MIRA INFORM REPORT

 

 

 

Report Date :

20.09.2008

 

IDENTIFICATION DETAILS

 

Name :

PEARL POLYPLAST

 

 

Registered Office :

Plot No. G – 108, 109/B, Almight Gate, Behind GIDC Office, Lodnika Industrial Estate, GIDC Metoda, Rajkot – 360021, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

14.09.2008

 

 

Date of Incorporation :

26.06.2007

 

 

PAN No.:

[Permanent Account No.]

AAJFP5613K

 

 

Legal Form :

Partnership concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer of Multilayer Film

 

 

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

 

Status :

New Concern

 

 

Payment Behaviour :

No Complains

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively new concern in its field. Partners are reported as experienced, respectable and having satisfactory means of their own. Trade relations are fair. Business is active. No complains have been heard about the subject from the market sources.

 

In view of the good financial standing of the partners, subject can be considered good for normal business dealings.

 

It would be advisable to take adequate securities while dealing with the subject. 

 

 

INFORMATION PARTED BY

 

Name :

Mr. Keyur Dhamsania

Designation :

Partner

Contact No.:

91-9377677200

Date :

17.09.2008

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No. G – 108, 109/B, Almight Gate, Behind GIDC Office, Lodnika Industrial Estate, GIDC Metoda, Rajkot – 360021, Gujarat, India

Tel. No.:

91-2827-287542

Mobile No.:

91-9377677200

Fax No.:

91-2827-287542

E-Mail :

pearlpolyplast@gmail.com

Area :

2233.88 sq. mt. [Owned]

 

 

PARTNERS

 

Name :

Mr. Kantilal Gordhandas Dhamsania

Designation :

Partner

Address :

9-A, Shrinathji Tower, Panchvati, Main Road, Rajkot – 360001

Date of Birth/Age :

28.12.1947

Qualification :

Under Graduate

 

 

Name :

Ms. Kanchangauri Kantilal Dhamsania

Designation :

Partner

Address :

9-A, Shrinathji Tower, Panchvati, Main Road, Rajkot – 360001

Date of Birth/Age :

02.11.1948

Qualification :

Under Graduate

 

 

Name :

Mr. Keyur Kantilal Dhamsania

Designation :

Partner

Address :

9-A, Shrinathji Tower, Panchvati, Main Road, Rajkot – 360001

Date of Birth/Age :

01.07.1981

Qualification :

Technical Graduate B. E., Computer Science

 

 

Name :

Ms. Ronak Keyur Dhamsania

Designation :

Partner

Address :

9-A, Shrinathji Tower, Panchvati, Main Road, Rajkot – 360001

Date of Birth/Age :

28.04.1985

Qualification :

Management Graduate B.B.A.

 

 

Name :

Mr. Rasikbhai Mohanbhai Patel

Designation :

Partner

Address :

B 607/608, Rajmadhur, Devidas Lane, Near Acure Club, Borivali West [Mumbai]

Date of Birth/Age :

08.05.1968

Qualification :

Under Graduate

 

 

Name :

Mr. Niteshkumar Mohanbhai Patel

Designation :

Partner

Address :

B 609/610, Rajkumar, Devidas Lane, Near Acura Club, Borivali West, Mumbai

Date of Birth/Age :

08.05.1968

Qualification :

Under Graduate

 

 

Name :

Mr. Girishkumar Ravjibhai Makadia

Designation :

Partner

Address :

701, Gitanjali Apartment, Jalaram – 2, Jagdishan Marg, University Road, Rajkot – 360007

Date of Birth/Age :

23.06.1962

Qualification :

Under Graduate

 

 

Name :

Ms. Vasantaben Girishkumar Makadia

Designation :

Partner

Address :

701, Gitanjali Apartment, Jalaram – 2, Jagdishan Marg, University Road, Rajkot – 360007

Date of Birth/Age :

16.09.1966

Qualification :

Under Graduate

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Multilayer Film

 

 

Products :

  • Stretch Film
  • Cling Film
  • Shrink Film
  • Lamination Film
  • Milk Film
  • Oil Film
  • Ghee Film

 

 

Terms :

 

Selling :

Credit [60 days]

 

 

Purchasing :

Cash

 

PRODUCTION STATUS

                                                                    

Particulars

Unit

 

 

Installed Capacity

 

 

 

 

 

Multilayer Film

MT

 

 

900

 

 

GENERAL INFORMATION

 

Suppliers :

Name of the Customers

Location

Relationship [No. of years]

Credit Period Allowed

 

 

 

 

Reliance Industries Limited

Rajkot

1.5 Months

Advance Payment

 

 

 

 

Flamingo Additives and Colourants Private Limited

Mumbai

1.5 Months

Advance Payment

 

 

Customers :

  • Wholesaler
  • Retailer
  • End User

 

Name of the Customers

Location

Relationship [No. of years]

Credit Period Allowed

 

 

 

 

Ashutosh Enterprise

Rajkot

1.5 months

60 days

 

 

 

 

Rhythm Plastics Private Limited

Metoda

1.5 months

60 days

 

 

No. of Employees :

10 [In Office : 2; In Factory : 8]

 

 

Bankers :

  • Corporation Bank, Rajkot CPB Branch, University Road
  • HDFC Bank Limited

 

 

Facilities :

Rs. 5.000 Millions

 

 

 

Banking Relations :

Satisfactory                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     

 

 

Auditors :

 

Name :

R. Javiya and Company

Chartered Accountants

Address :

305, Aalap – A, B/h Hotel Jewel, Limbda Chowk, Rajkot – 360001

Tel. No.:

91-281- 2466091

Fax No.:

rjaviya_co@rediffmail.com

 

 

CAPITAL STRUCTURE

 

AS ON 14.09.2008

 

Capital Investment :

 

Owned :

Rs. 9.681 Millions

Borrowed :

--

Total :

Rs. 9.681 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

01.04.2008 to 14.09.2008

01.04.2008 to 17.06.2008

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’s Capital

 

9.681

8.781

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

9.681

8.781

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

5.113

2.913

TOTAL BORROWING

 

5.113

2.913

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

14.794

11.694

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

9.477

8.872

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

 

0.000

0.000

 

Sundry Debtors

 

1.107

0.000

 

Cash & Bank Balances

 

0.798

1.245

 

Other Current Assets

 

2.356

0.499

 

Deposits

 

0.479

0.479

Total Current Assets

 

4.740

2.223

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

0.040

0.018

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.040

0.018

Net Current Assets

 

4.700

2.205

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.617

0.617

 

 

 

 

TOTAL

 

14.794

11.694

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

01.04.2008 to 14.09.2008

01.04.2008 to 17.06.2008

Expenditures :

 

 

 

 

Bank Charges

 

0.002

0.002

 

Electricity Expenses

 

0.134

0.013

 

GIDC Membership Fees

 

0.001

0.001

 

Professional Charges 

 

0.030

0.009

 

Telephone Expenses

 

0.002

0.001

 

Vehicles Petrol / Diesel Expenses

 

0.025

0.008

 

Other Expenses

 

0.019

0.000

Total Expenditure

 

0.213

0.034

 

KEY RATIOS

 

PARTICULARS

 

 

 

01.04.2008 to 14.09.2008

01.04.2008 to 17.06.2008

Debt Equity Ratio

(Total Liability/Networth)

 

 

0.53

0.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

118.50

123.50

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

TRADE REFERENCE

 

Ashutosh Enterprises

Mr. Aashish Joshi

“Raj Ankit”, 1st Floor, No. 2, Opposite Panchnah Temple, Dr. R. P. Road, Rajkot – 1

Tel No.: 3293435

 

Rhythm Plastics Private Limited

Mr. Pareshbhai

Plot No. G – 2511, Road H 1, Metoda – 360021

Tel No. : 91-2827-287591

 

 

 

OPERATING STATEMENT

 

AS PER PROFIT AND LOSS ACCOUNT FOR THE YEAR

[Rs In Millions]

Particulars

2008-09

2009-10

2010-11

 

Current Year Estimated

Projected

1. Gross Sales

 

 

 

Sales – Export

0.000

0.000

0.000

Sales – Local

12.500

26.000

27.000

Total Income

12.500

26.000

27.000

2. Less : Excise Duties

0.000

0.000

0.000

3. Net Sales [1-2]

12.500

26.000

27.000

 

 

 

 

4. % rise [+] or fall [-] in net sales as compared to previous year

0.000

10.800

0.400

 

 

 

 

5. COST OF SALES

 

 

 

i] Raw Materials [Including stores and other items used in the process of manufacture]

 

 

 

[a] Imported

0.000

0.000

0.000

[b] Indigenous

8.300

15.000

16.000

ii] Consumable Spares

 

 

 

[a] Imported

0.000

0.000

0.000

[b] Indigenous

0.700

1.200

1.300

iii] Power and Fuel

0.800

1.400

1.500

iv] Direct labour

1.500

3.120

3.240

v] Other Manufacturing / Trading Expenses

0.624

1.200

1.100

[Factory Wages and Salaries]

 

 

 

vi] Depreciation

0.500

1.200

1.100

vii] SUB TOTAL [i to iv]

12.424

23.120

24.440

 

 

 

 

viii] Add : Opening Stocks – in – process

0.000

0.000

0.000

Sub Total

12.424

23.120

24.440

ix] Deduct : Closing Stock – in – Process

0.000

0.000

0.000

 

 

 

 

x] Cost of production

12.424

23.120

24.440

 

 

 

 

xi] Add : Opening Stock of finished goods

0.000

1.500

2.000

Sub – total

12.424

24.620

26.440

xii] Deduct: Closing Stock – in - finished goods

1.500

2.000

3.000

 

 

 

 

xiii] Total Cost of Sales

10.924

22.620

23.440

GROSS PROFIT

1.576

3.380

3.560

6. Selling general and administrative expenses

0.600

0.800

1.000

 

 

 

 

7. SUB – TOTAL [5+6]

11.524

23.420

24.440

8. Operation profit before interest [3-7]

0.976

2.580

2.560

 

 

 

 

9. Interest

0.300

0.600

0.700

10. Operating profit after interest [8-9]

0.676

1.980

1.860

11. i] Add : other non-operating income

0.000

0.000

0.000

Sub – total [Income]

0.000

0.000

0.000

ii] Deduct other non-operating expenses

0.000

0.000

0.000

Sub total [Expenses]

0.000

0.000

0.000

iii] Net of other non-operating income / expenses

0.000

0.000

0.000

12. Profit before tax / Loss [10+11[iii]]

0.676

1.980

1.860

13. Provision for taxes

0.000

0.000

0.000

 

 

 

 

14. Net profit / loss [12-13]

0.676

1.980

1.860

 

 

 

 

15 Salary and Interest to Partners

0.000

0.000

0.000

16. NET PROFIT AFTER TAX

0.676

1.980

1.860

17 [a] Salary and Interest to Partners

0.000

0.000

0.000

[b] Dividend Rate

0.200

0.500

0.700

 

 

 

 

16. Retained profit [14-15]

0.476

1.480

1.160

17. Retained profit / Net profit [%]

0.70

0.75

0.62

 

 

 

ANALYSIS OF BALANCE SHEET

 

[Rs In Millions]

Particulars

2008-09

2009-10

2010-11

 

Current Year Estimated

Projected

 

 

 

CURRENT LIABILITIES

 

 

 

01 Short – Term borrowings from banks [including bill purchased, discounted and excess borrowings placed on repayment basis]

 

 

 

I] From Applicant Bank 

5.000

5.000

5.000

 

 

 

 

Sub Total [A]

5.000

5.000

5.000

 

 

 

 

02 Short Term Borrowings from others

0.000

0.000

0.000

03 Sundry creditors [Trade]

1.000

1.200

1.500

04 Advance payments from customers  / Deposits from dealers

0.000

0.000

0.000

05 Provision for tax [net of Tax paid]

0.000

0.000

0.000

06 Dividend and Dividend Tax payable

0.000

0.000

0.000

07 other statutory liabilities [due within one year]

0.100

0.150

0.200

08 Deposits / Installments of term loans / DPGs / debentures, etc [due within one year]

0.000

0.000

0.000

09 Other current liabilities and provisions [due within one year]

0.050

0.070

0.100

 

 

 

 

Sub – Total [B]

1.150

1.420

1.800

10 TOTAL CURRENT LIABILITIES [Total of 1 to 9]

6.150

6.420

6.800

 

 

 

 

11 Term loans

0.000

0.000

0.000

12 Term loans others [excluding installments  payable within one year]

0.000

0.000

0.000

13 Others Advances

0.000

0.000

0.000

14 Term deposit [repayable after one year]

0.000

0.000

0.000

15 other Term Liabilities

2.913

2.900

2.900

16 TOTAL TERM LIABILITIES

[Total of 11 to 16]

2.913

2.900

2.900

17 TOTAL OUTSIDE LIABILITIES [10 + 16]

9.063

9.320

9.700

 

 

 

 

C NET WORTH

 

 

 

18 Share Capital

8.781

9.257

10.737

19 General Reserve

0.000

0.000

0.000

20Investment Allowance Reserve

0.000

0.000

0.000

21 Other Reserves [Excluding provisions]

0.000

0.000

0.000

22 Surplus [+] or deficit [-] in Profit and Loss Account

0.476

1.480

1.160

 

 

 

 

23 NET WORTH [18 to 22]

9.257

10.737

11.897

24 TOTAL CAPITAL AND LIABILITIES [17+23]

18.320

20.057

21.597

 

 

 

 

ASSETS

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

25 Cash and Bank Balance

0.078

0.067

0.097

26 Investments [Other than long term investments] Government and other Trustee securities

0.000

0.000

0.000

I] Government and Other Trustee Securities

0.000

0.000

0.000

II] Fixed deposit with bank

0.000

0.000

0.000

 

 

 

 

27 I] Receivables other than deferred and exports [Including bills purchased and discounted by banks]

1.800

2.700

3.200

II] Export receivables [Including bills purchased / discounted by banks]

0.000

0.000

0.000

28 Instalments of Deferred  receivables [due within one year]

0.000

0.000

0.000

29 Inventory

0.000

0.000

0.000

I] Raw materials [Including stores and other items used in the process of manufacture]

 

 

 

Imported

0.000

0.000

0.000

Indigenous

4.000

4.300

4.500

II] Stock – in – process

1.000

1.200

1.500

II] Finished Goods

1.500

2.000

3.000

IV] Other consumable spares

 

 

 

Imported

0.000

0.000

0.000

Indigenous

0.000

0.000

0.000

30 Advances recordable in Cash or kind

0.000

0.000

0.000

31 Advance payment of taxes [NET]

0.000

0.090

0.100

32 TOTAL CURRENT ASSETS

0.000

0.000

0.000

[Specify Major items] Deposits

 

 

 

A Advance to staff

0.000

0.000

0.000

B Time Limit Deposit

0.000

0.000

0.000

C Sales Tax

0.000

0.000

0.000

D Other Advances

0.100

0.100

0.200

E Work Contract Deposits

0.000

0.000

0.000

F Deposit [Telephone, GEB]

0.800

0.800

0.800

Total

0.900

0.900

1.000

33 Total Current assets [25 to 32]

9.278

11.257

13.397

 

 

 

 

E FIXED ASSETS

 

 

 

34 Gross Block

9.500

10.500

11.000

35. Depreciation to date

0.500

1.700

2.800

 

 

 

 

36 NET BLOCK [35-36]

9.000

8.800

8.200

 

 

 

 

F OTHER NON – CURRENT ASSETS

 

 

 

37 Investments / book / debts / advances / deposits which are not Current Assts

0.042

0.000

0.000

I] [a] Others Investments in Subsidiary

0.000

0.000

0.000

[b] Others companies / affiliates

0.000

0.000

0.000

II] Advances to suppliers of capital goods and contractors

-

-

-

III} Deferred receivables [maturity exceeding one year]

-

-

-

IV] Others

-

-

-

38 Non consumables Stores and Spares

-

-

-

39 Other non – current assets including dues from directors

-

-

-

 

 

 

 

40 TOTAL OTHER NON – CURRENT ASSETS [total of 37 to 39]

0.042

0.000

0.000

41 Intangible assets [Patents, goodwill, prelim, expenses, bad / doubtful debts Not provided for etc.]

0.000

0.000

0.000

 

 

 

 

42 TOTAL ASSETS

[Total of 33, 36, 40 and 41]

18.320

20.057

21.597

43 TANGIBLE NET WORTH [24-21]

9.257

10.737

11.897

44 NET WORKING CAPITAL to tally with [33-10]

3.128

4.837

6.597

 

 

 

 

45 Current Ratio  [Items 33/10]

1.51

1.75

1.97

46 Total Outside Liabilities / Tangible Net Worth [17/43]

0.98

0.87

0.82

 

 

COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES

 

[Rs in Millions]

Particulars

2008-09

2009-10

2010-11

 

Current Year Estimated

Projected

 

 

 

 

A CURRENT ASSETS

 

 

 

1 Raw Materials

 

 

 

[a] Imported

0.000

0.000

0.000

Months Consumption

 

 

 

[b] Indigenous

4.000

4.300

4.500

Months Consumption

[0.578]

[0.344]

[0.338]

 

 

 

 

2 Other consumable spares

 

 

 

Excluding those included 1 above 

 

 

 

[a] Imported

0.000

0.000

0.000

Months Consumption

0.000

0.000

0.000

[b] Indigenous

0.000

0.000

0.000

Months Consumption

0.000

0.000

0.000

 

 

 

 

3 Stock in process

1.000

1.200

1.500

Months cost of production

[0.100]

[0.062]

[0.074]

 

 

 

 

4 Finished goods

1.500

2.000

3.000

Months cost of sales

[0.160]

[0.100]

[0.150]

 

 

 

 

5 Receivable other than export and deferred receivables [including bills purchased and discounted by bankers]

1.800

2.700

3.200

Months domestic sales

[0.170]

[0.120]

[0.140]

[excluding deferred payment sales]

 

 

 

 

 

 

 

6 Export receivables [including bills purchased and discounted by bankers months export sales]

0.000

0.000

0.000

 

 

 

 

7 Advances to suppliers of raw materials and stores / spares consumable

0.000

0.000

0.000

 

 

 

 

8 Other current Assets including cash and bank balances and deferred receivable due within one year 

0.978

1.057

1.197

 

 

 

 

TOTAL CURRENT ASSETS

9.278

11.257

13.397

 

 

 

 

B CURRENT LIABILITIES

 

 

 

[Other than bank borrowing for working capital]

 

 

 

 

 

 

 

10 Creditors for purchases of raw materials and stores and consumable spares

1.000

1.200

1.500

Months Consumption

[0.110]

[0.060]

[0.080]

 

 

 

 

11 Advances from customers

0.000

0.000

0.000

 

 

 

 

12 Statutory liabilities

0.100

0.150

0.200

 

 

 

 

13 Other current liability including short term borrowing dividend payable, installment of DPG public deposit, debentures etc

0.050

0.070

0.100

 

 

 

 

14 TOTAL

1.150

1.420

1.800

 

 

COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE FOR WORKING CAPITAL

 

[Rs in Millions]

Particulars

2008-09

2009-10

2010-11

 

Current Year Estimated

Projected

 

 

 

 

Second Method of Lending

 

 

 

 

 

 

 

1 Total current Assets

9.278

11.257

13.397

 

 

 

 

2 Other Current Liabilities [Other than Bank Borrowings]

1.150

1.420

1.800

 

 

 

 

3 Working Capital Gap [WCG]

8.128

9.837

11.597

 

 

 

 

4 Minimum Stipulated Net Working Capital [i.e. 25 % WCG / 25 % of Total Current Assets as the case may be depending up on method of lending being applied Exports receivables to be excluded under both methods]

2.320

2.814

3.349

 

 

 

 

5 Actual / projected Net Working Capital

3.128

4.837

6.597

 

 

 

 

6 Item 3 Minus Item 4

5.809

7.023

8.248

 

 

 

 

7 Item 3 Minus Item 5

5.000

5.000

5.000

 

 

 

 

8 Maximum Permissible Bank Finance [Item 6 or 7 whichever is lower]

5.000

5.000

5.000

 

 

 

 

9 Excess Borrowing Representing Short fall in NWC [4-5]

0.000

0.000

0.000

 

 

FUND FLOW STATEMENT

[Rs in Millions]

 

PARTICULARS

2008-09

2009-10

2010-11

 

Current Year Estimated

Projected

 

 

 

SOURCES

 

 

 

1 Net Profit [after tax]

0.476

1.480

1.160

[a] Depreciation

0.500

1.200

1.100

[b] Increase in [i] Partner’s Capital

8.781

0.000

0.000

[c] [ii] Other Term Liabilities

10.263

0.000

0.000

Increase in Unsecured Loans

 

 

 

[d] Increase in Deferred Payment Credits Decrease in 

 

 

 

[e] Other non-current assets

0.000

0.042

0.000

Fixed Assets

0.000

0.000

0.000

[f] Others

0.000

0.000

0.000

 

 

 

 

[g] TOTAL

20.020

2.722

2.260

 

 

 

 

2 USES [a] Net Loss

0.000

0.000

0.000

[b] Decrease in Term Liabilities [Including A Closely Held Public Limited Liability Company Deposits]

[10.263]

7.363

0.000

[c] Increase in

 

 

 

Other Non Current Assets

0.042

0.000

0.000

Fixed Assets [Net]

9.500

1.500

2.200

[d] Dividend

0.000

0.000

0.000

[e] Others

0.000

0.000

0.000

 

 

 

 

[f] Total

[0.721]

8.863

2.200

 

 

 

 

3 Long – Term Surplus [+] / Deficit [-] [Item 1 minus Item 2]

20.741

[6.141]

0.060

 

 

 

 

4 Increase / Decrease in Current Assets [As per details given below]

9.278

1.979

2.040

 

 

 

 

5 Increase / Decrease in Current Liabilities other than bank borrowings. 

[6.200]

7.620

0.380

 

 

 

 

6 Increase / Decrease in Working Capital Gap

[15.478]

5.641

[1.660]

 

 

 

 

7 Net Surplus [+] / Deficit [-] [Difference of 3 & 6]

5.263

[0.500]

[1.600]

 

 

 

 

8 Increase / Decrease in Bank Borrowings

5.000

0.000

0.000

 

 

 

 

INCREASE / DECREASE IN NET SALES

12.500

13.500

1.000

 

 

 

 

BREAK UP OF [4]

 

 

 

 [i] Increase / Decrease in raw Materials

4.000

0.300

0.200

 

 

 

 

[ii] Increase / Decrease stock – in – process

1.000

0.200

0.300

 

 

 

 

[iii] Increase / Decrease in Finished goods

1.500

0.500

1.000

 

 

 

 

[iii] Increase / Decrease in Receivables

 

 

 

[a] Domestic

1.800

0.900

0.500

[b] Exports

0.000

0.000

0.000

 

 

 

 

[v] Increase / Decrease in Store and Spares

0.000

0.000

0.000

 

 

 

 

[vi] Increase / Decrease in other Current Assets

0.978

0.079

0.040

 

 

 

 

Net Effect of Above

9.278

1.979

2.040

 

 

MR. KANTILAL GORDHANDAS DHAMSANIA [PARTNER]

 

 

Passport No : E4218577

 

Capital / Loan contribution in the unit : Rs. 1.671 Millions

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Jagdish Polyplast

0.028

Keshod Industries

0.067

Pearl Polyplast

1.671

Sanket Enterprises

0.207

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

Corporation Bank

SB A/C 70029

0.143

OBC Bank

SB A/C 301315

0.006

SBS

SB A/C 56344007329

0.180

 

Deposits held with Companies / Others

 

Name of the company

Nature of deposit

Amount of deposit [Rs in Millions]

 

 

 

TDS A/c 2007-08

TDS

0.001

 

Immovable Properties

 

 

Name of the owner

Description of property

Location

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

Self

Flat

Flat No. 9, Shrinathji Tower, Rajkot

Residential Plot

1.275

 

 

 

 

 

10 % Shares

Plot

Hari Om Park [10 %]

--

0.151

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Gold Jewellery

0.282

Household

0.834

Vehicle [Activa]

0.042

Vehicle [Scooter]

0.003

Vehicle [Car]

0.564

Cash on Hand

0.049

 

 

Total Assets : Rs. 5.503 Millions

 

Credit limits / facilities with Financial Institutions and Banks

 

Name of the Institution / bank

Details of Nature and extent of credit limits / facilities enjoyed

Details of securities

 

Nature of credit facility

Extent [Rs in millions]

 

 

 

 

 

ICICI Bank Limited [Car Loan]

Term Loan

Rs. 0.179 Million

Car

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

 

 

ACE Software Exports Limited

1.000

 

 

Gordhandas K Dhamsania

1.000

 

Total Liabilities Rs 2.179 Millions

 

Net Worth : Rs. 3.323 Millions

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

Capital Investment :

 

Owned :

Rs. 3.324 Millions

Borrowed :

--

Total :

Rs. 3.324 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

3.324

3.489

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

3.324

3.489

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.179

0.332

2] Unsecured Loans

 

2.000

1.000

TOTAL BORROWING

 

2.179

1.332

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.503

4.821

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

3.151

3.215

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

1.973

0.775

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

0.000

0.000

 

Sundry Debtors

 

0.000

0.000

 

Cash & Bank Balances

 

0.378

0.831

 

Other Current Assets

 

0.001

0.000

 

Loans & Advances

 

0.000

0.000

Total Current Assets

 

0.379

0.831

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

0.000

0.000

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.000

0.000

Net Current Assets

 

0.379

0.831

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.503

4.821

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

 

31.03.2008

Total Income [Revenue]

 

 

0.150

 

 

 

 

Net Profit/(Loss)

 

 

0.121

 

 

 

 

Total Expenditure

 

 

0.029

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2008

PAT / Total Income

(%)

 

 

80.67

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

80.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

3.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

0.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 

MS. KANCHANGAURI KANTILAL DHAMSANIA [PARTNER]

 

 

Passport No : E4218859

 

Capital / Loan contribution in the unit : Rs. 1.169 Millions

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Jagdish Polyplast

0.033

Keshod Industries

0.067

Kohinoor Polyplast

0.020

Pearl Polyplast

1.169

Sanket Enterprises

0.044

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

Corporation Bank

SB A/C 70030

0.207

SBS

SB A/C 56344007283

0.018

 

Deposits held with Companies / Others

 

Name of the company

Nature of deposit

Amount of deposit [Rs in Millions]

 

 

 

Omani Tower owners Ass. [Rajkot]

Deposit

Rs. 0.025 Millions

 

Immovable Properties

 

 

Name of the owner

Description of property

Location

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

Self

Flat [House]

Flat No 602, Omni Tower, Rajkot

Residential Plot

1.166

 

 

 

 

 

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Gold Jewellery

1.058

Household Furniture / Fittings

0.077

Cash on Hand

0.022

 

 

Total Assets : Rs. 3.906 Millions

 

Net Worth : Rs. 3.906 Millions

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

Capital Investment :

 

Owned :

Rs. 3.906 Millions

Borrowed :

--

Total :

Rs. 3.906 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

3.906

3.796

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

3.906

3.796

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

0.000

0.000

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.906

3.796

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

2.301

2.301

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

1.333

0.820

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

0.000

0.000

 

Sundry Debtors

 

0.000

0.000

 

Cash & Bank Balances

 

0.247

0.650

 

Other Current Assets

 

0.000

0.000

 

Deposits

 

0.025

0.025

Total Current Assets

 

0.272

0.675

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

0.000

0.000

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.000

0.000

Net Current Assets

 

0.272

0.675

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.906

3.796

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

 

31.03.2008

Total Income [Revenue]

 

 

0.132

 

 

 

 

Net Profit/(Loss)

 

 

0.132

 

 

 

 

Total Expenditure

 

 

0.000

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2008

PAT / Total Income

(%)

 

 

100.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

100.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

0.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 

MR. KEYUR KANTILAL DHAMSANIA [PARTNER]

 

 

Passport No : A7461226

 

Capital / Loan contribution in the unit : Rs. 1.852 Millions

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Pearl Polyplast

1.852

Sanket Enterprises

0.108

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

Corporation Bank

SB A/C 70031

0.236

SBS

SB A/C 56344007432

0.003

 

Deposits held with Companies / Others

 

Name of the company

Nature of deposit

Amount of deposit [Rs in Millions]

 

 

 

TDS 2007-08

TDS

Rs. 0.001 Million

 

Immovable Properties

 

 

Name of the owner

Description of property

Location

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

10 % Share

Plot

Hari Om Park Rajkot

Commercial

0.152

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Gold Jewellery

0.138

Cash on Hand

0.035

 

Total Assets : Rs. 2.585 Millions

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

 

 

Bhagwanji B. Dhingani

1.000

Gordhandas K. Dhamsania

0.450

 

 

Total Liabilities : Rs. 1.450 Millions

 

Net Worth : Rs. 1.135 Millions

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

Capital Investment :

 

Owned :

Rs. 1.135 Millions

Borrowed :

--

Total :

Rs. 1.135 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2008

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

1.135

1.035

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

1.135

1.035

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

1.450

0.450

TOTAL BORROWING

 

1.450

0.450

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

2.585

1.485

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

0.290

0.290

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

2.020

0.840

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

0.000

0.000

 

Sundry Debtors

 

0.000

0.000

 

Cash & Bank Balances

 

0.274

0.355

 

Other Current Assets

 

0.000

0.000

 

Deposits

 

0.001

0.000

Total Current Assets

 

0.275

0.355

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

0.000

0.000

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.000

0.000

Net Current Assets

 

0.275

0.355

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

2.585

1.485

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

 

31.03.2008

Total Income [Revenue]

 

 

0.159

 

 

 

 

Net Profit/(Loss)

 

 

0.159

 

 

 

 

Total Expenditure [Rs. 50.00]

 

 

0.000

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2008

PAT / Total Income

(%)

 

 

100.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

100.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

28.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

1.28

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 

MS. RONAK KEYUR DHAMSANIA

 

Passport No.: B3371409

 

Capital / Loan contribution in the unit : Rs. 0.204 Million

 

Investment in Business Capital

 

Name of the Company / firm / concern in which investment is made

Amount invested [Rs in Millions]

 

 

Pearl Polyplast

0.204

 

Total Assets : Rs. 0.204 Million

 

Net Worth : Rs. 0.204 Million

 

MR. RASIKBHAI MOHANBHAI PATEL

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Patel Brothers

1.626

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

FDR with Corporation Bank 

FDR

0.004

 

 

 

Corporation Bank 

Saving A/c

0.010

 

Immovable Properties

 

 

Name of the owner

Description of property

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

Self

Flat

Residential

2.385

 

Government Securities / National Saving Certificates / Shares of listed companies / units Trust of India etc. 

 

Description of security

Face value

 

 

PPF A/c

Rs. 0.279 Million

 

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Household Furniture

0.058

 

 

 

Total Assets Rs. 4.387 Millions

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

Mohanlal J. Patel

1.000

Bhavesh B Patel

0.150

Sanjay B. Patel

0.200

 

 

Total Liabilities : Rs. 1.350 Millions

 

Net Worth : Rs. 3.037 Millions

 

CAPITAL STRUCTURE

AS ON 31.03.2007

Capital Investment :

 

Owned :

Rs. 3.037 Millions

Borrowed :

--

Total :

Rs. 3.037 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

3.037

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

3.037

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

1.350

TOTAL BORROWING

 

 

1.350

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

4.387

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

2.444

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

1.909

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

0.034

 

Other Current Assets

 

 

0.000

 

Deposits

 

 

0.000

Total Current Assets

 

 

0.034

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

 

0.000

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

0.000

Net Current Assets

 

 

0.034

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

4.387

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2007

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 

MR. NITESHKUMAR MOHANBHAI PATEL

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

 

 

FDR with Corporation Bank DRSN/5

0.003

FDR with Corporation Bank DRSN/a

0.043

Corporation Bank A/c

0.010

 

Immovable Properties

 

Name of the owner

Description of property

Location

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

Self

Flat

Rajkot

Residential

2.081

 

Plot

 

 

0.152

 

 

Government Securities / National Saving Certificates / Shares of listed companies / units Trust of India etc. 

 

Description of security

Face value

 

 

PPF A/c

0.277

 

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Household Furniture

0.059

 

 

 

Total Assets Rs. 2.679 Millions

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

Mohanlal J. Patel

0.500

Bhavesh B Patel

0.200

Sanjay B. Patel

0.150

 

 

Total Liabilities : Rs. 1.554 Millions

 

Net Worth : Rs. 1.125 Millions

 

 

CAPITAL STRUCTURE

 

Capital Investment :

 

Owned :

Rs. 1.125 Millions

Borrowed :

--

Total :

Rs. 1.125 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2007

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.125

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

1.125

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.850

TOTAL BORROWING

 

 

0.850

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

1.975

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

2.291

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.324

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

0.064

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

0.000

Total Current Assets

 

 

0.064

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

 

0.704

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

0.704

Net Current Assets

 

 

[0.640]

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

1.975

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2007

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

1.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.09

 

 

MR. GIRISHKUMAR RAVJIBHAI MAKADIA

 

Capital / Loan contribution in the unit : Rs. 1.047 Million

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Pearl Polyplast

1.047

Sanket Enterprises

0.357

Khedut Auto Spares

0.003

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

 

 

 

Corporation Bank

Saving Accounts

0.026

 

 

 

 

Immovable Properties

 

Name of the owner

Description of property

Location / Address of property 

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

Self

Plot

Om Park – 2

Residential

Rs. 0.096 Millions

Self

Plot

Mahavir Swami Park

--

--

 

Government Securities / National Saving Certificates / Shares of listed companies / units Trust of India etc. 

 

Description of security

Face value

 

 

HDFC Mutual Fund

0.010

ICICI Mutual Fund

0.010

Kotak Mahindra Mutual Fund

0.010

Reliance Long Term Fund

0.010

SBI Mutual Fund

0.010

Tata Indoglobal Fund

0.010

UTI Life Style Fund

0.010

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Equipment

0.002

 

 

Cash on Hand

0.005

 

Total Assets : Rs. 1.604 Millions

 

LIABILITIES

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

 

 

Relatives

0.835

           

Total Liabilities : Rs. 0.835 Million

 

Net Worth : Rs. 0.769 Million

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

 

Capital Investment :

 

Owned :

Rs. 0.769 Million

Borrowed :

--

Total :

Rs. 0.769 Million

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.769

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

0.769

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.835

TOTAL BORROWING

 

 

0.835

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

1.604

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.098

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.070

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

0.029

 

Other Current Assets

 

 

1.407

 

Loans & Advances

 

 

0.000

Total Current Assets

 

 

1.436

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

 

0.000

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

0.000

Net Current Assets

 

 

1.436

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

1.604

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

 

31.03.2008

Total Income

 

 

0.004

 

 

 

 

Net Profit/(Loss)

 

 

0.003

 

 

 

 

Total Expenditure

 

 

0.001

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2008

PAT / Total Income

(%)

 

 

75.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

75.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

0.20

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

1.09

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 

MS. VASANTABEN GIRISHKUMAR MAKADIA [PARTNER]

 

 

Capital / Loan contribution in the unit : Rs. 1.047 Millions

 

 

Investment in Business Capital

 

Name of the Company / Firm/ Concern in which investment is made

Amount invested [Rs in Millions]

 

 

Pearl Polyplast

1.047

Sanket Enterprises

0.232

 

Deposits held with Banks

 

Name of the Bank

Nature of deposits held

Amount of Deposits

[In Millions]

 

 

 

Corporation Bank

FDR No. 11/14144

0.025

 

 

 

 

 

Deposits held with Companies / Others

 

Name of the Company

Nature of deposit

Amount of Deposit [Rs in Millions]

 

 

 

Reliance Mutual Fund

Mutual Fund

Rs. 0.030 Millions

 

 

Immovable Properties

 

Name of the owner

Description of property

Location / Address of property 

Type of property, i.e. whether residential / agricultural / industrial / commercial etc.

Original purchase cost [Rs. In millions]

 

 

 

 

 

Self

Plot

Gitanjali Apartment

Residential

1.176

Self

Plot

Mahavir Swami Park

--

0.032

Self

Plot

Sweetland Park

 

0.002

 

Government Securities / National Saving Certificates / Shares of listed companies / units Trust of India etc. 

 

Description of security

Face value

 

 

Kishan Vikas Patra

0.068

Post Recurring

0.011

PPF

0.343

 

Other Assets

 

Nature / Details of assets

Market value of assets

 

 

Equipment

0.003

 

 

Cash on Hand

0.003

 

Total Assets : Rs. 2.990 Millions

 

LIABILITIES

 

Borrowing from others

 

Name of the Lender

Amount borrowed [Rs in Millions]

 

 

Relatives

1.288

           

Total Liabilities : Rs. 1.288 Million

 

Net Worth : Rs. 1.703 Million

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

Capital Investment :

 

Owned :

Rs. 1.702 Millions

Borrowed :

--

Total :

Rs. 1.702 Millions

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.702

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

1.702

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

1.288

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

1.288

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

2.990

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

1.213

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.477

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

0.020

 

Other Current Assets

 

 

1.280

 

Loans & Advances

 

 

0.000

Total Current Assets

 

 

1.300

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

 

0.000

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

0.000

Net Current Assets

 

 

1.300

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

2.990

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

 

31.03.2008

Total Income

 

 

0.073

 

 

 

 

Net Profit

 

 

0.073

 

 

 

 

Total Expenditure [In Rs. 459.00]

 

 

0.000

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2008

PAT / Total Income

(%)

 

 

100.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

100.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

5.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

0.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

0.00

 

 

 


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.46.32

UK Pound

1

Rs.83.57

Euro

1

Rs.65.90

 

 

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