![]()
|
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 : |
|
|
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 : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Credit [60 days] |
|
|
|
|
Purchasing : |
Cash |
PRODUCTION STATUS
|
Particulars |
Unit |
|
|
Installed
Capacity |
|
|
|
|
|
|
|
Multilayer Film |
MT |
|
|
900 |
GENERAL
INFORMATION
|
Suppliers : |
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
No. of Employees : |
10 [In Office : 2; In Factory : 8] |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
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.: |
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 |
|