MIRA INFORM REPORT

 

 

 

Report Date :

12.11.2008

 

IDENTIFICATION DETAILS

 

Name :

RAHIL FOAM PRIVATE LIMITED

 

 

Registered Office :

Survey No. 2B, Survey No. 34, National Highway 8-B, NR Olympic Plastic Shapar- Veraval, Rajkot-360004, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

03.02.1993

 

 

Com. Reg. No.:

04-18925

 

 

CIN No.:

[Company Identification No.]

U15400GJ1993PTC018925

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTR01648D

 

 

PAN No.:

[Permanent Account No.]

 AAACJ5395A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Expanded Polythylene Foam.

 

 

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 34000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and reputed company having satisfactory track. Trade relations are fair. Business is active. No complaints have been heard from market sources.

 

The company can be considered normal for business dealings.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vishal Kagathora

Designation :

Director

Contact No.:

91-9879355055

Date :

03.11.2008

 

 

LOCATIONS

 

Registered Office/ Factory :

Survey No. 2B, Survey No. 34, National Highway 8-B, NR Olympic Plastic Shapar- Veraval, Rajkot-360004, Gujarat, India

Tel. No.:

91-2827-25441/42

Mobile No.:

91-9879355055

Fax No.:

91-2827-254443

E-Mail :

info@rhynofoam.com

Website :

http://www.rhynofoam.com

Area :

20000 sq.mtr. (Owned)

 

 

DIRECTORS

 

Name :

Mr. Ramesh Khimji Bhalodi

Designation :

Director

Address :

Urmi, Ravi Ratna Chowk, Near Prarthan Apartment, University Road, Rajkot-360001, Gujarat, India

Date of Birth/Age :

17.10.1953

Date of Appointment :

09.09.2003

 

 

Name :

Mr. Lalitbhai Karmshibhai Kagathara

Designation :

Director

Address :

Karam, Paras Society, Kalwad Road, Nirmala Conve. Road, Rajkot-360001, Gujarat, India

Date of Birth/Age :

01.08.1957

Date of Appointment :

09.09.2003

 

 

Name :

Mr. Kantilal Hansarjbhai Vadalia

Designation :

Director

Address :

Radha Krishna, Flat No. 301, Hari Nagar-1, Behind Sitaram Chhatraly, Uni Road, Rajkot-360005, Gujarat, India

Date of Birth/Age :

16.05.1967

Date of Appointment :

21.05.2001

 

 

Name :

Mr. Vimalkumar Rameshchandra Bhalodi

Designation :

Additional Director

Address :

Urmi Ravi Ratna Chowk, Near Prathana Apartments University Road, Rajkot-360007, Gujarat, India

Date of Birth/Age :

02.10.1977

Date of Appointment :

24.06.2008

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2007

 

Names of Shareholders

 

 

No. of Shares

Sureshbhai Baraiya

 

14500

Kantilal Vadalia

 

24500

Induben Bariya

 

14500

Kiran Kagathara

 

14500

Vishal Kagathara

 

17400

Lalit Kagathara

 

125300

Ilaben Kagathara

 

63200

Ravi Kagathara

 

21400

Chetnaben Vadalia

 

16800

Dipesbha Vdalia

 

19000

Hansaben Vadalia

 

10000

Rameshbhai Bholdi

 

104500

Sitanshu Bhalodi

 

26100

Vimal Bhalodi

 

26100

Ashokbhai Patel

 

14500

Gitaben Patel

 

14500

Maltiben Gadhiya

 

14500

Vadalia Kantilal (HUF)

 

8700

Manganbhai Kagathara

 

40000

Total

 

590000

 

As on 27.03.2007

 

List of Allottees

 

 

No. of Shares

Allotted

Chetanaben K Vadaliya

 

4000

Ravikuamar L Kagathara

 

4000

Maganlal K Kagathara

 

40000

Kantilal H Kagathara

 

17000

IlabenL Kagathara

 

40000

Lalitkumar K Kagathara

 

105000

Rameshkumar K Bhalodi

 

90000

Total

 

300000

 

 

Equity Share Breakup (Percentage of Total Equity)

As on 29.09.2007

 

Category

 

 

Percentage

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Expanded Polyethylene Foam.

 

 

Brand Names :

RHYNO FOAM

 

 

Exports :

 

Products :

Expanded Polyethylene Foam

Countries :

Dubai

 

 

Imports :

 

Products :

Raw Material

Countries :

Singapore and Qatar

 

 

Terms :

 

Selling :

L/C

 

 

Purchasing :

L/C

 

PRODUCTION STATUS

 

Particulars

 

 

Unit

Actual Production

EPE Foam Rolls Sheets

 

 

Mtrs.

10643556

 

 

GENERAL INFORMATION

 

Suppliers :

·         Anil Engineering Company

·         Bhoomi Packaging Private Limited, Rajkot

·         Essen Multipack Private Limited, Rajkot

·         Galaxy Electric Company, Veraval

·         Ganga Enterprises, Veraval

·         H.D Patel

·         K.D Chandarana Company

·         Kamlesh T Desai

·         Major Polypack

·         N N Patel

·         Pasti Blends Limited

·         Prakash Air Courier Private Limited

·         Rachana Chemicals

·         Rajesh K Doshi

·         Re;pgostics

 

 

Customers :

Wholesalers

·         Aakash Polyfilms Limited, Surat

·         Abhishek Enterprises, Aurangabad

·         Aortech Private Limited, Shilbabad

·         Ajanta India Limited, Morbi

·         Ajanta India Limited, Ogli (Kala _Amd)

·         Akshay Enterprises, Aurangabad

·         Amardeep Sales, Idar

·         Apaar Packaging Private Limited

·         Arihant Trading Company, Thanghad

·         Arshay Services, Noida

·         Ask Insulators Private Limited, Sarkhej

 

 

No. of Employees :

312 (Office 12, Factory 300)

 

 

Bankers :

·         Bank of India, Pachnath Branch, N.M.G Road, Near G.P.O,  Rajkot-360001, Gujarat, India

·         ICICI Bank

·         HDFC Bank Limited

 

 

Facilities :

CC and OD Rs. 90.000 Millions

 

SECURED LOAN

31.03.2007

Rs. In Millions

Term Loan:

 

From Bank of India

 

Machineries and Equitable Mortgage of Factory land and Building

11.162

Working Capital Loan

0.000

From Bank of India

 

And Equitable Mortgage of Factory Land and Builidng

24.646

Car Loans:

 

From ICICI Bank

 

(Secured against hypothecation of car)

0.224

Total

36.032

 

 

UNSECURED LOAN

31.03.2003

Rs. In Millions

From Shareholders

2.293

Total

2.293

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name :

B V Zalawadia

Chartered Accountant

Address :

617, Star Plaza, 6th Floor, Phulchhab Chowk, Rajkot-360001, Gujarat, India

 

 

Name :

R.K.Doshi and Company

Chartered Accountant

Address :

212, Aditya Centre, 2nd Floor, Opposite, Phuchhab Chowk, Rajkot-360001, Gujarat, India

 

 

Associates/Subsidiaries :

·         Rhyno Thermopack Industries

Address: Survey No. 34, Plot No. 2-a, N.H. 8-B, Shapar (Veraval), Rajkot-360002, Gujarat, India

Tel No.: 91-2827-253330

Fax No.: 91-2827-254443

E Mail: thermocole@rhynofoam.com

Line of Business: Manufacturer of Expanded Polyethylene Foam

 

·         Rahil Airbubbles Private Limited

Address: Survey No. 34, Plot No. 5/6, N.H 8-B, Shaper (Verval),Rajkot-360002, Gujarat, India

Tel No.: 91-2827-253804/ 5

Fax No.: 91-2827-25443

E Mail: airbubble@rhynofoam.com

Line of Business: Manufacturer of Expanded Polyethylene Foam

 

 

CAPITAL STRUCTURE

 

As on 29.09.2007

 

Authorised Capital :

No. of Shares

Type

Value

Amount

600000

Equity Shares

Rs. 10/- each

Rs. 6.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

590000

Equity Shares

Rs. 10/- each

Rs. 5.900 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

5.900

2.900

2.900

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1.032

0.227

0.000

4] (Accumulated Losses)

0.000

0.000

[0.632]

NETWORTH

6.932

3.127

2.268

LOAN FUNDS

 

 

 

1] Secured Loans

36.032

24.566

13.260

2] Unsecured Loans

2.293

3.786

3.316

TOTAL BORROWING

38.325

28.352

16.576

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

45.257

31.479

18.844

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

11.889

10.615

7.845

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

2.500

1.561

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

8.722

3.996

2.616

 

Sundry Debtors

28.969

20.094

11.699

 

Cash & Bank Balances

0.971

0.743

0.131

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

1.786

0.735

1.599

Total Current Assets

40.448

25.568

16.045

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

8.066

5.461

5.046

 

Provisions

0.514

0.804

0.000

Total Current Liabilities

8.580

6.265

5.046

Net Current Assets

31.868

19.303

10.999

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

46.257

31.479

18.844

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

78.412

69.538

37.236

Other Income

0.000

0.000

0.000

Total Income

78.412

69.538

37.236

 

 

 

 

Profit/(Loss) Before Tax

1.075

0.859

0.509

Provision for Taxation

0.270

0.000

0.000

Profit/(Loss) After Tax

0.805

0.859

0.509

 

 

 

 

Imports :

 

 

 

 

Import Value

8.119

13.936

NA

 

 

 

 

Expenditures :

 

 

 

 

Interest

2.975

2.003

1.419

 

Depreciation & Amortization

1.452

1.388

1.224

 

Other Expenditure

72.910

65.280

34.084

Total Expenditure

77.337

68.679

36.727

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

1.03

1.24

1.37

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.37

1.24

1.37

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.05

2.37

2.13

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.27

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

6.77

11.07

9.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.71

4.08

3.18

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FUTURE OUTLOOK AND PROSPECTS:

 

During the year turnover of the company has increased to Rs. 78.412 Millions from Rs. 69.538 Millions in the previous year. The same shows arise of 13%

 

Trade References:

 

·         Steel Authority of India, Salen

·         Bajaj Industries, Pune

 

Fixed Assets:

 

·         Bor Dipwel

·         Computer

·         Electric Fittings

·         EPBX

·         Factory Building

·         Fax

·         Freeze

·         Generator

·         Land

·         Office Equipment

·         Plant and Machinery

·         Tata Indica Car Purchase

 

Bankers Charges Report as per Registry

 

 

Name of the company

RAHIL FOAM PRIVATE LIMITED

Presented By

Mr. Kantilalbhai H Kadaliya

1) Date and description of instrument creating the change

10.10.2003 Equitable Mortgage of Disposal of title deed of hypothecation of tangible movable property including stock, bank debts and movable

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

Rs. 1.000 Million Hypothecation of Stock

Rs. 1.000 Million Hypothecation of Book Debts

Rs. 6.400 Million Term Loan

Total Rs. 8.400 Million

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

Entire land building, plant and machinery, book debts, stock of the company at shaper S.No. 34/P, Plot No. 1 and 2 as detailed in present

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

Rate of Interest 12.75% p.a.

Maintenance of 25% security against paid steels as detailed in agreement.

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

Bank of India, Pachnath Branch, N.M.G Road, Near G.P.O,  Rajkot-360001, Gujarat, India

6) Date  and brief description of instrument modifying the charge

15.06.2005

Supplemental Agreement of Hypothecation of increase limit by Rs. 0.500 Million

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.

Additional Rs. 0.500 Million has been advanced in addition to existing limit of Rs. 3.500 Millions aggregating Rs. 4.000 Millions Total for stock of the company only. Aggregating Rs. 11.400 Millions

 

AS PER WEBSITE

 

HISTORY

 

 

RHYNO was founded in the year 1996 by Mr. Lalitbhai Kagathara who are the directors of the group. They have vision and desire to do innovative things in the field of packaging industries.

 

1996 : Subject started E. P. S. production under the name of Rhyno Thermopack Industries. The first company to start E. P. S. production in the region, with state of the art technology to produce wide range of E. P. S. products with production capacity of 450 MT / annum.

 

2001 : RHYNO started E. P. S. foam production under the name of Rahil Foam Private Limited RHYNO is the first company to start manufacturing high quality E. P. E. foam products in the Gujarat region, now having state of the art technology and production capacity of 4000 MT/annum.

 

PROFILE

 

 

RHYNO is a name synonymous to E. P. S. and E. P. E. in India for the last 10 years. Rhyno group was founded in 1996 by Mr. Lalitbhai Kagathara.

RHYNO is an active, creative, innovative and professionally managed family rather than a company, has specialized in manufacturing E. P. S. sheets, E. P. S. moulds, E. P. E. foam rolls, E. P. E. foam sheets and Air Bubble Film rolls production.

 

RHYNO is located at the Shapar (Veraval) Industrial Zone near the national highway 8-B, Rajkot (Gujarat). The plant area is spread around 20000 sq. mtrs.

 

RHYNO is a gathering of experts and specialists in R adn D, manufacturing and marketing in the field of E. P. S. sheets E. P. E. foam and Air Bubble Film rolls process line.

 

DIRECTORS

 

 

RHYNO group was founded by Mr. Lalitbhai Kagathara.

 

The Company has been expanding business with various packaging products under the strong vision and guideline from the directors.

 

Mr. Lalitbhai is very experienced professionals in the field of E. P. S., E. P. E. and Air Bubble Film process. They have experience of more than 15 years in this field. By their vision 'RHYNO' is developing various packaging products step by step.

 

The company is committed to meet the E. P. S. sheet/mould, E. P. E. foam roll/sheet and Air Bubble Film requirements from plastic packaging industries ranging from large scale multinationals to small scale industries by offering innovative packaging products, zero defect quality standards, on time delivery, most competitive prices and technical support to the shop floor level to its valuable customers.

 

The company was established in 1997. The company is engaged in manufacturing of E.P. S. sheets and E.P. S. moulds, formally known as thermocol.

 

RHYNO THERMOPACK INDUSTRIES has been the leading manufacturer of E.P. S. Sheets in Gujarat with plant capacity of 450 MT / annum. The manufacturing plant is situated at Shapar ( Veraval )Industrial Zone Rajkot.

 

 


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.47.59

UK Pound

1

Rs.74.55

Euro

1

Rs.60.57

 

 

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

YES

--AFFILIATION

YES/NO

YES

--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

 

 

 

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