MIRA INFORM REPORT

 

 

Report Date :

18.08.2011

 

IDENTIFICATION DETAILS

 

Name :

DUGAR POLYMERS LIMITED (w.e.f.03.12.2009)

 

 

Formally Known :

DUGAR POLYMERS PRIVATE LIMITED

 

 

Registered Office :

12/260 Shastrinagarkhatodra, Surat-395002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

20.02.2003

 

 

Com. Reg. No.:

04-042041

 

 

Capital Investment / Paid-up Capital :

Rs. 10.867 millions

 

 

CIN No.:

[Company Identification No.]

U17119GJ2003PLC042041

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTD01893D

 

 

PAN No.:

[Permanent Account No.]

AABCD7959B

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Manufacturer of Plastic Sheets and Rods.

 

 

No. of Employees :

100 (Approximately)

 

 

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 200000

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vijay Surana

Designation :

Office Executive

Contact No.:

91-9377009043

Date :

18.08.2011

 

 

LOCATIONS

 

Registered Office :

12/260 Shastrinagarkhatodra, Surat-395002, Gujarat, India

Tel. No.:

91-260-2669336

Mobile No.:

91-9099921200 (Mr. Rajesh Dugar)

91-9377009043 (Mr. Vijay)

Fax No.:

91-260-2669337

E-Mail :

dugarpolymers@hotmail.com

Website :

www.dugars.in

Location :

Owned

 

 

Head Office / Factory  1:

Survey No.: 351/1, Dadra Nahiyavancy Road, Behind Dadra Garden Village, Dadracity, Silvasa 396230, Gujarat, India

Tel. No.:

91-260-2669336

Fax No.:

91-260-2669337

Area :

90000 sq. ft

Location :

Owned

 

 

Factory  2:

Survey No. 357/1/3, Behind Dadra Garden, Dadra Nagar Haveli, Silvassa 396230, Gujarat, India

Area :

30000 sq. ft.

Location :

Owned

 

 

Factory  3:

Plot No.26, GIDC, Icchapare, Bhatpare, Surat-394510, Gujarat, India

Area :

15000 sq. ft.

Location :

Owned

 

 

Branch Office :

1-11-240/5/1, 5th Floor, shamlal Building, Begampet, Hyderabad, Andhra Pradesh, India

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Rajesh Kumar Dugar

Designation :

Director

Address :

Plot No.35, DV Colony, Minister Road, Secunderabad-500003, India

Date of Birth/Age :

23.11.1973

Qualification :

Graduate

Date of Appointment :

20.02.2003

DIN No :

00730059

 

 

Name :

Ms. Renu M Dugar

Designation :

Director

Address :

1-8-155-6-6A, 301- Mark Residency, Prender Ghast Road, Secunderabad-500003, India

Date of Birth/Age :

08.02.1971

Qualification :

Graduate

Date of Appointment :

20.02.2007

DIN No :

00235675

 

 

Name :

Mr. Manoj Kumar Dugar

Designation :

Director

Address :

1-8-155-6-6A, 301- Mark Residency, Prender Ghast Road, Secunderabad-500003, India

Date of Birth/Age :

25.05.1968

Qualification :

Graduate

Date of Appointment :

20.02.2003

DIN No :

00352733

 

 

KEY EXECUTIVES

 

Name :

Mr. Vijay Surana

Designation :

Office Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

No. of Shares

Manoj K Dugar

69450

Rajesh Kumar Dugar

147500

Renu M Dugar

163000

Sushil Kumar Surana

27920

Pratibha Surana

11000

Tara Devi Dugar

68750

Renu R Dugar

7500

Sohan Kumar

16000

Vinod Kumar

10800

Prasan Kumar

5300

Deepak Baid

5300

Pannalal Bohara

10600

Amarchand Bohara

15000

Punamchand Bohara

10000

Sushila Devi Bohara

22500

 

AS ON 30.09.2010

 

Category

Percentage

Bodies corporate

12.54

Directors or relatives of Directors

37.72

Other top fifty shareholders

49.74

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Plastic Sheets and Rods

 

 

Products :

ITC CODE

PRODUCTS

39200000 / 39210000 / 39150000 / 39160000

Plastic Sheets and Shapes

 

 

Exports :

 

Products :

·         Plastic Sheets and Rods

Countries :

·         Srilanka

·         Egypt

·         Iran

·         Saudi Arabia

 

 

Imports :

 

Products :

·         Raw Material

Countries :

·         USA

·         Saudi Arabia

 

 

Terms :

 

Selling :

L/C, Cash, Credit  (Advance)

 

 

Purchasing :

L/C, Cash, Credit 

 

 

GENERAL INFORMATION

 

Customers :

·         Wholesalers

·         Retailers

·         Dealers

·         Manufacturer

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

·         Bank of Baroda, Vapi Industrial Estate, SSI Branch, C/M-14, Near Char Rasta, GIDC, Vapi-396195, Gujarat, India

·         Central Bank of India, Bhatar Road Branch, Surat, India

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

1) Working Capital Loan from Bank

67.461

61.212

2) Term Loans

9.852

11.424

3) Vehicle Loans

0.980

1.288

 

 

 

Total

78.293

73.924

 

Notes:

i)         Working capital facilities from bank are secured / to be secured by way of first charge on hypothecation of stock of raw materials, stock in progress, finished goods, stores and spares and book debts

ii)       Terms loan from bank is secured by way of paripassu charge over land, plant and machinery and all other fixed assets of the company both present and future.

iii)      The term loan and working capital loan bank are also secured by the personal guarantees of some of the Directors and Corporate Guarantee of M/s Basudeo Enterprises Private Limited

iv)      Vehicles loans provided by bank are secured by hypothecation of respective assets.

 

Unsecured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Loan from Body Corporate

1.700

0.000

 

 

 

Total

1.700

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S Bhalotia and Associates

Chartered Accountant

Address :

20B, British India Street, 1st Floor, Kolkata-700069, West Bengal, India

Tel. No.:

91-33-40047188 / 40070953

Fax No.:

91-33-40047014

 

 

Associates/Subsidiaries :

·         Chandan Tara Commercial Private Limited

·         Ayushman Merchants Private Limited

·         Basudeo Enterprises Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1086730

Equity Shares

Rs.10/- each

Rs. 10.867 Millions

 

 

 

 

 

 

AS ON 31.03.2010

 

Authorised Capital : Rs. 30.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 17.567 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

10.867

10.867

10.867

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

39.648

32.936

25.836

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

50.515

43.803

36.703

LOAN FUNDS

 

 

 

1] Secured Loans

78.293

73.924

63.419

2] Unsecured Loans

1.700

0.000

0.000

TOTAL BORROWING

79.993

73.924

63.419

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

130.508

117.727

100.122

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

27.700

29.798

16.138

Capital work-in-progress

6.957

0.000

12.062

 

 

 

 

INVESTMENT

0.242

0.242

1.092

DEFERREX TAX ASSETS

0.148

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

32.873
40.977

67.213

 

Sundry Debtors

67.857

44.181

0.000

 

Cash & Bank Balances

6.782

6.003

0.000

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

12.784
9.008

8.450

Total Current Assets

120.296

100.169

75.663

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

20.709
12.179

3.798

 

Other Current Liabilities

2.525
0.583

0.474

 

Provisions

1.820

0.010

0.921

Total Current Liabilities

25.054

12.772

5.193

Net Current Assets

95.242
87.397

70.470

 

 

 

 

MISCELLANEOUS EXPENSES

0.219

0.290

0.360

 

 

 

 

TOTAL

130.508

117.727

100.122

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

244.891

205.372

191.299

 

 

Other Income

1.211

0.440

1.164

 

 

TOTAL                                     (A)

246.102

205.812

192.463

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumed

198.671

174.646

164.340

 

 

Personal Cost

2.412

1.313

0.000

 

 

Employees Remuneration

0.000

0.000

1.617

 

 

Stores and Spares Consumed

0.869

0.000

0.000

 

 

Selling and Distribution Expenses

0.000

0.000

0.486

 

 

Manufacturer and Other Expenses

18.420

14.402

8.760

 

 

Miscellaneous Expenses W/Off

0.000

0.000

0.065

 

 

Excise Duty

1.826

0.000

0.000

 

 

Increase/(Decrease) in Finished Goods

(1.815)

(6.725)

0.285

 

 

TOTAL                                     (B)

220.383

183.636

175.553

 

 

 

 

 

Less

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

25.719

22.176

16.909

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

12.949

10.656

7.215

 

 

 

 

 

 

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

12.770

11.520

9.694

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.396

4.686

3.085

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

8.374

6.834

6.609

 

 

 

 

 

Less

TAX                                                                  (I)

1.662

(0.265)

1.140

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

6.712

7.099

5.469

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

21.959

14.860

9.391

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

28.671

21.959

14.860

 

 

 

 

 

 

IMPORTS VALUE

7.659

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.18

6.53

--

 

 

Particulars

 

 

 

31.03.2011

Sales Turnover (Approximately)

 

 

340.000

 

 

 

 

 

 

The above information has been parted by Mr. Vijay Surana.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.73

3.45

2.84

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.42

3.33

3.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.65

5.26

7.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.16

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.08

1.98

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.80

7.84

14.56

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

                                                                        Rs In Millions

Parti8culars

31.03.2010

31.03.2009

 

31.03.2008

Sundry Creditors

 
 

 

Trade

18.214
11.969

3.798

Capital Goods

1.074
0.046

 

Expenses

1.421
0.164

 

Total

20.709
12.179

3.798

 

FORM 8

 

Corporate identity number of the company

U17119GJ2003PLC042041

Name of the company

DUGAR POLYMERS  LIMITED

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

12/260 Shastrinagarkhatodra, Surat-395002, Gujarat, India

This form is for

Creation of charge

Type of charge

Book debts

Movable property (not being pledge)

Particular of charge holder

Bank of Baroda, Vapi Industrial Estate, SSI Branch, C/M-14, Near Char Rasta, GIDC, Vapi-396195, Gujarat, India

Nature of instrument creating charge

Hypothecation Agreement

Date of instrument Creating the charge

23.03.2011

Amount secured by the charge

Rs. 205.908 millions

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

Rate of interest

Term Loan I, III And IV, CC Limit - 3.50% Above Base Rate (BR) I.E. 13.00 % P.A.,

FCNR (B) Loan- 725 BPS Over 3 Months LIBOR Payable Monthly

 

Terms of repayment

Term Loan I - 48 Installment of Rs. 0.220 million And Last of 0.160 million.

Term Loan III - 59 Installment of Rs. 0.208 million and Last of 0.210 million.

Term Loan IV - 60 Installment of Rs. 0.113 million.

CC Limit - On Demand

 

Margin

Term Loan I, III, IV  - 25% On Machinery And Equipments, CC limit - 25% of materials, 40% for book debts up to 90 days

Guarantee - 20% Uniform for all performance BG, mobilization/ advance payment BG, AND 100% for all guarantees for disputed excise duty, sales tax, income tax dues.

 

Extent and operation of the charge

The Charge is secured against the properties charged in the loan until the loan and interest are fully paid up.

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

Raw materials of polymers, plastic sheets, rods and pipes at S No. 357/1/3, Dadra, Silvassa and 351/1, Dadra, Silvassa, Plot No. 26, GIDC, Hazira, Bhatpore, Surat.

 

Book Debts At S No. 357/1/3, Dadra, Silvassa And 351/1, Dadra, Silvassa, Plot No. 26, GIDC, Hazira, Bhatpore, Surat.

 

Tangible Movable Plant And Machineries At S No. 357/1/3, Dadra, Silvassa And 351/1, Dadra, Silvassa, Plot No. 26, GIDC, Hazira, Bhatpore, Surat.

 

FIXED ASSETS:

 

  • Dadra Land
  • GIDC Surat Land
  • Factory Building
  • D G Set
  • Plant and Machinery
  • Tools and Other
  • Office Equipments
  • Transformer
  • Air Conditioner
  • Furniture and Fixture
  • Telephone and Mobile
  • Computers
  • Colling Tower and Plant
  • Moulders
  • Bike
  • Bike Pulser
  • Hero Honda Bike
  • Car Maruti 8020 Honda CRV
  • Tempo
  • Car Swift

 

 

TRADE REFERENCE:

 

  • Spin Can Private Limited, Kolkata
  • Kaveri Ultra Polymers Limited, Bangalore

 

 


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. 45.36

UK Pound

1

Rs. 74.55

Euro

1

Rs. 65.33

 


 

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.