MIRA INFORM REPORT

 

 

 

Report Date :

14.08.2008

 

IDENTIFICATION DETAILS

 

Name :

SUNDEK INDIA LIMITED

 

 

Registered Office :

204, Lalita Complex, Rasala Marg, Navrangpura, Ahmedabad – 380 009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

02.03.1983

 

 

Com. Reg. No.:

04-5945

 

 

CIN No.:

[Company Identification No.]

U20299GJ1983PLC005945

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS00086C

 

 

PAN No.:

[Permanent Account No.]

AACCS0897A

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer and Exporter of HPL – High Pressure Decorative Laminated sheets.

 

 

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 690000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and reputed company having satisfactory track. General financial position is good. Business is active. Payments are reported as usually correct and as per commitments.

 

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

 

 

LOCATIONS

 

Registered Office :

204, Lalita Complex, Rasala Marg, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Tel. No.:

91-79-26426840 / 49, 26461071

Mobile No.:

91-9327024644

Fax No.:

91-79-26426477

E-Mail :

mail@sundekintl.com

sundekad1@sancharnet.in

skg@sundekintl.com

sharad@sundekintl.com

kks@sundekintl.com

marketing@sundekintl.com

export@sundekintl.com

hrd@sundekintl.com

Website :

www.sundekintl.com

 

 

Factory  :

1421, Village Rajpur, Kalol Mehsana Highway, North Gujarat, India

Tel. No.:

91-2764-278562 / 3 / 4, 278616 / 7 

Mobile No.:

91-9327910110 / 9327910109

Fax No.:

91-2764-278406

E-Mail :

factory@sundekintl.com

 

 

E-Mail :

chennai@sundekintl.com (Chennai)

mumbai@sundekintl.com (Mumbai)

nagpur@sundekintl.com (Nagpur)

pune@sundekintl.com (Pune)

ahmedabad@sundekintl.com (Ahmedabad)

kolkata@sundekintl.com (Kolkata)

delhi@sundekintl.com (Delhi)

bangalore@sundekintl.com (Bangalore)

cochin@sundekintl.com (Cochin)

 


 

DIRECTORS

 

Name :

Mr. Shashikant S Gupta

Designation :

Managing Director

Address :

31, Indraprastha Bungalows, Opp. Management Enclave, Vastrapur, Ahmedabad – 380 015, Gujarat, India

Date of Birth/Age :

08.11.1961

Date of Appointment :

15.10.1985

 

 

Name :

Mrs. Shardadevi S Gupta

Designation :

Whole Time Director

Address :

9, Pratima Society, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Date of Birth/Age :

06.04.1943

Date of Appointment :

05.12.1996

 

 

Name :

Mrs. Rupali S Gupta

Designation :

Executive Director

Address :

9, Pratima Society, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Date of Birth/Age :

15.08.1966

Date of Appointment :

15.02.1997

 

 

Name :

Mr. Krishna Kumar Shah

Designation :

Executive Director

Address :

C-3/23, Goyal Intercity, Drive-In-Road, Ahmedabad – 380 054, Gujarat, India

Date of Birth/Age :

08.02.1945

Date of Appointment :

03.02.1987

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Equity shares Breakup (percentage of total equity)

(As on 30.09.2007)

Category

Percentage

Directors or relatives of Director

78.77

Other top fifty (50) shareholders

21.23

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of HPL – High Pressure Decorative Laminated sheets.

 

 

Products :

·         Design Gallery

·         Standard Grades

·         Other Grades

·         Prelaminated Boards

·         Care and Mantenance

 

ITC Code

Product Description

392640-02

Decorative Laminates

 


 

GENERAL INFORMATION

 

Bankers :

Bank of Baroda

Usmanpura Branch, Ashram Road, Ahmedabad – 380 013, Gujarat, India

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name :

Naushir M Marfatia and Company

Chartered Accountants

Address :

1st Floor, B Jadhav Chambers, Ashram Road, Ahmedabad – 380 009, Gujarat, India

 

 

CAPITAL STRUCTURE

 

(As on 30.09.2007)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.100/- each

Rs.50.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

200010

Equity Shares

Rs.100/- each

Rs.20.001 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

20.001

20.001

20.001

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

118.602

109.752

96.915

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

138.603

129.753

116.916

LOAN FUNDS

 

 

 

1] Secured Loans

22.094

17.126

12.176

2] Unsecured Loans

0.479

0.474

0.712

TOTAL BORROWING

22.573

17.600

12.888

DEFERRED TAX LIABILITIES

0.000

0.413

0.000

 

 

 

 

TOTAL

161.176

147.766

129.804

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

50.990

52.008

54.490

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.073

0.073

0.073

DEFERREX TAX ASSETS

0.445

0.000

4.517

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

151.083

119.640

112.601

 

Sundry Debtors

41.526

44.532

36.438

 

Cash & Bank Balances

9.202

39.636

21.122

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

21.779

9.688

16.095

Total Current Assets

223.590

213.496

186.256

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

97.777

109.576

106.320

 

Provisions

16.145

8.235

9.212

Total Current Liabilities

113.922

117.811

115.532

Net Current Assets

109.668

95.685

70.724

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

161.176

147.766

129.804

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

433.682

417.627

359.945

Other Income

3.858

6.894

4.136

Total Income

437.540

424.521

364.081

 

 

 

 

Profit/(Loss) Before Tax

13.157

20.637

(16.236)

Provision for Taxation

4.306

7.799

(3.295)

Profit/(Loss) After Tax

8.851

12.838

(12.941)

 

 

 

 

Earnings in Foreign Currency :

 

 

 

 

Sale of Goods Manufactured

20.855

32.023

53.599

Total Earnings

20.855

32.023

53.599

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

281.872

278.142

259.708

 

Consumption of stores and spares parts

5.231

3.245

3.466

 

Increase/(Decrease) in Finished Goods

24.985

(8.765)

(0.563)

 

Salaries, Wages, Bonus, etc.

9.120

9.212

8.581

 

Managerial Remuneration

1.611

1.590

1.253

 

Payment to Auditors

0.250

0.257

0.200

 

Interest

2.555

0.000

0.076

 

Insurance Expenses

0.383

0.175

0.272

 

Power & Fuel

18.893

18.584

15.526

 

Depreciation & Amortization

12.850

10.910

12.251

 

Other Expenditure

66.633

90.534

79.547

Total Expenditure

424.383

403.884

380.317

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

2.02

3.02

(0.04)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.03

4.94

(4.51)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.79

7.77

(6.74)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.16

(0.14)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.98

1.04

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.96

1.81

1.61

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Form No. 8

 

Name of the company

SUNDEK INDIA LIMITED

Presented By

Senior Manager, Bank of Baroda, Usmanpura Branch, Usmanpura, Ahmedabad – 380 013.

1) Date and description of instrument creating the change

Hypothecation of Moveable Machinery dated 26th of June, 1987 executed by Sunrays Laminates Private Limited (Company) in favour of Bank of Baroda (Bank).

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

Rs.5.012 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

All the moveable machinery including stocks and spare parts both present and future at Company’s factory premises, godowns at Village Rajpur, Taluka Kadi, District Mehsana or elsewhere or in transit.

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

·         All the securities described in column No.3 hereinabove are charged and hypothecated to the Bank for due repayment and discharge by the company to the Bank of its Term Loan (under Normal Refinance of IDBI) of Rs.5.012 millions plus interest and charges.

·         The Company shall pay interest at rate of 12.5% per annum.

·         The company will repay the said loan in 20 quarterly instalments of Rs.0.251 millions each commencing after 12 months from the date of first disbursement.

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

Bank of Baroda

Usmanpura Branch, Ashram Road, Ahmedabad – 380 013, Gujarat, India

6) Date  and brief description of instrument modifying the charge

Extension of Hypothecation of Book-debts – Sundek India – Manufacturing Division dated 26th day of June, 1987 executed by Sunrays Laminates Private Limited (Company) in favour of Bank of Baroda (Bank) for Rs.12.212 millions

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.

·         Term Loan of Rs.5.012 millions secured over securities described  in column No.3 hereinabove vide hypothecation of Moveable Machinery dated 26th June, 1987 shall now also be secured over the securities of all the book-debts of Sundek India – Manufacturing Division of the company in respect of supplies made to Government Departments, bodies, limited companies, firm, person or corporation etc., present and future, by the aforesaid Extension of Hypothecation of Book-debts Manufacturing Division dated 26th day of June, 1987.

·         Save and except as aforesaid all the terms and conditions of the aforesaid Hypothecation of Moveable Machinery dated 26th day of June, 1987 sahll remain operative and intact.

 

Corporate identity number of the company

U20299GJ1983PLC005945

Name of the company

SUNDEK INDIA LIMITED

Address of the registered office or of the principal place of  business in India of the company

204, Lalita Complex, Rasala Marg, Navrangpura, Ahmedabad – 380 009, Gujarat, India

This form is for

Modification of charge

Type of charge

·         Book debts

·         Movable property (not being pledge)

·         Others

Particular of charge holder

Bank of Baroda

Usmanpura Branch, Ashram Road, Ahmedabad – 380 013, Gujarat, India

Nature of instrument creating charge

Supplemental Composite Instrument of Hypothecation of Goods, Book-Debts, Movable Machinery and Vehicles dated 07.09.2007

Date of instrument Creating the charge

07.09.2007

Amount secured by the charge

Rs.90.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

·         Rate of Interest

1.       Cash Credit Rs.35.000 millions : @ BPLR i.e.at present 12.50% p.a.with monthly rests

2.       FBP/FCBP/FBD/FCBD Rs.1.000 million as per RBI / Bank’s / FEDAI guidelines issued from time to time

3.       Inland / Import letter of credit Rs.40.000 millions: commission as per Bank’s schedule of service charges / FEDAI rates

4.       Inland Bank Guarantee Rs.5.000 millions: commission 2% p.a. for performance guarantees and 3% p.a. for financial guarantees, minimum commission for 6 months as per Bank’s schedule of service charge

 

·         Terms of repayment

1.       Cash Credit Rs.35.000 millions: 12 months

2.       FBP/FCBP/FBD/FCBD Rs.10.000 millions: 12 months

3.       Inland / Import letter of credit Rs.40.000 millions : 12 months

4.       Inland Bank Guarantee Rs.5.000 millions : 12 months

 

·         Margin

25% on stock

50% on Book Debts

10% on FOB value

15% by way of fixed deposits

 

·         Extent and operation of the charge

The charge was created by Hypothecation of Movable Machineries, Hypothecation of Book Debts and Hypothecation of Goods all dated 26.06.1987 for Rs.12.212 millions securing movable properties. Thereafter, the charge was modified on 04.1.1989: 10.06.1898; 03.11.1990; 08.07.1991; 15.12.1994 and lastly on 23.02.2004 securing aggregates facilities Rs.80.000 millions.

 

·         Others

Now, the charge was modified on 07.09.2007 increasing cash credit from Rs.25.000 millions to Rs.35.000 millions and other facilities remain same making aggregate facilities from Rs.80.000 millions to Rs.90.000 millions

Particulars of the property charged

Hypothecation of all movbable machineries, stock, spares at factory premises godown at Village Rajpur. All stock of raw material, work in process, finished goods, stores and packing material both present and future at Company’s godowns, factories premises at Village Rajpur, Taluka – Kadi, Dist-Mehsana or elsewhere or in transit. All book debta against the supply bills, raw material present and future of the Company in its manufacturing division.

Particulars of the present modification

The charge has increased its aggregate facilities from Rs.80.000 millions to Rs.90.000 millions as under:

 

Cash Credit increased from Rs.25.000 millions to Rs.35.000 millions

FBP/FCBP/FCBD Rs.10.000 millions

Inland/Import letter of credit Rs.40.000 millions

Inland Bank Guarantee Rs.5.000 millions

 

Web Details

 

They are the manufacturer and exporter of HPL-High Pressure Decorative Laminated sheets from India - The Promoters of the Company have experience of more than 30 years in this field and have set up and managed several HPL factories in India. The turnover is approximately US $ 6.5 million per annum.

 

Manufacturing

 

The Plant is located about 500 kms. North West of Mumbai ( Bombay ).It makes transportation of their products fast and convenient. They have sophisticated machinery to give quality laminates.

 

Product :

High Pressure Decorative Melamine Plastic Laminated Sheets.

 

Size :

2440 x 1220 mm

 

Thickness :

0.5 mm to 13 mm

 

Grade :

Standard, Post Formable, Fire Retardant, Compact, Electrical Insulation Grade, Anti Static, Counter Top, Marker, Chalk Board, Colour Core, Sandwich.

 

Quality :

Tested As per British European Standard BS EN 438

 

Range :

Solid Colours, Wood Grains, Abstracts and Natural Stone , Silverene and Metallic Designs

 

Finishes :

Sudede (SF), Satinmatt (SM), Silky Matt (SK), Higloss (HG), Satinmatt (SM), Suede (SF), Wood Touch (WT), Silky Matt (SK), Oak (OK), Diamond (DD), Paraline (PL), Leather (LR), Fabrik (FK). Diamond(DD), Stone Touch(ST), Veneer Touch'e (VN)

 

Mission Statement

Subject philosophy and strength can be described in just one Line "Consistent Good Quality Laminates with Innovative Designs and Grades."

 

Works and Plants

 

The Plant is located about 500 kms. North West of Mumbai and is spread over a vast land of 53000 Sq.Mts. It is equipped with most modern manufacturing facilities and they have a capacity of about 150,000 sheets of 8 ft x 4 ft size per month. The Plant employs about 200 people.

 

Well - trained and highly experienced team of production personnel runs the plant with tremendous stress on quality control and research and development. Strict quality control of the raw materials, online testing and pre-shipment inspections of final product are done as per international standards. All this enables us to deliver consistently good quality of laminates in time to all the customers.

 


 

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

Indian Rupees

US Dollar

1

Rs.42.67

UK Pound

1

Rs.80.92

Euro

1

Rs.63.71

 

 

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

YES

--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