MIRA INFORM REPORT

 

 

Report Date :

08.08.2011

 

IDENTIFICATION DETAILS

 

Name :

ROHIT PACKAGING

 

 

Registered Office :

Plot No.812/H-58, 59, Samtel Zone, RIICO Industrial Area, Bhiwadi, Dist-Alwar – 301019, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Year of Establishment :

2009

 

 

Capital Investment / Paid-up Capital :

Rs.3.891 Millions

 

 

TIN No.:

08340854790

 

 

PAN No.:

[Permanent Account No.]

AIJPP2692N

 

 

Legal Form :

Sole Proprietory Concern.

 

 

Line of Business :

Manufacturer and Suppliers of Thermocol - Moulding, Block Sheets, Pipe Section, Insulation Packaging Items etc.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Status :

New Concern

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively new proprietory concern establishing itself gradually. Trade relations are reported as fair. Business is active. The valuation report and networth statement provided seems to be satisfactory. Payment terms are unknown.

 

However, it would be take advisable securities whiled dealing with the subject.  

 

 

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. Rajpal Bhiduri

Designation :

Proprietor

Contact No.:

91-9414012793

Date :

06.08.2011

 

 

LOCATIONS

 

Registered Office/ Factory  1 :

Plot No.812/H-58, 59, Samtel Zone, RIICO Industrial Area, Bhiwadi, Dist-Alwar – 301019, Rajasthan, India

Mobile No.:

91-9414012793/ 9694080793 (Mr. Rajpal Bhiduri)

E-Mail :

rohit.packaging@yahoo.in

Location :

Rented

 

 

Factory 2:

G – 1239, RIICO Industrial Area, Bhiwadi, Rajasthan, India

 

 

SOLE PROPRIETOR

 

Name :

Mr. Rajpal Bhiduri

Designation :

Proprietor

Address :

Opposite Unipatch, SBI Road, Bhiwadi, District – Alwar, Rajasthan, India

Date of Birth/Age :

35 years

Qualification :

Graduate

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Suppliers of Thermocol - Moulding, Block Sheets, Pipe Section, Insulation Packaging Items etc.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

·         Corporation Bank

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S K Agarwal and Associates

Chartered Accountant

Address :

111, 1st Floor, Ganpati Mall, Samtal Road, Bhiwadi – 301019, Rajasthan, India

Tel No.:

91-1493-298211

Mobile No.:

91-9828115580

Email :

kkhetawat_agarwal21@rediffmail.com

 

 

CAPITAL STRUCTURE

 

PROPRIETOR’S CAPITAL ACCOUNTS

 

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

Particulars

31.03.2011

 

 

 

 

To Household Expenses

0.098

By Balance b/d

3.353

To LIC

0.022

By Addition

0.200

To Balance C/d

3.891

By Net Profit

0.458

 

 

 

 

Total

 

4.011

Total

4.011

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

Note: Sole Proprietory and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

3.891

3.352

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

3.891

3.352

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

1.100

1.300

TOTAL BORROWING

 

1.100

1.300

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

4.991

4.652

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

2.794

3.268

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

 

0.140

0.098

 

Sundry Debtors

 

4.768

4.171

 

Cash & Bank Balances

 

0.834

0.225

 

Other Current Assets

 

0.010

0.087

 

Loans & Advances

 

0.130

0.100

Total Current Assets

 

5.882

4.681

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

3.295

2.907

 

Other Current Liabilities

 

0.390

0.390

 

Provisions

 

 

 

Total Current Liabilities

 

3.685

3.297

Net Current Assets

 

2.197

1.384

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

4.991

4.652

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income (Sales)

 

18.922

8.617

 

 

Job Work Income

 

2.563

6.696

 

 

Other Income

 

0.286

0.006

 

 

TOTAL                                    

 

21.771

15.319

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

10.981

4.481

 

 

Power and Fuel Expenses

 

3.671

5.193

 

 

Excise Duty and Edu. Cess

 

1.767

0.433

 

 

Salary and Wages

 

2.137

1.967

 

 

Factory Rent

 

0.600

0.600

 

 

Miscellaneous Expenses

 

0.123

0.217

 

 

Telephone Expenses

 

0.045

0.039

 

 

Travelling Expenses

 

0.095

0.070

 

 

Other Expenses

 

1.387

1.593

 

 

TOTAL                                    

 

20.806

14.593

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

0.965

0.726

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

 

0.507

0.540

 

 

 

 

 

 

NET PROFIT/ (LOSS)

 

0.458

0.186

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2011

31.03.2010

PAT / Total Income

(%)

 

2.10

1.21

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

2.42

2.16

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

5.28

2.34

0.

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.12

1.37

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

1.23

1.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.60

1.42

 

 

 

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2013

 

 

(Projected)

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

4.277

4.749

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

4.277

4.749

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

1.100

1.100

TOTAL BORROWING

 

1.100

1.100

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.377

5.849

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

2.368

2.011

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

 

0.161

0.186

 

Sundry Debtors

 

5.738

6.999

 

Cash & Bank Balances

 

0.959

1.103

 

Other Current Assets

 

0.012

0.017

 

Loans & Advances

 

0.136

0.141

Total Current Assets

 

7.006

8.446

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

3.589

4.137

 

Other Current Liabilities

 

0.408

0.471

 

Provisions

 

 

 

Total Current Liabilities

 

3.997

4.608

Net Current Assets

 

3.009

3.838

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.377

5.849

 

PROFIT & LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

 

31.03.2012

31.03.2013

 

 

 

(Projected)

 

SALES

 

 

 

 

 

Income (Sales)

 

21.761

24.825

 

 

Job Work Income

 

2.948

3.390

 

 

Other Income

 

0.319

0.378

 

 

TOTAL                                    

 

25.028

28.593

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

12.756

14.654

 

 

Power and Fuel Expenses

 

4.272

4.855

 

 

Excise Duty and Edu. Cess

 

2.032

2.337

 

 

Salary and Wages

 

2.458

2.826

 

 

Factory Rent

 

0.690

0.794

 

 

Miscellaneous Expenses

 

0.142

0.163

 

 

Telephone Expenses

 

0.042

0.060

 

 

Travelling Expenses

 

0.110

0.126

 

 

Other Expenses

 

1.603

1.833

 

 

TOTAL                                    

 

24.105

27.648

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

0.923

0.945

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

 

0.424

0.357

 

 

 

 

 

 

NET PROFIT/ (LOSS)

 

0.499

0.588

 

 

------------------------------------------------------------------------------------------------------------------------------

 

COMPUTATION OF TOTAL INCOME

 

(RS. IN MILLIONS)

 

Particulars

2010-2011

 

 

 

 

 

INCOME FROM BUSINESS OR PROFESSION

(CHAPTER IV D)

 

 

0.266

 

 

 

 

Rohit Packaging

 

 

 

Profit as per Profit and Loss A/c

0.186

 

 

Add: Depreciation Debited in P and L A/c

0.540

 

 

Total

0.726

 

 

 

 

 

 

Less: Depreciation as per Chart u/s 32

0.540

 

 

Total

0.540

0.186

 

 

 

 

 

Bhiduri Roadways

 

 

 

Profit as per Profit and Loss A/c

0.080

 

 

Total

 

0.080

 

 

 

 

 

INCOME FROM OTHER SOURCES (CHAPTER IV F)

 

 

0.025

 

 

 

 

Employees Contribution Towards ESI

 

0.022

 

Employees Contribution Towards PF

 

0.003

 

 

 

0.025

 

 

 

 

 

Gross Total Income

 

 

0.291

 

 

 

 

Total Income

 

 

0.291

Round off u/s 288 A

 

 

0.291

 

 

 

 

Tax Due (Exemption Limit Rs.0.190 Million)

 

0.010

 

Educational Cess

 

0.000

 

 

 

0.010

 

TDS

 

0.107

 

 

 

(0.097)

 

Roundable (Round off u/s 288 B)

 

0.0967

 

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. RAJPAL BHIDURI

 

NAME OF THE GUARANTOR: MR. RAMPAT

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPRIETORY

 

Particulars

 

Applicant

Guarantor

 

 

 

Address of the Property with survey No./ Door No.

9/5 Commercial Plot

G-1239, Commercial Industrial Area

 

 

 

Description : Land/ Site/ Building

Building

Building

 

 

 

Whether Freehold/ Leasehold

Freehold

Freehold

 

 

 

Type of Property: Commercial/ Residential/ Agricultural

Commercial

Commercial 

 

 

 

Area/ Extent of Land

96 M. 

--

 

 

 

Present Market/ Assessed Value

Rs.4.000 Millions

Rs.12.500 Millions

 

 

 

VEHICLES OWNED

 

Model/ Make

Eicher

--

 

 

 

Date of Purchases

2007

--

 

 

 

Present Market value

 

Rs.0.300 Million

--

 

 

OTHERS ASSETS

 

Furniture and Fixtures

0.050

0.010

 

 

 

Cash in Hand

0.300

0.250

 

 

 

Jewellery

0.020

0.150

 

 

 

Plant and Machinery

2.000

--

 

 

 

Other Assets if any

0.050

0.100

 

 

 

Total Value of other Assets

 

Rs.2.420 Millions

Rs.0.510 Million

 

 

TOTAL ASSETS

 

RS.6.720 MILLIONS

RS.13.010 MILLION

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 

REPORT BY BRANCH OFFICIAL AFTER SITE INSPECTION

 

 

Date of Inspection

29.07.2011

 

 

Purpose of Inspection

SME Liquid Plus (Cslps)

 

 

Name and Designation of the Inspection Official

Mr. Pramod Kumar Tardia – Manager

Mr. Sumit Kumar Kethwas – Officer

 

 

Name of the Applicant/ Borrower

Rohit Packaging

Proprietor: Rajpal

 

 

Complete Address of the site visited

G – 1239, RIICO Industrial Area, Bhiwadi.

 

 

Important Landmarks for Identification of site

This site is allotted by RIICO Bhiwadi.

Boundaries:

North: G – 1239 A

South: Road

East: Road

West: Road

 

 

Comments about the site/ supper structure/ Construction Progress visit report of security:

The said property is situation in RIICO Industrial Area, Bhiwadi.

Prices of the property is very high and increasing day by day in this Area.

 

 

------------------------------------------------------------------------------------------------------------------------------

 

VALUATION OF IMMOVABLE PROPERTY

 

(OTHER THEN AGRICULTURE LAND PLANTATION FORESTS AND MINES)

 

(LAND AND BUILDING)

 

PART – I QUESTIONNAIRE

 

GENERAL INFORMATION

 

Purpose for which Assessment Made

To assess fair market value

 

 

Date on which Assessment made

22nd July 2011

 

 

Name of the Owner/ Owners

M/s Rampat

 

 

Brief Description of Property

Industrial

 

 

Location, Street, Ward No.

Plot No. G-1239, RIICO Industrial Bhiwadi District Alwar (Rajasthan)

 

 

Survey/ Plot No. of Land

Plot No. G-1239, RIICO Industrial Bhiwadi District Alwar (Rajasthan)

 

 

Is the property situated in Residential/ Commercial/ Mixed Area/ Industrial Area

Industrial Area

 

 

Classification of locality –high class/ middle class/ poor class

Medium Class

 

 

Proximity to civic amenities, like school, Hospital, Offices, market, cinema etc.

1.50 K.M.

 

 

Means and proximity to surface communications by which the locality is served.

By Surface Transport

 

 

LAND

 

Area of land supported by documentary proof shape Dimensions and Physical features.

As Lease Agreement

1435.00 sq. Mtr.

 

 

Roads, Street or Lanes on which The land is abutting

North: Private Land

South: RIICO Road

East: RIICO Road

West: Plot No. G – 1239 (A)

 

 

Is it free hold or lease hold land?

Leasehold

 

 

If Lease Hold, the Name of Lessor/ Lessee, nature of lease, date of commencement t and termination of lease and terms of renewal of lease 

RIICO

 

99 years

 

 

Is there any restrictive convenient in regard to use of land?

For Industrial

 

 

RENTS

 

Portion in their occupation

100%

 

 

SALES

 

Land rate adopted in this valuation

Rs.7000 per Sq. Mtr.

 

 

COST OF CONSTRUCTION

 

What was the method of construction by contractor by employing labor directly/ both?

By employing labor Directly?

 

 

Estimated future life of the property

50 years

 

 

PART II VALUATION 

 

Note:

Valuation has been framed on the basis of plinth Area Rates as on 01.10.2007 C.P.W.D. Government of India and India are based on CPWD DSR 2007.

 

 

CALCULATION

 

Working Hall (R.C.C. Frame Structure 4.50 M BOT. HT) = 285.00 Sqm.

 

Guard room (Load be4aring STR. 310 M HT) = 10.05 Sqm.

 

Boundary Wall (Brick Wall 2.00 M Avg HT.) = 100.0RMT

 

 

CALCULATION

 

Working Hall (RCC Frame Structure 4.50 M HT) = 285.00 Sqm.

 

Plinth area rate as on 01.10.2007for Load Bearing structure at Ground floor 4.50 m height @ Rs.9000 per sqm.

 

Value of working Shed

= 285.00 sqm. X Rs.7500

= Rs.2.138 Millions

 

 

Guard Room (Load Bearing Structure 4.50 M HT) = 10.05 sqm

 

Plinth Area rate as on 01.10.2007 for load bearing structure at ground floor @ Rs.6390 per sqm.

 

Value of Guard Room

= 10.05 sqm x Rs.6390

= Rs.0.064 Million

 

 

Boundary wall (Brick Wall 2.00 M AVG HT.) = 100.00 RMT

 

Value of Boundary Wall

= 100.00 RMT x Rs.3500

= Rs.0.350 Millions

 

Value of Building (Sum of 1 to 3) = Rs.2.552 Millions

 

Total Value of Building = Rs.2.552

 

 

VALUE OF LAND

 

As per RIICO and as per local property consultants. The rate of land @ Rs.7000 per sqm.

 

= 1435.00 sq. Mtr. x Rs.7000 = Rs.10.045 Millions

 

Total Value of Land and Building= Rs.10.045 Millions + Rs.2.552 Millions

 

Fair Market Value of the property = Rs.12.597 Millions

 

 

------------------------------------------------------------------------------------------------------------------------------

 

TRADE REFERENCE:

 

·         Kajaria Ceramics Limited

·         Somali Tiles

·         Hindustan Wires and Industries Limited

 

 

------------------------------------------------------------------------------------------------------------------------------

 

FIXED ASSETS

 

·         Air Conditioner

·         D G Set

·         EPS Moulding Machine

·         Fire Safety Equipments

·         Mobile Set

·         Plant and Machinery

·         Weighting Scale

·         Welding Machine

·         Office Equipment

·         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.44.80

UK Pound

1

Rs.72.85

Euro

1

Rs.63.11

 

 

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.