MIRA
INFORM REPORT
|
Report Date : |
18.12.2008 |
IDENTIFICATION
DETAILS
|
Name : |
DAISY PACKERS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
"Subhaag", B 16, Ramin Park, Old Padra Road, Baroda – 390
020, Gujarat |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
22.10.1996 |
|
|
|
|
Com. Reg. No.: |
04-030969 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U36941GJ1996PTC030969 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
BRDD00760E |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACD7465P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer and Exporter of all types of Tooth Brushes, Tooth Picks and
Other related Dental Hygiene Products made of Plastic. |
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 63000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
The company’s main source of income is from leasing out the factory
premises. Trade relations are fair. No payment are available. The company can be considered normal for business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
"Subhaag", B 16, Ramin Park, Old Padra Road, Baroda – 390
020, Gujarat, India |
|
E-Mail : |
|
|
|
|
|
Corporate Office : |
78, Suryakiran Complex,
Old Padra Road, Baroda – 390 015, Gujarat, India |
DIRECTORS
|
Name : |
Mr. Cyrus Jehanbux Driver |
|
Designation : |
Director |
|
Address : |
303, Surbhi Flats, opposite Dinesh Tiles, Alembic Road, Vadodara – 390
003, Gujarat, India |
|
Date of Birth/Age : |
12.04.1950 |
|
Date of Appointment : |
22.10.1996 |
|
DIN No.: |
00077333 |
|
|
|
|
Name : |
Mr. Indravadan Madhusudanlal Shah |
|
Designation : |
Director |
|
Address : |
B – 55, Anoopam Nagar Housing Colony, Gulabwadi, Old Padra Road, Vadodara – 390 020, Gujarat,
India |
|
Date of Birth/Age : |
04.01.1948 |
|
Date of Appointment : |
28.01.2002 |
|
DIN No.: |
00077724 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
As on 29.09.2006
|
Names of Shareholders |
No. of Shares |
|
Cyrus Jehanbux Driver |
17 |
|
Indravadan Madhusudanlal Shah |
10 |
|
Geeta Amit Goradia |
258407 |
|
Amigo Securities Private Limited |
81600 |
|
Total |
340034 |
As on 29.09.2006
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Bodies
corporate |
|
24.00 |
|
Other
top fifty shareholders |
|
76.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of all types of Tooth Brushes, Tooth Picks
and Other related Dental Hygiene Products made of Plastic. |
|
|
|
GENERAL
INFORMATION
|
Bankers : |
Industrial Development Bank of India Limited, Address 1: IDBI Tower WTC Complex, Cuffe Parade, Mumbai – 400 005,
Maharashtra, India Address
2:Concord, R.C. Dutt Road, Alkapuri, Vadodara – 390 007, Gujarat, India |
|
|
|
|
Banking
Relations : |
Unknown |
|
|
|
|
Auditors : |
|
|
Name : |
Harshad Parikh Chartered Accountants |
|
Address : |
A/ 135, Rajlaxmi Complex, Old Padra Road, Baroda – 390 007, Gujarat, India |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
350000 |
Equity Shares |
Rs.10/- each |
Rs.3.500 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
340034 |
Equity Shares |
Rs.10/- each |
Rs.3.400
millions |
|
|
|
|
|
Out of which 140014 equity shares issued as bonus shares.
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
3.400 |
3.400 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
9.247 |
9.030 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
12.647 |
12.430 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.000 |
2.800 |
|
|
TOTAL BORROWING |
|
0.000 |
2.800 |
|
|
DEFERRED TAX LIABILITIES |
|
2.282 |
2.852 |
|
|
|
|
|
|
|
|
TOTAL |
|
14.929 |
18.082 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
11.885 |
13.799 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
9.229 |
16.731 |
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
21.114 |
30.53 |
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
8.832 |
14.310 |
|
|
Cash & Bank Balances |
|
0.022 |
0.028 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
0.375 |
2.393 |
|
Total
Current Assets |
|
9.229 |
16.731 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
0.244 |
0.235 |
|
|
Provisions |
|
5.945 |
12.220 |
|
Total
Current Liabilities |
|
6.189 |
12.455 |
|
|
Net Current Assets |
|
3.040 |
4.276 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.004 |
0.007 |
|
|
|
|
|
|
|
|
TOTAL |
|
14.929 |
18.082 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
|
|
Job Work Income |
|
0.551 |
2.538 |
|
|
Lease Rent on Machinery |
|
3.000 |
3.000 |
|
|
Total Income |
|
3.551 |
5.538 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
0.563 |
(0.345) |
|
|
Provision for Taxation |
|
0.348 |
2.055 |
|
|
Profit/(Loss) After Tax |
|
0.215 |
(2.400) |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Administrative Expenses |
|
0.135 |
0.179 |
|
|
Payments to and Provisions for Employees |
|
0.078 |
0.029 |
|
|
Interest & other charges |
|
0.002 |
0.357 |
|
|
Preliminary & Misc. Expenses w/off |
|
0.002 |
0.007 |
|
|
Provision for interest on Income Tax |
|
0.856 |
1.145 |
|
|
Depreciation & Amortization |
|
1.915 |
4.166 |
|
Total Expenditure |
|
2.988 |
5.883 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
|
6.05 |
(43.36) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
102.18 |
(13.59) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
2.67 |
(1.13) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.04 |
(0.03) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.49 |
1.23 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.49 |
1.34 |
LOCAL AGENCY
FURTHER INFORMATION
|
Name of the company |
DAISY PACKERS PRIVATE LIMITED |
|||||||||||||||||||||
|
Presented By |
Jointly by company and the chargeholder |
|||||||||||||||||||||
|
1) Date and description of instrument creating the change |
Joint Agreement for
Hypothecation of Goods and Assets dated 13.06.2003 |
|||||||||||||||||||||
|
2) Amount secured by the charge/amount owing on the securities of charge |
Total Rs.90.000
millions of banking facility sanctioned to Jewel Brush Group companies (Rs. In 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 |
1) All present
and future goods, book debts and all other current assets of the Borrower
including documents of title to the goods, outstanding moneys, receivables on
exclusive charge basis. 2) ) All present
and future movable fixed assets including machineries belonging to or
possession of the company on first pari passu charge with Citi Bank N.A. |
|||||||||||||||||||||
|
4) Gist of the terms and conditions and extent and operation of the charge. |
i) Rate of Interest:
LTPLR – 4.75%, present effective 9.75% p.a. payable at monthly rest. ii) Tenor: 36
months/ repayable in 11 quarterly installments |
|||||||||||||||||||||
|
5) Name and Address and description of the person entitled to the charge. |
IDBI Bank
Limited, Concord, R.C. Dutt Road, Alkapuri, Vadodara – 390 007, Gujarat,
India |
|||||||||||||||||||||
|
6) Date and brief description of instrument modifying the charge |
Not Applicable |
|||||||||||||||||||||
|
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. |
Not Applicable |
|
This form is for |
Creation of
charge |
|
Corporate
identity number of the company |
U36941GJ1996PTC030969 |
|
Name of the
company |
DAISY PACKERS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
78, Suryakiran
Complex, Old Padra Road, Baroda – 390 015, Gujarat, India |
|
Type of charge |
Movable Property |
|
Particular of charge
holder |
CIN No.: L65190MH2004GOI148838 Industrial Development Bank of India Limited, IDBI Tower WTC Complex,
Cuffe Parade, Mumbai – 400 005, Maharashtra, India E-Mail: satish_gumaste@idbibank.com |
|
Nature of
description of the instrument creating or modifying the charge |
Agreement of
Hypothecation of Plant and Machinery for Credit facility of Rs.35.000
millions granted by IDBI Limited to Unident Brushes Limited. |
|
Date of
instrument Creating the charge |
28.09.2006 |
|
Amount secured by
the charge |
Rs.35.000
millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest:
BPLR – 0.50%, presently 11.00% p.a. rate of interest. Terms of Repayment:
Fund based Term Loan of Rs.25.000 millions Repayment in 24 monthly
installment after 12 month moratorium. For Non fund based limit of Rs.10.000
millions as stipulated in sanction letter. Extent and
Operation of the charge: All present and further movable fixed assets of the
company hypothecated as guarantor for credit facility of Rs.35.000 millions
granted by IDBI Limited to Unident Brushes Limited. |
|
Short particulars
of the property charged |
First pari-passu
charge on all movable fixed assets (present and future) of the company. |
FIXED ASSETS:
- Packing Machines
- Moulds and Dies
- Plant and Machinery
- Voltage Regulator
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.47.33 |
|
UK Pound |
1 |
Rs.73.92 |
|
Euro |
1 |
Rs.66.69 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
--- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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 |
|