logo

 

MIRA INFORM REPORT

 

 

Report Date :

16.04.2011

 

IDENTIFICATION DETAILS

 

Name :

ABHEDYA INDUSTRIES LIMITED

 

 

Registered Office :

Survey No. 160, Kothur Industrial Estate, Hyderabad-509228, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

11.10.2002

 

 

Com. Reg. No.:

01-39757

 

 

CIN No.:

[Company Identification No.]

U24134AP2002PLC039757

 

 

Legal Form :

Closely held public limited liability company

 

 

Line of Business :

Manufacturer of BOPP film and other Polymer films.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 440000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct 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 DECLINED BY

 

Name :

Mr. Debabrata Roy

Designation :

Senior General Manger

Contact No.:

91-9490491101

Date :

16.04.2011

 

 

LOCATIONS

 

Registered Office / Factory :

Survey No. 160, Kothur Industrial Estate, Hyderabad-509228, Andhra Pradesh, India

Tel. No.:

91-8548-256112 / 2257924 / 35 / 25 /201106 / 07 / 08 / 09 / 201015

Fax No.:

91-8548-256113 / 201054

E-Mail :

abhedya@abhedya.com

ail_909@hotmail.com

rakhiagarwal@hathway.com

abhedya@abhedya.com

vivek@dukesindia.com

asaraadvisors@gmail.com

Website :

http://www.abhedya.com/

 

 

DIRECTORS

 

As on 16.09.2010

 

Name :

Mr. Ravinder Kumar Agarwal

Designation :

Director

Address :

10-5-17, Masabtank, Hyderabad – 500028, Andhra Pradesh, India

Date of Birth/Age :

09.04.1964

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Ramesh Kumar Agarwal

Designation :

Director

Address :

8-2-647/B/24 Plot No. 24, Sri Nagar Co-operative Society, Road 13, Banjara Hills, Hyderabad –500034, Andhra Pradesh, India

Date of Birth/Age :

12.06.1953

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Rajendra Kumar Agarwal

Designation :

Director

Address :

Plot # 874, Road # 45, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

10.10.1959

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Kedarnath Agarwal

Designation :

Director

Address :

Plot # 779, Road # 39, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

04.03.1950

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Mohanlal Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

01.06.1944

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Anil Kumar Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

15.03.1964

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Ravindra Kumar Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

26.04.1962

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Sushil Kumar Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

24.09.1975

Date of Appointment :

11.10.2002

 

 

Name :

Mr. Adarsh Kumar Agarwal

Designation :

Director

Address :

II. No.8-2-674/2/B/4/24, Sai Nagar Co-operative Society, Road 13, Banjara Hills, Hyderabad - 500034, Andhra Pradesh, India

Date of Birth/Age :

10.12.1977

Date of Appointment :

08.01.2004

 

 

Name :

Mr. Kapil Kumar Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

11.06.1983

Date of Appointment :

15.04.2003

 

 

Name :

Mr. Vimal Agarwal

Designation :

Director

Address :

Plot No. 779, Road No. 39, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

01.06.1973

Date of Appointment :

30.09.2005

 

 

Name :

Mr. Gaurav Kumar Agarwal

Designation :

Director

Address :

6-3-1186/A/1, Begumpet, Hyderabad – 500016, Andhra Pradesh, India

Date of Birth/Age :

17.06.1984

Date of Appointment :

30.09.2005

 

 

KEY EXECUTIVES

 

Name :

Mr. Debabrata Roy

Designation :

Senior General Manger

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 16.09.2010

 

Names of Shareholders

 

No. of Shares

Anil Kumar Agarwal

 

14000

Mohanlal Agarwal

 

100000

Kedarnath Agarwal

 

690000

Ramesh Kumar Agarwal

 

495000

Rajendra Kumar Agarwal

 

225000

Ravinder Kumar Agarwal

 

660000

Ravinder Kumar Agarwal

 

4000

Sushil Kumar Agarwal

 

20000

Leo Laminates Private Limited, India

 

1250000

Meenakshi Paper Mills Private Limited, India

 

320000

Padmavati Ply Private Limited, India

 

250000

Premalatha Agarwal

 

120000

Kapil Kumar Agarwal

 

36000

Gaurav Agarwal

 

5000

Nirmala Agarwal

 

160000

Adarsh Kumar Agarwal

 

135000

Vimal Kumar Agarwal

 

10000

Vikas Kumar Agarwal

 

110000

Mohanlal Agarwal – HUF

 

85000

Ravindra Kumar Agarwal – HUF

 

41000

Sheetal Agarwal

 

5000

Kavita Agarwal

 

15000

Anitha Agarwal

 

250000

 

 

 

Total

 

5000000

 

As on 16.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

36.40

Directors or relatives of directors

 

63.60

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of BOPP film and other Polymer films.

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

Installed Capacity

Actual Production

BOPP and Met Film

MT

6600.00

3828.90

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management.

 

 

Bankers :

  • State Bank of India, Mid Corporate Group, Saifabad Branch, HACA Bhawan, Hyderabad – 500004, Andhra Pradesh, India
  • ING Vysya Bank Limited, 8-2-120-76-1-B, Ground Floor, Ashoka Hitech Chambers, Road No. 2, Banjara Hills, Hyderabad – 500034, Andhra Pradesh, India
  • HDFC Bank Limited
  • State Bank of India, MID Corporate Loan, Administration Unit, 3-6-281/A/1, Hyderguda Main Road, SBI Old MLA Quarter, Branch Building, Hyderabad-500029, Andhra Pradesh, India

 

 

Facilities :

Secured Loan

As on 31.03.2010

(Rs. in Millions)

As on 31.03.2009

(Rs. in Millions)

From State Bank of India

 

 

Term Loan – New

(Against Hypothecation of plant and machinery, land and building and personal guarantee of directors)

0.000

57.586

Cash Credit

(Against hypothecation of stock receivables and personal guarantees of directors)

0.000

56.712

Term Loan Ing Vysya Bank

44.978

0.000

Ing Buyer Credit Account

21.730

0.000

Cash Credit Ing Vysya Bank

(Agaisnt hypothecation of plant and machinery land and building stock receivable and personal guarantees of directors)

66.654

0.000

Total

133.362

114.298

 

 

 

Unsecured Loan

 

 

From Directors

0.000

4.767

From Shareholders

0.000

26.625

Total

0.000

31.392

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Krishna and Suresh

Chartered Accountants

Address :

3-6-542/2, Himayath Nagar, Hyderabad – 500 0029, Andhra Pradesh, India

Tel. No.:

91-40-27638964 / 27675007

 

 

CAPITAL STRUCTURE

 

As on 16.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

6000000

Equity Shares

Rs.10/- each

Rs.60.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 


 

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

50.000

50.000

46.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

60.498

45.911

34.905

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

110.498

95.911

80.905

LOAN FUNDS

 

 

 

1] Secured Loans

133.362

114.298

148.557

2] Unsecured Loans

0.000

31.392

41.557

TOTAL BORROWING

133.362

145.690

190.114

DEFERRED TAX LIABILITIES

19.838

17.707

15.019

 

 

 

 

TOTAL

263.698

259.308

286.038

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

158.604

162.110

165.469

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

52.208
48.483
77.520

 

Sundry Debtors

36.721
37.221
61.136

 

Cash & Bank Balances

1.351
0.197
0.134

 

Other Current Assets

14.964
19.123
4.682

 

Loans & Advances

33.388
10.419
13.789

Total Current Assets

138.632
115.443

157.261

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

26.350

14.483

32.913

 

Other Current Liabilities

2.278
1.733
1.756

 

Provisions

4.979
2.120
 2.137

Total Current Liabilities

33.607
18.336
36.806

Net Current Assets

105.025
97.107
120.455

 

 

 

 

MISCELLANEOUS EXPENSES

0.069

0.091

0.114

 

 

 

 

TOTAL

263.698

259.308

286.038

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

456.360

416.236

365.626

 

 

Other Income

0.804

1.700

0.424

 

 

TOTAL                                     (A)

457.164

417.936

366.050

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumed

341.439

297.411

296.793

 

 

Manufacturing Expenses

46.840

31.469

34.570

 

 

Administrative Expenses

22.942

19.820

18.029

 

 

Preliminary Expenses

0.023

0.023

0.023

 

 

 

 

 

349.415

 

 

Increase/(Decrease) in Finished Goods

0.032

26.748

(29.775)

 

 

TOTAL                                     (B)

411.276

375.471

319.640

 

 

 

 

 

Less

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

45.888

42.465

46.410

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

14.891

17.753

20.100

 

 

 

 

 

 

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

30.997

24.712

26.310

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.299

8.879

8.658

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

21.698

15.833

17.652

 

 

 

 

 

Less

TAX                                                                  (H)

7.111

4.827

4.769

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

14.587

11.006

12.883

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

45.911

34.905

22.022

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

60.498

45.911

34.905

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Direct Exports

1.095

20.105

14.673

 

 

Deemed Exports

46.603

8.309

18.931

 

TOTAL EARNINGS

47.698

28.414

33.604

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

177.987

54.364

53.818

 

 

Machinery, Spares and Components

6.251

0.022

0.829

 

TOTAL IMPORTS

184.238

54.386

54.647

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.92

2.20

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

3.19

2.63

3.52

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.75

3.80

4.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.30

5.70

5.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.17

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.51

0.00

2.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.12

6.30

4.27

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors:

 

Particulars

 

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

31.03.2008

(Rs. in millions)

Sundry Creditors

 

 

 

Creditors For Raw Material

22.306

10.266

26.132

Creditors For Capital Goods

0.614

1.114

1.537

Creditors For Expenses

3.430

3.103

5.244

Total

26.350

14.483

32.913

 

Financial Results:

 

During the year, the company has achieved a Gross Income of Rs.457.164 Millions (Previous year Rs.417.935 Millions) and after providing for Interest and depreciation has resulted in Net Profit before tax of Rs.21.698 Millions (Previous year Rs. 15.833 Millions)

 

Bankers Charges Report as per Registry

 

This form is for

Modification of charge

Charge identification number of the modified 

10179231

Corporate identity number of the company

U24134AP2002PLC039757

Name of the company

ABHEDYA INDUSTRIES LIMITED

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

Survey No. 160, Kothur Industrial Estate, Hyderabad-509228, Andhra Pradesh, India

Type of charge

Book Debts

Floating Charge

Others

Particular of charge holder

ING Vysya Bank Limited, 8-2-120-76-1-B, Ground Floor, Ashoka Hitech Chambers, Road No. 2, Banjara Hills, Hyderabad – 500034, Andhra Pradesh, India

Email

cms@companiesinn.com

Nature of description of the instrument creating or modifying the charge

Letter of renewal

Date of instrument Creating the charge

16.12.2009

Amount secured by the charge

Rs.230.000 Millions

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

Rate of Interest

WCDL (Sub limit to ODSIT/BD) Fresh : IVRR-7.25%p.a

No change for other facilities.

 

Terms of Repayment

WCDL (Sub limit to ODSIT/BD) Fresh : On Demand

No change for other facilities.

 

Margin

WCDL (Sub limit to ODSIT/BD) Fresh: 25% on stocks and debtors.

No change for other facilities.

 

Extent and Operation of the charge

WCDL (Sub limit to ODSIT/BD) Fresh

No change for other facilities.

 

First charge on entire stocks and Book debts of the company both present and future.

Short particulars of the property charged

I)              Hypothecation on entire stocks stored/ to be stored at Survey no. 160, Kothur Industrial Estate Mahaboobnagar District, Hyderabad - 509228 or any where else from time to time.

II)             Hypothecation on entire book debts of the company both present and future.

III)            No change for other securities charged to existing securities and are continuing for fresh facilities also.

Particulars of the present modification 

There is no change in the total limit of Rs.230.000 Millions. The limit of WCDL (Sublimit to ODSIT/BD) Fresh of Rs.50.000 Millions) has been sanctioned.

 

All other terms and conditions are remain same.

 

 

Fixed Assets

 

  • Land
  • Building
  • Plant and Machinery
  • Electrical Equipments
  • Vehicles
  • Furniture
  • Computers

 


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.44.52

UK Pound

1

Rs.72.72

Euro

1

Rs.64.41

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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

 

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

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

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

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.