MIRA
INFORM REPORT
|
Report Date : |
27.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
MAGNAPLAST TECHNOLOGIES INDIA PRIVATE LIMITED |
|
|
|
|
Registered Office : |
B-4, Functional Electronic Estate, MIDC, Bhosari, Pune - 411026, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
01.10.1991 |
|
|
|
|
Com. Reg. No.: |
25-14364 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U72200PN1991PTC014364 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
PNEM01173E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer and Exporter of Plastic Magnets, Flexible Magnets
Extruded Magnets, Injections Moulded Magnets. |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
Maximum Credit Limit : |
USD 96000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company but its financial position can be
regarded as moderate. Trade relations are fair. Payments are correct. The company can be considered for normal business dealings with slight
caution. |
LOCATIONS
|
Registered Office/ Factory : |
B-4, Functional Electronic Estate, MIDC, Bhosari, Pune - 411026, Maharashtra, India |
|
Tel. No.: |
91-20-27120734/ 27121158/ 65102505/ 65102506 |
|
Mobile No.: |
91-9822615941 |
|
Fax No.: |
91-20-27122436 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
|
Name : |
Mr. Horst Banermann |
|
Designation : |
Chairman |
|
Address : |
AM Branderhof 9, 51429 Bergisch Gladbach, Germany |
|
Date of Birth/Age : |
28.05.1935 |
|
Date of Appointment : |
18.06.1992 |
|
|
|
|
Name : |
Mr. Nambiar Gopinath |
|
Designation : |
Director |
|
Address : |
Flat No.2. Building No.6, Atur Park Housing Society, Naylor Road, Pune
– 411001, Maharashtra, India |
|
Date of Birth/Age : |
23.02.1946 |
|
Date of Appointment : |
01.03.2006 |
|
|
|
|
Name : |
Mr. R. Sridhar |
|
Designation : |
Director |
|
Address : |
Flat No.7, Abhilasha Apartments, Opposite Abhiman Shree Society, Off
Baner Road, Pune – 411007, Maharashtra, India |
|
Date of Birth/Age : |
05.01.1960 |
|
Date of Appointment : |
01.03.2006 |
|
|
|
|
Name : |
Mr. Rathi Ramkumar |
|
Designation : |
Director |
|
Date of Birth/Age : |
27.07.1943 |
|
|
|
|
Name : |
Mr. Nag Milion |
|
Designation : |
Director |
|
Address : |
Barodi 3 Boat Club Road, Pune – 411001, Maharashtra, India |
|
Date of Birth/Age : |
06.07.1962 |
|
Date of Appointment : |
16.11.1999 |
|
|
|
|
Name : |
Mr. Rao Shreyas |
|
Designation : |
Director |
|
Address : |
Flat No.6, Lalit Apartment, Plot No.7, S No.131/1+2, Gulmohar Patk,
Aundh, Pune – 411007, Maharashtra, India |
|
Date of Birth/Age : |
02.06.1975 |
|
Date of Appointment : |
17.02.2005 |
|
|
|
|
Name : |
Mr. Turuk Deepak |
|
Designation : |
Director |
|
Date of Birth/Age : |
21.10.1956 |
|
|
|
|
Name : |
Mr. Alfred Heinrich |
|
Designation : |
Director |
|
Address : |
Johann Burum Str 19, 51429, Bergisch Gladbach, Germany |
|
Date of Birth/Age : |
05.01.1942 |
|
Date of Appointment : |
18.06.1992 |
|
|
|
|
Name : |
Mr. Eckhard Banermann |
|
Designation : |
Director |
|
Address : |
Steinacker 58A 51429, Bergisch Gladbach, Germany |
|
Date of Birth/Age : |
03.03.1964 |
|
Date of Appointment : |
18.06.1992 |
|
|
|
|
Name : |
Mr. Holger Banermann |
|
Designation : |
Director |
|
Address : |
IM, Hohngesgarten 42 51491, Overath, Germany |
|
Date of Birth/Age : |
30.05.1965 |
|
Date of Appointment : |
22.01.2002 |
|
|
|
|
Name : |
Mr. Ramkumar Rathi |
|
Designation : |
Director |
|
Address : |
Rachna 33, Bharati, Nivas
Society, Ketkar Road, Pune – 411004, Maharashtra, India |
|
Date of Birth/Age : |
27.071943 |
|
Date of Appointment : |
16.11.1999 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
(As on 30.09.2005)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Horst Baermann |
|
357200 |
|
Max Baermann Holding AG Germany |
|
1428800 |
|
Max Baermann Holding AG Germany |
|
56385 |
|
Max Baermann Holding AG Germany |
|
30000 |
|
|
|
|
|
Total |
|
1872385 |
(As on 31.03.2007)
|
Category |
|
Percentage |
|
|
|
|
|
Foreign Holding (FIIs, FCs, FFIs, NRIs, OCB or Others) |
|
80.00 |
|
Directors or relatives of directors |
|
20.00 |
|
|
|
|
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Plastic Magnets, Flexible Magnets,
Extruded Magnets, Injections Moulded Magnets. |
|
|
|
|
Products : |
|
|
|
|
|
Exports: |
|
|
Countries : |
USA |
|
|
|
|
Imports: |
|
|
Products : |
Magnetic Tapes |
GENERAL
INFORMATION
|
No. of Employees : |
55 |
|
|
|
|
Bankers : |
Pimpri – Chinchwad, Pune, Maharashtra, India
Pimpri Chinchwad Branch,
Chinchwad, Pune - 411 109, Maharashtra, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
S. N. Gogate and Company Chartered Accountant |
|
Address : |
Sanket, 2123 Sada Shiv Peth, Vijayanagar Colony Pune, India |
|
|
|
|
Holding/ Parent Company : |
Wulfshof
1, 51429, Baergisch, Gladbach Germany |
|
|
|
|
Associates/Subsidiaries : |
Wulfshof 1, 51429, Baergisch, Gladbach Germany |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 Millions |
|
100000 |
Preference Shares |
Rs.100/ each |
Rs.10.000 Millions |
|
|
|
|
|
|
|
Total |
|
Rs.30.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1786000 |
Equity Shares |
Rs.10/- each |
Rs.17.860
Millions |
|
88385 |
Preference Shares |
Rs.100/ each |
Rs.8.839
Millions |
|
|
|
|
|
|
|
Total |
|
Rs.26.699 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.12.2006 |
31.12.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
26.699 |
25.499 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
(7.523) |
(8.182) |
|
|
NETWORTH |
|
19.176 |
17.317 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
14.377 |
18.410 |
|
|
2] Unsecured Loans |
|
7.123 |
8.381 |
|
|
TOTAL BORROWING |
|
21.500 |
26.791 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
40.676 |
44.108 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
25.718 |
27.593 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
8.013 |
12.196 |
|
|
Sundry Debtors |
|
10.975 |
6.840 |
|
|
Cash & Bank Balances |
|
0.456 |
0.490 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
2.524 |
2.882 |
|
Total
Current Assets |
|
21.968 |
22.408 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
5.177 |
4.606 |
|
|
Provisions |
|
1.834 |
1.207 |
|
Total
Current Liabilities |
|
7.011 |
5.813 |
|
|
Net Current Assets |
|
14.957 |
16.595 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
40.676 |
44.108 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.12.2006 |
31.12.2005 |
|
Sales Turnover |
|
48.834 |
42.364 |
|
Other Income |
|
0.000 |
0.000 |
|
Total Income |
|
48.834 |
42.364 |
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
1.142 |
2.917 |
|
Provision for Taxation |
|
0.000 |
0.000 |
|
Profit/(Loss) After Tax |
|
1.142 |
2.917 |
|
|
|
|
|
|
Export Value |
|
21.252 |
18.294 |
|
|
|
|
|
|
Total Expenditure |
|
47.692 |
39.447 |
KEY RATIOS
|
PARTICULARS |
|
|
31.12.2006 |
31.12.2005 |
|
PAT / Total Income |
(%) |
|
2.34 |
6.89 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
2.34 |
6.89 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
2.39 |
5.83 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.06 |
0.17 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
1.49 |
1.88 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
3.13 |
3.85 |
LOCAL AGENCY FURTHER
INFORMATION
Website Details:
Profile:
Their
modern manufacturing facility to produce plastic bonded permanent magnets was
set up in 1993. The company was an Indo-German Joint Venture till Nov, 1999. Consequent
to the acquisition of equity shares by the German promoter, our company is now
a Subsidiary of Max Baermann Holding AG, Germany.
Company has its own Quality Assurance Laboratory comprising, inter alia,
permagraph (B-H curve tracer), computerized measurement devices to measure
magnetic surface induction and flux densities in plain and round magnets at
different air gaps.
Manufacturing
activities are:
- Isotropic and
anisotropic Barium/Strontium Ferrite magnets, by extrusion process.
- Isotropic &
anisotropic injection moulded Barium/Strontium Ferrite magnets.
- Hybrid extruded and
moulded magnets with a combination of Ferrite and isotropic
Neodymium-Iron-Boron (NdFeB) powders.
- Processing of flexible
magnets (lamination with double sided self adhesive tapes, cutting and
stamping to customer's specification).
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.44.07 |
|
UK Pound |
1 |
Rs.81.26 |
|
Euro |
1 |
Rs.64.71 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
- |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
29 |
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 |
|