MIRA INFORM REPORT

 

 

Report Date :

13.12.2007

 

IDENTIFICATION DETAILS

 

Name :

ESSEN MULTIPACK LIMITED

 

 

Registered Office :

Survey No. 209, Plot No. 5, Industrial Area, Veraval (Shapar), Rajkot - 360 002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

27.05.1994

 

 

Com. Reg. No.:

22139

 

 

CIN No.:

[Company Identification No.]

U25209GJ1994PLC022139

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTE00041G

 

 

PAN No.:

[Permanent Account No.]

AAACE4676P

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer and exporter of polyethylene film

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 140000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and reputed company. Directors are reported as experienced and respectable businessmen. Trade relations are fair. Business is active. Payments are usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.  

 

LOCATIONS

 

Registered Office /

Factory  :

Survey No. 209, Plot No. 5, Industrial Area, Veraval (Shapar), Rajkot - 360 002, Gujarat, India

Tel. No.:

91 - 2827 - 252018 / 252019 / 252610

Fax No.:

91 - 2827 – 252610

E-Mail :

mnmanvarca@rediffmail.com

essen@essenpoly.com

Website :

http://www.essenpoly.com

 

DIRECTORS

 

Name :

Mr. Vishnubhai Dilsukhrai Vyas

Designation :

Director

Address :

Shantiniketan Complex, Krishnanagar Main Road, Flat No. 201, Rajkot 360001, Gujarat, India

Date of Birth/Age :

12.09.1960

Date of Appointment :

01.03.2005

 

 

Name :

Mr. Atulbhai Chunilal Pandya

Designation :

Director

Address :

Shree Gayatri Krupa, 4, Parnakuti Society, Nana Mava Road, Rajkot – 360005, Gujarat, India 

Date of Birth/Age :

06.02.1969

Date of Appointment :

15.05.1999

 

 

Name :

Mr. Jerambhai Popatbhai Patel

Designation :

Director

Address :

Saharsh 2 Paras Society, Plot No. 27 A, Opposite Nirmala Convent School, Rajkot 260005, Gujarat, India

Date of Birth/Age :

03.04.1950

Date of Appointment :

27.05.1994

 

 

Name :

Mr. Sagar Dineshbhai Pandya

Designation :

Director

Address :

Gayatri  Krupa, Dwarkadish Society, Street No. 3, Behind Gokuldham, Rajkot 360004, Gujarat, India   

Date of Birth/Age :

06.11.1981

Date of Appointment :

01.03.2005

 

 

Name :

Mr. Jawahar Chunilal Pandya

Designation :

Director

Address :

Shree Gayatri Krupa, 4, Parnakuti Society, Nana Mava Road, Rajkot – 360005, Gujarat, India 

Date of Birth/Age :

07.05.1961

Date of Appointment :

27.05.1994

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders

 

No. of Shares

Chunilal L Pandya

 

30000

Jawahar C. Pandya

 

20000

Harshidaben J Pandya

 

30000

Girish C Pandya

 

30000

Gitaben G Pandya

 

30000

Atul C Pandya

 

30000

Ranjanben Pandya

 

30000

Jawahar Pandya – HUF

 

15030

Girish C Pandya – HUF

 

37000

Atul C Pandya  - HUF

 

37000

Meeta A Pandya – HUF

 

10000

Champaben Doshi

 

34000

Chandrakant Doshi

 

34200

Devyaniben Doshi

 

34000

Nitaben Doshi

 

30000

Rajesh Doshi

 

30000

Ritaben Doshi

 

30000

Utsav Doshi

 

30000

Khushbhoo Doshi

 

18970

Jayantilal Aghera

 

25000

Chandrikaben Aghera

 

25000

Khimjibhai Aghera

 

25000

Sagunaben Aghera

 

25000

Jerambhai Patel

 

17500

Savitaben Patel

 

17500

Piyush Patel

 

10000

Nimesh Patel

 

7500

Rajendra Sanghvi

 

10000

Induben Sanghavi

 

7100

Gitaben Sanghavi

 

12200

Rajoo Engineers Limited

 

50000

Total

 

772000

 

 

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

6.48

Directors or relatives of directors

 

93.52

Total

 

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and exporter of polyethylene film

 

PRODUCTION STATUS

 

Particulars

Unit

 

 

Installed Capacity

Mono and Multilayer Flexible Packaging Film and Shets 

MT

 

 

1560

 

GENERAL INFORMATION

 

Bankers :

  • ICICI Bank Limited
  • Punjab National Bank

 

 

 

Banking Relations :

Satisfactory

 

 

Financial Institutional :

Kotak Mahindra Primus Limited

 

 

Auditors :

 

Name :

M. N. Manvar and Company

Chartered Accountants

Address :

504, Star Plaza, Phulchhab Chowk, Near Circuit House, Rajkot – 360005, Gujarat, India

 

 

Associates/Subsidiaries :

Nil

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1,250,000

Equity Shares

Rs. 10/- each

Rs. 12.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

772,000

Equity Shares

Rs. 10/- each

Rs. 7.720 Millions

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2007

31.03.2006

31.03.2005

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

7.720

7.720

7.720

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

26.551

17.752

13.997

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

34.271

25.472

21.717

LOAN FUNDS

 

 

 

1] Secured Loans

13.802

7.451

14.227

2] Unsecured Loans

7.054

5.668

10.165

TOTAL BORROWING

20.856

13.119

24.392

DEFERRED TAX LIABILITIES

1.515

2.309

3.173

 

 

 

 

TOTAL

56.642

40.900

49.282

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

13.067

15.405

18.008

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.920

1.220

0.919

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

16.025

13.680

8.755

 

Sundry Debtors

26.787

28.205

17.184

 

Cash & Bank Balances

6.255

11.774

8.708

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

46.743

15.790

14.982

Total Current Assets

95.810

69.449

49.629

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

27.315

40.832

16.224

 

Provisions

25.840

4.342

3.050

Total Current Liabilities

53.155

45.174

19.274

Net Current Assets

42.655

24.275

30.355

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

56.642

40.900

49.282

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

238.815

180.605

131.283

Other Income

0.779

0.193

1.155

Total Income

239.594

180.798

132.438

 

 

 

 

Profit/(Loss) Before Tax

32.330

7.188

1.952

Provision for Taxation

11.788

1.673

0.427

Profit/(Loss) After Tax

20.542

5.515

1.525

 

 

 

 

Earnings in Foreign Currency :

 

 

 

Total Earnings

NA

NA

0.072

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

177.794

146.436

108.385

 

Purchases made for re-sale

3.706

0.000

0.000

 

Consumption of stores and spares parts

0.062

0.049

0.000

 

Increase/(Decrease) in Finished Goods

[1.120]

0.409

[1.258]

 

Salaries, Wages, Bonus, etc.

2.281

1.119

0.000

 

Managerial Remuneration

0.900

0.900

0.000

 

Payment to Auditors

0.086

0.068

0.000

 

Interest

0.000

0.511

1.506

 

Insurance Expenses

0.211

0.550

0.000

 

Power & Fuel

5.002

4.402

0.000

 

Depreciation & Amortization

3.963

3.737

3.875

 

Other Expenditure

14.379

15.431

17.978

Total Expenditure

207.264

173.612

130.486

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

8.57

3.05

1.15

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

13.54

3.98

1.49

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

29.69

8.47

2.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.94

0.28

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.16

2.29

2.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.80

1.54

2.57

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Subject is also engaged in the business of trading of UV Stabilized Shade Net. 

 

Bankers Charges Report as per Registry

 

 

Name of the company

ESSEN MULTIPACK LIMITED

Presented By

Mr. Jawahar Chunilal Pandya, Managing Director

1) Date and description of instrument creating the change

Deed of Hypothecation dated 07.03.2002

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 15.000 Millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

  • Hypothecation of goods, assets represented by documents drawn cover under letter of credit issued under above said limit

 

  • Various raw materials

 

  • Stock in process and semi finished goods

 

  • Finished goods

 

  • Packing materials 

4) Gist of the terms and conditions and extent and operation of the charge.

Interest : 15.25 %

Repayment : On Demand Type of Charge : Hypothecation charge

Operation : Till the dues are liquidated in full.

5) Name and Address and description of the person entitled to the charge.

Punjab National Bank

Jubilee Branch

Jawahar Road, Rajkot – 360002

6) Date  and brief description of instrument modifying the charge

Memorandum of deposit of title deeds dated 24.05.2002

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

Equitable mortgage is created by deposit of title deeds relating to the Immovable properties being factory land situated at Plot No. 5, Survey No. 209, Village Veraval Shapar, Kotda Sangani, Rajkot adm 4711.10 sq. mtrs. With all building constructed or to be constructed with plant and machineries to secure the following facilities aggregating to Rs. 31.900 Millions

 

Fund Based Limits : Cash credit : Rs. 15.000 Millions [Including sublimit of Rs. 5.000 Millions for book debts]     

 

Term loan : Rs. 1.900 Millions

 

Non-fund Based Limit : foreign L/C : Rs. 15.000 Millions [Including sub – limit of LG for Rs. 1.000 Million]

 

Fixed Assets

 

 

AS PER WEBSITE

 

Subject is an ISO 9001:2000 certified company, manufactures a wide variety of polyethylene films, in mono and multi layer structures.

 

Range of Polyethylene Film :

 

Range of HDPE Pipe :

 

The company is equipped with state-of-the-art infrastructure facilities with globally reputed film extrusion lines and an in-house ultra modern testing facility. Together with a team of experienced plastic quality as per customer's requirement.

 

Essen has a wide range of products for its valued customers from various fields such as Packaging - Industrial, Exports, Bulk, Food, Liquid; Printing, Labelling, Transports, Agriculture, Dairy and so on, only sky is the limit. Herein below please find their current range of Polyethylene Film - Shrink Film and Pallet Hooding Film, Stretch Film, Lamination Film, Wide Width Film, PE Foam Film, Liquid Packaging Film, Agricultural Film- Greenhouse Film, Pond / Canal Lining Film, Mulch Film, Solraization Film, Paper-Like Film.

 

Also the exclsusive Range of Polyethylene Pipe (HDPE Pipe) - HDPE Pipe and Pre lubricated HDPE Pipe.

 

BESIDES THESE REGULAR PRODUCTS THEY ALSO SPECIALISE IN GIVING CUSTOMISED PRODUCTS AS PER CUSTOMER SPECIFICATION / APPLICATION ON PROJECT BASIS.

           

Agricultural Film - Greenhouse cladding film, Mulch film for excellent weed control of the crop, Pond / Canal lining film to prevent the water seepage losses and Solarization film for natural & chemical fumigation of soil

                                                            

Wide Width Film - Suitable for FIBC liners, food grain covers, Container Liners, lorry tarpaulins, tents, bunkers, pond liners and reservoir linings.

                                                            

pe Foam Film - Suitable for calenders, banners, maps, envelopes etc.

                                                            

Paper-Like Film - Suitable for calenders, maps, tablemates, visiting cards, soap packaging, bottle labels and large banners

                                                            

Shrink Fim and Pallet Hooding Film - Suitable for food packaging, blister packaging, industrial packaging, and for packaging of tinned / bottled food products for dust and moisture protection.

                                                            

Stretch Film - Suitable for industrial packaging solutions and pallet wrapping.

                                                            

LaminatiOn Film - Suitable for flexible packaging and flexible laminating of food products.

                                                            

 

Liquid PACKAGING Film - Suitable for packaging of milk, water, oil, liquor, juice and liquid food.

                                                            

Polyethylene Pipe (HDPE Pipe) for Irrigation - Suitable for agricultural irrigation purposes, drip irrigation, also useful as suction and delivery pipe in mono block pump set, as column pipe in submersible pump set. Also being used as column pipe in wells, lakes & dams for irrigation.

 

Prelubricated Polyethylene Pipe (PLB HDPE Pipe) - Suitable in the field of communication to cover underground Optical Fibre Cable network system.

 

Testing equipments

1.         Tensile Strength / Elongation Tester

2.         Dart Impact Tester

3.         Leak Detection Tester

4.         MFI Tester

5.         Co-efficient of Friction Tester

6.         Pin Hole Detector

7.         Chemical Analysis Tester

8.        ESCR (Environmental Stress Crack Resistance Tester)

9.        Density Tester

10.      Opacity Tester

11.      Carbon Black Content Tester

12.      Carbon Black Dispersion Tester

13.      Gloss Meter

14.      Haze Meter

 

Subject is an ISO 9002 certified company, manufactures a wide variety of polyethylene films, in mono and multi layer structures. They have wide range of machineries including rotogravure 4 color printing machine, slitter rewinder, sheet cutting machine, core cutter, fully solid state high frequency corona treatment unit, chilling plant, oven, power generating set. The polyethylene films are always supplied along with test certificate as to the customer's specifications. The polyethylene pipe (HDPE Pipe) for irrigation is suitable for agricultural irrigation purposes, drip irrigation, also useful as suction and delivery pipe in mono block pump set, as column pipe in submersible pump set. Also being used as column pipe in wells, lakes & dams for irrigation.

 

They have a wide range of testing equipments in their quality control department, including Tensile Strength / Elongation Tester, Dart Impact Tester, Leak Detection Tester, MFI Tester, Co-efficient of Friction Tester, Pin Hole Detector, Chemical Analysis Tester, ESCR (Environmental Stress Crack Resistance Tester), Density Tester, Opacity Tester, Carbon Black Content Tester, Carbon Black Dispersion Tester, Gloss Meter, Haze Meter.

 

The polyethylene films are always supplied along with test certificate as to the customer's specifications. The polyethylene pipe (HDPE Pipe) for irrigation is suitable for agricultural irrigation purposes, drip irrigation, also useful as suction and delivery pipe in mono block pump set, as column pipe in submersible pump set. Also being used as column pipe in wells, lakes & dams for irrigation.

 

 


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 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

Indian Rupees

US Dollar

1

Rs.39.35

UK Pound

1

Rs.80.36

Euro

1

Rs.57.62

 

 

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

7

--PROFITABILIRY

1~10

5

--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

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

Unfavourable & favourable factors carry similar weight in credit consideration. 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

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

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