemical industry.

 

The Company is open for new opportunities and may grow sizably in the coming future.

 

 

INDEX OF CHARGE:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Amount

Address

1

C28971034

10235087

Axis Bank Limited

28/07/2010

19/09/2014

1302500000.0

Corporate Banking Branch, Axis House, Ground Floor, Bombay Dyeing Mills Compound, P. B. Marg, Worli, Mumbai-400025, Maharashtra, India

2

A83053827

10218208

PUNJAB NATIONAL BANK

19/03/2010

-

42300000.0

Foreshore Road Branch, 1st Floor, Raheja Chambers, Nariman Point, Mumbai-400021, Maharashtra, India

3

A83054155

10211900

PUNJAB NATIONAL BANK

19/03/2010

-

42300000.0

Foreshore Road Branch, 1st Floor, Raheja Chambers, Nariman Point, Mumbai-400021, Maharashtra, India

4

A69467884

10175240

PUNJAB NATIONAL BANK

22/08/2009

-

44300000.0

Foreshore Road Branch, 1st Floor, Raheja Chambers, Nariman Point, Mumbai-400021, Maharashtra, India

5

A69468478

10175241

PUNJAB NATIONAL BANK

21/08/2009

-

44300000.0

Foreshore Road Branch, 1st Floor, Raheja Chambers, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

CONTINGENT LIABILITIES:

 

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Corporate Guarantee /Stand by letter of Credit

4451.200

4477.275

Income Tax demand pending Appeal & Rectification

0.000

18.957

Sale Tax Demand Pending Appeal (F.Y. 2008-2009)

0.160

0.209

Total

4451.360

4496.441

 


 

STATEMENT OF STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 31ST DECEMBER, 2017

 (INR In Million)

Particulars

Quarter ended

Nine months

ended

 

31.12.2017

30.09.2017

31.12.2017

 

(Unaudited)

(Unaudited)

(Unaudited)

INCOME FROM OPERATIONS

 

 

 

Revenue from operations

1782.700

1322.789

4404.892

Other Income

5.698

5.707

17.128

Total Income from Operations

1788.398

1328.496

4422.020

 

 

 

 

EXPENSES

 

 

 

Purchase of Stock in Trade

1849.562

1272.972

4145.317

Changes in inventories of finished goods and work-in-progress

(88.183)

3.527

158.586

Employee benefits expense

7.172

6.992

21.104

Finance cost

1.134

5.102

8.903

Depreciation and Amortization expenses

1.532

1.504

4.540

Other Expenditure

6.262

3.385

16.732

Total Expenses

1777.479

1293.482

4355.183

Profit / (Loss) before Tax

10.919

35.014

66.838

Tax Expense

2.889

7.858

15.843

Profit / (Loss) after Tax

8.030

27.156

50.995

Basic and Diluted EPS (in INR)

0.30

1.01

1.90

 

 

UNAUDITED SEGMENT WIE REVENUE, RESULTS AND CAPITAL EMPLOYED

 

(INR In Million)  

Particulars

Quarter Ended

Nine Months ended

31.12.2017

30.09.2017

31.12.2017

 

(Unaudited)

(Unaudited)

(Unaudited)

1. Segment Revenue

 

 

 

(Net Sales/Income from each segment)

 

 

 

a)     Segment A- (Distribution and Development)

1781.898

1317.221

4396.847

b)    Segment B- (Power Generation)

0.802

5.568

8.045

c)     Unallocated

0.000

0.000

0.000

Total

1782.700

1322.789

4404.892

Less : Inter Segment Revenue

--

--

--

Net Sales

1782.700

1322.789

4404.892

 

 

 

 

2. Segment Result

 

 

 

(Profit before tax and interest from each segment)

 

 

 

a)      Segment A- ( Distribution and Development )

5.916

29.610

53.411

b)     Segment B- (Power Generation)

0.437

4.858

5.202

c)      Unallocated

5.700

5.649

17.128

Total

12.053

40.117

75.741

      i.        Less : Interest

1.134

5.103

8.903

     ii.        Other Un-allocable Expenditure net off

--

--

--

    iii.        Un-allocable income

--

--

--

Total

10.919

35.014

66.838

 

 

 

3.  Capital Employed (Segment Assets-Segment Liabilities)

 

 

 

Segment assets- Segment Liabilities

 

 

 

a)     Segment A- ( Distribution and Development )

1488.042

1478.351

1488.042

b)    Segment B- (Power Generation)

60.754

62.522

60.754

c)     Unallocated

--

--

--

Total

1548.796

1540.873

1548.796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTES:

 

a) The financial Results of the company for the quarter and nine months ended 31st December, 2017 have been reviewed and recommended by the Audit Committee and approved by the Board of Directors of the company at its meeting held on 12th February, 2018. The Statutory Auditors of the Company have carried out limited Review of these results.


(b) The Financial Result of the Company have been prepared in accordance with Indian Accounting Standard (Ind As) notified under the Companies (Indian Accounting standards) (Amendment) Rules,2016. The Company has adopted Ind As from 1st April, 2017, and accordingly, these Financial Results (including for the previous period presented in accordance with Ind As 101- First-time Adoption of the Indian Accounting standards) have been prepared.

(c) The format for unaudited quarterly results is as prescribed in SEBI Circular No. CIR/CFD/CMD/15/2015 dated November 30, 2015 modified to the Companies Act 2013 applicable to Companies that are required to comply with Ind As.


Further, In Terms of the above circular, the statement does not include Ind AS compliant result for the previous year end 31st March, 2017.


(d) The Ind As compliant corresponding figures for the Period ended 31 December, 2016 have not been subjected to review/audit. However, the management has exercised due diligence to ensure that financial results provide a true and fire view of thereof.


(e) Figure of the previous period have been regrouped / rearranged, wherever necessary.


(f) The financial results are available on the company’s website http://www.veritasindia.net and Bombay Stock Exchange website. “www.bseindia.com” 

 

 

 

 

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, India Prisons Service, Interpol, etc.

 

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 65.06

UK Pound

1

INR 92.06

Euro

1

INR 80.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKY

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

BHG

 


 

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

YES

--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)

 

 

 

 

 

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.