logo

 

MIRA INFORM REPORT

 

 

Report Date :

09.04.2011

 

IDENTIFICATION DETAILS

 

Name :

LAXMI BOARD AND PAPER MILLS LIMITED

 

 

Registered Office :

Plot NO.2, MIDC Area, Kalyan, Bhiwandi Road, Saravali, Kalyan, Thane-421311, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

25.09.1969

 

 

Com. Reg. No.:

11-014398

 

 

CIN No.:

[Company Identification No.]

U99999MH1969PLC014398

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Manufacturer and Importer of Kraft Paper, Kraft and Test.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having fine track. General financial position is good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. N. V. Karya

Designation :

Account Manager

Contact No.:

91-2522-280708

Date :

08.04.2011

 

 

LOCATIONS

 

Registered Office / Factory  :

Plot NO.2, MIDC Area, Kalyan, Bhiwandi Road, Saravali, Kalyan, Thane-421311, Maharashtra, India

Tel. No.:

91-2522-280641

Fax No.:

91-2522-280643

E-Mail :

ibpmill@gmail.com

Website :

www.laxmipaper.com

Area :

10000 sq. ft. (Approximately)

Location :

Owned

 

 

Correspondence Address :

Ground Floor, Samruddhi Apartments, Road #38, Station Road, Bandra (West), Mumbai-400050, Maharashtra, India

Tel. No.:

91-22-26552951 / 26552952 / 26552953

Fax No.:

91-22-26552956

 

 

DIRECTORS

 

As On : 29.09.2010

 

Name :

Mr. Dineshchandra Chandulal

Designation :

Chairman

Address :

Aurum Behind Tata Institute of Social Science, Deonar, Sion Trombay Road, Mumbai-400088, Maharashtra, India

Date of Birth/Age :

16.10.1938

Date of Appointment :

12.02.1973

DIN No :

00167581

 

 

Name :

Mr. Manish Mahendra Patel

Designation :

Director

Address :

12,13 Cross Road, V. V. Mohalla, Near Water Tank, Mysore-570002, India

Date of Birth/Age :

18.05.1959

Date of Appointment :

26.03.1990

DIN No :

00128179

 

 

Name :

Mr. Ajay Dinesh Patel

Designation :

Whole Time Director

Address :

Aurum, Behind Tata Institute of Social Science, Deonar, Sion Trombay Road, Mumbai-400088, Maharashtra, India

Date of Birth/Age :

10.12.1968

Date of Appointment :

25.06.2004

DIN No :

00466905

 

 

Name :

Mr. Rajesh Natvarlal Modi

Designation :

Whole Time Director

Address :

701, Neel Sagar, 23-B, Perry Cross Road, Bandra (West), Mumbai-400050, Maharashtra, India

Date of Birth/Age :

24.02.1954

Date of Appointment :

24.06.2000

DIN No :

00167599

 

 

Name :

Mr. Harshad Natvarlal Modi

Designation :

Whole Time Director

Address :

201-B, Ruby Apartment, 7th Road, J.V.P.D. Scheme, Juhu, Mumbai-400049, Maharashtra, India

Date of Birth/Age :

18.06.1952

Date of Appointment :

25.06.2004

DIN No :

00167613

 

 

Name :

Mr. Rachit Rajesh Modi

Designation :

Director

Address :

701, Neel Sagar, 23-B, Perry Cross Road, Bandra (West), Mumbai-400050, Maharashtra, India

Date of Birth/Age :

01.03.1986

Date of Appointment :

26.03.2010

DIN No :

02850945

 

 

Name :

Mr. Jitendra Patel

Designation :

Director

Address :

70, Sopan Building Cooperative Housing Society, Ghorapuri, Pune-411013, Maharashtra, India

Date of Birth/Age :

02.05.1946

Date of Appointment :

25.06.2004

DIN No :

00248302

 

 

Name :

Mr. Kirit N. Modi

Designation :

Director

Address :

17th Floor, B-Wing, EDEN Hall, Dr. A. B. Road, Worli, Mumbai-400018, Maharashtra, India

Date of Birth/Age :

09.03.1949

Date of Appointment :

25.06.2004

DIN No :

00167607

 

 

Name :

Mr. Mishir Rajesh Modi

Designation :

Director

Address :

701, Neel Sagar, 23-B, Perry Cross Road, Bandra (West), Mumbai-400050, Maharashtra, India

Date of Birth/Age :

09.11.1981

Date of Appointment :

25.06.2004

DIN No :

00167594

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2010

 

Names of Shareholders

 

No. of Shares

Harshad Modi

 

540000

Kansika Harshad Modi, Rajul Modi

 

295000

Rajesh Modi, Ila Modi

 

300000

Mishir Modi, Ila Modi

 

300000

Rachit Modi, Ila Modi

 

300000

Balbindersingh Gill, Gurupiari Gill

 

159120

Ranbirsingh Gill

 

71920

Vikramsingh Gill

 

71920

Sanjay Patel

 

4820

Aparna Patel

 

28900

Preetiben Patel

 

28900

Snehalata Desai

 

19260

Urmila Patel

 

21060

Beena Patel

 

17280

Reena Patel

 

17280

Indiraben Patel

 

18000

 

 

AS ON 29.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

85.56

Other top fifty shareholders

 

34.44

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Importer of Kraft Paper, Kraft and Test.

 

 

Products :

ITC CODE

PRODUCT

48043100

Uncoated Kraft Paper and Paper Board-Unbleached

4801100

Kraft Liner- Unbleached

 

 

Imports :

 

Products :

Waste Paper

Countries :

  • Yemen
  • Saudi Arabia
  • Sri Lanka
  • Singapore
  • Tanzania
  • South Africa
  • Netherland

 

 

Terms :

 

Selling :

Cash, Credit (30/60/90 days)

 

 

Purchasing :

L/C, Cash, Credit (30/60/90 days)

 

 

GENERAL INFORMATION

 

Customers :

  • Wholesalers
  • Retailers
  • End Users
  • OEM’s

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

v  Canara Bank, Station Road, Kalyan-421301, Maharashtra, India

 

 

Facilities :

 

SECURED LOAN

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Cash Credit With Bank (Against hypothecation of stock in trade)

141.896

102.478

Kotak Mahindra Prime

0.000

0.138

Canara Bank Term Loan (103.100 millions )

49.842

70.458

Canara Bank Term Loan (31.500 millions)

15.750

22.050

Indusind (forklift)

0.000

0.132

Canara Bank (Scorpio)

0.624

0.071

Tata Motors Limited

0.188

0.392

ICICI

0.745

1.255

Canara Bank (Skoda)

1.458

0.000

Canara Bank (Tavera)

0.519

0.000

Total

211.022

196.974

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Vijay T Parmar and Company

Chartered Accountant

Address :

101, Nadhav Building Apartment, Gaushala Road, Shivaji Path, Opposite Bank of Maharashtra, Kalyan-421301, Maharashtra, India

 

 

CAPITAL STRUCTURE

 

As On : 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs. 10/- each

Rs. 40.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

3600000

Equity Shares

Rs. 10/- each

Rs. 36.000 millions

 

 

 

 

 

Note : (of the above 1800000 Equity Shares of Rs.10/- each issued as bonus shares by capitalization of reserve).

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

36.000

18.000

18.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

215.020

179.725

148.524

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

251.020

197.725

166.524

LOAN FUNDS

 

 

 

1] Secured Loans

211.022

196.974

244.876

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

211.022

196.974

244.876

DEFERRED TAX LIABILITIES

37.749

35.377

32.899

 

 

 

 

TOTAL

499.791

430.076

444.299

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

234.666

246.053

260.461

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.001

0.001

0.001

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

117.255

48.546

95.497

 

Sundry Debtors

181.820

157.797

137.175

 

Cash & Bank Balances

8.273

14.417

8.877

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

101.820

73.145

78.183

Total Current Assets

409.168

293.905

319.732

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

66.164

65.380

82.802

 

Other Current Liabilities

20.847

14.221

14.870

 

Provisions

57.033

30.282

38.223

Total Current Liabilities

144.044

109.883

135.895

Net Current Assets

265.124

184.022

183.837

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

499.791

430.076

444.299

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

1429.809

1221.778

933.753

 

 

Other Income

0.783

0.724

0.826

 

 

TOTAL                                     (A)

1430.592

1222.502

934.579

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Sales

1143.005

1038.820

779.654

 

 

Personal Expenses

55.236

43.681

33.461

 

 

Other Expenses

97.568

37.707

27.172

 

 

TOTAL                                     (B)

1295.809

1120.208

840.287

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

134.783

102.294

94.292

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

23.745

28.454

26.031

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

111.038

73.840

68.261

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

17.041

16.854

16.627

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

93.997

56.986

51.634

 

 

 

 

 

Less

TAX                                                                  (H)

33.873

20.177

25.024

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

60.124

36.809

26.610

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

120.242

93.041

74.696

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

6.300

4.000

3.000

 

 

Proposed Dividend

5.400

4.500

4.500

 

 

Tax on Dividend

0.918

0.765

0.765

 

 

Short Provision of Tax

0.511

0.343

0.000

 

BALANCE CARRIED TO THE B/S

167.237

120.242

93.041

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

671.362

488.668

379.982

 

 

Stores & Spares

2.766

5.583

0.000

 

 

Capital Goods

5.087

7.801

1.682

 

 

Others

2.728

1.013

0.000

 

TOTAL IMPORTS

681.943

503.065

381.664

 

 

 

 

 

 

Earnings Per Share (Rs.)

17.36

21.82

25.10

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

4.20

3.01

2.85

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.57

4.66

5.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.81

10.55

8.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.37

0.29

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.56

1.73

2.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.84

2.67

2.35

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS

 

(RS. IN MILLIONS)

Particulars

 

31.03.2010

31.03.2009

31.03.2008

 

 

 

 

Sundry Creditors

66.164

65.380

82.802

 

 

 

 

Total

66.164

65.380

82.802

 

OPERATION

 

Production for the year has been 54,645 tons against 46 016 tons of previous year's production. Higher production is on account of continuous running of PM II during the year. During the year gross income has gone up by 17.03 %from Rs. 1222.500 millions to Rs. 1430.600 millions giving a pretax profit of Rs 93.996 millions compared to Rs. 56.986 millions of the previous year. This is mainly on account of higher production and better price realized compared to the previous year.

 

Net profit after interest (Rs. 23.745 millions) and depreciation (Rs 17.041 millions and provision of income tax (Rs. 31.500 millions) has been Rs. 62.496 millions against Rs. 39.786 millions of the previous year

 

FORM 8

 

Corporate identity number of the company

U99999MH1969PLC014398

Name of the company

LAXMI BOARD AND PAPER MILLS LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot NO.2, MIDC Area, Kalyan, Bhiwandi Road, Saravali, Kalyan, Thane-421311, Maharashtra, India

This form is for

Modification of charge

Type of charge

v  Book debts

v  Movable property (not being pledge)

v  Others

Particular of charge holder

Canara Bank, Station Road, Kalyan-421301, Maharashtra, India

Nature of instrument creating charge

Supplemental Common Hypothecation Agreement

Date of instrument Creating the charge

01.02.2011

Amount secured by the charge

Rs. 415.300 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

As per sanction letter

 

Terms of repayment

On Demand. As per sanction letter

 

Margin

As per sanction letter

 

Extent and operation of the charge

Security to secure various credit facilities together with interest, cost, expenses, charges, commission etc. etc.

Short particulars of the property charged (Including location of the property)

Hypothecation of stock in trade, raw material such as waste paper, chemicals, dyes, acids, stores and spares, goods in process, finished goods and packing materials, book debts, outstanding moneys receivables, claims, bills, contracts, securities, assets and rights etc. machineries both present and future wherever situated or in transit. Charge on entire fixed assets

Charge identification number of the charge to be modified

90143248

 

Date of instrument modifying the charge

18.07.2008

Particulars of the present modification

The Original Charge dated. 1-2-01 was modified from time to time now further modified on 1-2-2011 enhancing the total facilities to the extent of Rs. 415.300 millions. consisting of CC Rs.185.000 millions, FLC Rs.80.000 millions, BG Rs. 0.007 million, CDB Rs.5.000 millions, TL Rs.10.000 millions, TL (sub-limit FLC Rs.60.000 millions) Rs.103.100 millions, TL (Sub-limit FLC Rs.31.500 millions) Rs.31.500 millions together with interest, cost, expenses, charges, commission etc.

 

FIXED ASSETS

 

ü  Land

ü  Buildings

ü  Plant and Machinery

ü  Office Equipments

ü  Furniture and Fixtures

ü  Vehicles

 

 

TRADE REFERENCE

 

  • Bajrang Industries, Ahmadabad
  • Himanshu Paper Private Limited, Delhi

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.04

UK Pound

1

Rs.72.19

Euro

1

Rs.63.40

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

51

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

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

--

NB

New Business

--

 

 

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.