MIRA
INFORM REPORT
|
Report Date : |
03.05.2008 |
IDENTIFICATION
DETAILS
|
Name : |
MAK POLYPLAST PRIVATE LIMITED |
|
|
|
|
Registered Office : |
505, Maker Bhavan 3, 21 New Marine Line, Mumbai 400 020 Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
21.03.2000 |
|
|
|
|
Com. Reg. No.: |
11-125064 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U25200MH2000PTC125064 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMM14068F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacture of Thermoplastic Thermo Formed Containers and 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 30000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and reputed company having satisfactory
track. Trade relations are fair. Business is active. Payments are reported as
usually correct and as per commitments. The company can be considered normal for business dealings at usual
trade and conditions. |
LOCATIONS
|
Registered/
Corporate/Head Office : |
505, Maker Bhavan – 3, 21 New Marine Lines, Mumbai 400 020 Maharashtra
India |
|
Tel. No.: |
91-22-66391941/42/43 / 22073552 |
|
Mobile No.: |
919820477352 |
|
Fax No.: |
91-22-66391944 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
|
Name : |
MR. Anilkumar Aggarwal |
|
Designation : |
Managing Director |
|
Address : |
86, Marine Drive, 15, Bharat Mahal, Mumbai 400 002 |
|
Date of Birth/Age : |
24.01.1954 |
|
Date of Appointment : |
21.03.2000 |
|
|
|
|
Name : |
Ms. Krishnakumari Aggarwal |
|
Designation : |
Director |
|
Address : |
86, Marine Drive, 15, Bharat Mahal, Mumbai 400 002 |
|
Date of Birth/Age : |
08.01.1936 |
|
Date of Appointment : |
21.03.2000 |
|
|
|
|
Name : |
Ms. Sneha Aggarwal |
|
Designation : |
Director |
|
Date of Birth/Age : |
14.03.1984 |
|
Date of Appointment : |
02.09.2002 |
MAJOR SHAREHOLDERS
As on 24.09.2005
|
Names of Shareholders |
|
No. of Shares |
|
Mr. Anilkumar Aggarwal |
|
40100 |
|
MS. Krishnakumari Aggarwal |
|
50100 |
|
Ms. Sneha Aggarwal |
|
24100 |
|
Total |
|
114300 |
As on 30.09.2007
Equity Share breakup (Percentage of total equity)
|
Category |
|
Percentage |
|
Directors or relatives of directors |
|
100.00 |
|
Other |
|
0.000 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacture of Thermoplastic Thermo Formed Containers and Sheets |
GENERAL
INFORMATION
|
Bankers : |
Not Available |
|
|
|
|
Auditors : |
|
|
Name : |
K. S. Shanghvi Chartered Accountant |
|
Address : |
A 218/219 Kanara Business Centre, Behind Everest Garden, Ghatkopar
Andheri, Link Road Ghatkopar (East) Mumbai, Maharashtra 400075 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
450000 |
Equity shares |
Rs. 10/- each |
Rs. 4.500 Millions |
|
50000 |
Preference shares |
Rs. 10/- each |
Rs. 0.500 Millions |
|
|
Total |
|
Rs. 5.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
214300 |
Equity shares |
Rs. 10/-
each |
Rs. 2.143
Millions |
|
47000 |
Preference shares |
Rs. 7.5/-
each |
Rs. 0.353
Millions |
|
|
Total |
|
Rs.2.496 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 |
2.495 |
2.496 |
2.496 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
5.868 |
4.882 |
4.044 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
8.363 |
7.378 |
6.540 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
4.783 |
2.898 |
3.573 |
|
|
2] Unsecured Loans |
13.108 |
7.406 |
14.853 |
|
|
TOTAL BORROWING |
17.891 |
10.304 |
18.426 |
|
|
DEFERRED TAX LIABILITIES |
1.196 |
1.144 |
1.197 |
|
|
|
|
|
|
|
|
TOTAL |
27.450 |
18.826 |
26.163 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
16.029 |
9.489 |
10.393 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
11.118
|
7.399 |
9.162 |
|
|
Sundry Debtors |
10.798
|
13.950 |
8.275 |
|
|
Cash & Bank Balances |
0.006
|
0.005 |
0.013 |
|
|
Other Current Assets |
2.117
|
0.774 |
0.394 |
|
|
Loans & Advances |
0.515
|
0.404 |
0.422 |
|
Total
Current Assets |
24.554
|
22.532 |
18.266 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
10.399
|
13.093 |
2.432 |
|
|
Provisions |
2.753
|
0.127 |
0.095 |
|
Total
Current Liabilities |
13.152
|
13.220 |
2.527 |
|
|
Net Current Assets |
11.402
|
9.312 |
15.739 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.019 |
0.025 |
0.031 |
|
|
|
|
|
|
|
|
TOTAL |
27.450 |
18.826 |
26.163 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Total Income |
|
92.570 |
90.718 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
1.478 |
1.265 |
|
|
Provision for Taxation |
|
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
1.478 |
1.265 |
|
|
|
|
|
|
|
|
|
Interest |
|
0.921 |
1.441 |
|
|
Depreciation & Amortization |
|
1.665 |
1.263 |
|
|
Other Expenditure |
|
87.517 |
86.748 |
|
Total Expenditure |
|
90.103 |
89.452 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2004 |
|
PAT / Total Income |
(%) |
1.60
|
1.39 |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.60
|
1.39 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.64
|
3.95 |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.18
|
0.17 |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.71
|
3.19 |
3.20 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.87
|
1.70 |
7.23 |
LOCAL AGENCY
FURTHER INFORMATION
Company Overview
Corporate Profile
Subject is Thermoforming Company, serving customers all over the country
and worldwide. They are a professionally managed multi product company into
Thermo-forming of HIPS, PVC BOPS and PP disposables. Established in 2002,
Subject is a group company of Mak Ampoules Private Limited which is the pioneer
of manufacturing glass ampoules and vials in India. The company is started by
Dr. Anil Aggarwal who is a technocrat backed by an experience of 34 years in
the Indian Packaging Industry. Subject is a venture that was started with the
vision to tap the vast potential of HIPS, PVC and PP packaging products in the
various sectors of the Indian industries
Since their inception, the company has been known for their innovation
in offering packaging solutions. Once the thermoforming operations were
successful, the company decided to go into backward integration by setting up
an in-house facility for extrusion of the polymer sheets and tool room for
mould manufacturing for captive consumption.
Subject was a small scale thermoforming facility when they first began,
running on the fuel of ambition that was constantly being provided by the
courage to establish a name in the Thermoforming Industry, today the company is
well-known for their comprehensive and customized packing solutions. The
subject is growing on the path of success with facility to produce packing
blisters in HIPS, PVC, BOPS and PP, backed by manufacturing skills and
expertise and excellent customer satisfaction to all their 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.40.65 |
|
UK Pound |
1 |
Rs.80.35 |
|
Euro |
1 |
Rs.62.78 |
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 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--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 |
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 |
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 |
|