MIRA
INFORM REPORT
|
Report Date : |
31.01.2011 |
|
|
|
IDENTIFICATION DETAILS
|
Name : |
EXOTECH ZANINI INDUSTRIES PRIVATE LIMITED (w.e.f 18.12.2009) |
|
|
|
|
Formerly Known
As : |
EXOTECH PLASTICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No 1102 Village Pirangut Taluka Mulshi, Pune – 411004, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
17.07.1996 |
|
|
|
|
Com. Reg. No.: |
11-101162 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25206MH1996PTC101162 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEE00556D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACE2275Q |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Plastic Components and Spare Parts of
Various Applications Especially for the Automobiles |
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 270000 |
|
|
|
|
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) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION DENIED BY
|
Name : |
Mr. Vikas |
|
Designation : |
Accounts Department |
|
Date : |
28.01.2011 |
LOCATIONS
|
Registered Office : |
Gat No 1102 Village Pirangut Taluka Mulshi, Pune – 411004, |
|
Tel. No.: |
91-20-66758511/66758515 |
|
Fax No.: |
91-20-66758599 |
|
E-Mail : |
DIRECTORS
As On 27.09.2010
|
Name : |
Mr. Rajiv Dinesh Kothari |
|
Designation : |
Managing Director |
|
Address : |
4, Alpana, 60, |
|
Date of Birth/Age : |
20.06.1964 |
|
Date of Appointment : |
09.05.1997 |
|
DIN No. : |
00165707 |
|
|
|
|
Name : |
Mr. Umesh Dinesh Kothari |
|
Designation : |
Additional Director |
|
Address : |
125, clover Hill
Undri Pisoli Rd, Kondhva KD, Pune 411048, Maharashtra, India |
|
Date of Birth/Age : |
17.02.1959 |
|
Date of Appointment : |
24.07.2010 |
|
DIN No. : |
00165640 |
|
|
|
|
Name : |
Luca Laudicina |
|
Designation : |
Additional Director |
|
Address : |
Via Correggio ,
67,Milano Me, |
|
Date of Birth/Age : |
14.10.1970 |
|
Date of Appointment : |
24.07.2010 |
|
DIN No. : |
02671515 |
|
|
|
|
Name : |
Simone Giovanni Giuseppe Zanini |
|
Designation : |
Additional Director |
|
Address : |
Piazza Castello,
22, Milano – 20121, |
|
Date of Birth/Age : |
25.01.1970 |
|
Date of Appointment : |
24.07.2010 |
|
DIN No. : |
02793096 |
|
|
|
|
Name : |
Mr. Dinesh Harikrishna Kothari |
|
Designation : |
Director |
|
Address : |
4, Alpana, 60, |
|
Date of Appointment : |
02.12.2003 |
|
Date of Cessation : |
24.07.2010 |
|
DIN No. : |
00165346 |
|
|
|
|
Name : |
Mrs. Geeta Umesh Kothari |
|
Designation : |
Director |
|
Address : |
4, Alpana, 60, |
|
Date of Birth/Age : |
13.12.1961 |
|
Date of Appointment : |
17.07.1996 |
|
Date of Cessation : |
24.07.2010 |
|
DIN No. : |
00165665 |
|
|
|
|
Name : |
Ms. Kumud Dinesh Kothari |
|
Designation : |
Director |
|
Address : |
4, Alpana, 60, |
|
Date of Birth/Age : |
14.08.1936 |
|
Date of Appointment : |
17.07.1996 |
|
Date of Cessation : |
24.07.2010 |
|
DIN No. : |
02479739 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As On 27.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Kumud D Kothari |
|
02 |
|
Geeta U Kothari |
|
02 |
|
Umesh D Kothari |
|
559941 |
|
Rajiv Kothari |
|
560040 |
|
Dinesh Kothari |
|
280000 |
|
Bipin T Shah |
|
05 |
|
Mala Patel |
|
8 |
|
Zanini Holding SpA – Italia |
|
600000 |
|
Avishkar Patel |
|
2 |
|
Total |
|
2000000 |
As On 27.09.2010
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
30.00 |
|
Directors or relatives of Directors |
70.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Plastic Components and Spare Parts of
Various Applications Especially for the Automobiles |
|
|
|
PRODUCTION STATUS (AS ON 31.03.2010)
|
Particulars |
|
Unit |
Installed
Capacity |
Actual
Production |
|
Automobile Components |
|
Nos |
1566000 |
7537316 |
|
Plating |
|
Sq.ft |
735000 |
720208 |
GENERAL INFORMATION
|
No. of Employees : |
Information not divulged by management |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
Note: The deferred liability shall be
repaid in equal annual installments not exceeding five such installments at
the expiry of 10th year. The deferment scheme started from October 2001 and installments
will start from 01.10.2011. |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sudit K Parekh and Company Chartered Accountant |
|
Address : |
Ballard House, 2nd Floor, Ali Marzban Path, Ballard Pier,
Fort, Mumbai – 400001, |
|
Tel. No.: |
91-22-66178000 |
|
Fax No.: |
91-22-66178002 |
|
E-Mail : |
|
|
Pan No. : |
AAPB9017P |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
As On 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2800000 |
Equity Shares |
Rs. 10/- each |
Rs. 28.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs. 10/- each |
Rs. 20.000
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 |
20.000 |
20.000 |
20.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
49.176 |
28.062 |
25.867 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
69.176 |
48.062 |
45.867 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
11.861 |
15.968 |
21.016 |
|
|
2] Unsecured Loans |
18.448 |
19.756 |
19.222 |
|
|
TOTAL BORROWING |
30.309 |
35.724 |
40.238 |
|
|
DEFERRED TAX LIABILITIES |
0.863 |
1.344 |
(0.170) |
|
|
|
|
|
|
|
|
TOTAL |
100.348 |
85.130 |
85.935 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
38.895 |
43.541 |
42.122 |
|
|
Capital work-in-progress |
0.675 |
0.675 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
19.983
|
17.432 |
25.210 |
|
|
Sundry Debtors |
58.236
|
51.182 |
37.653 |
|
|
Cash & Bank Balances |
20.912
|
5.790 |
4.919 |
|
|
Other Current Assets |
2.804
|
4.781 |
2.795 |
|
|
Loans & Advances |
13.745
|
20.919 |
24.710 |
|
Total
Current Assets |
115.680
|
100.104 |
95.287 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
38.634 |
44.549 |
38.127 |
|
|
Other Current Liabilities |
7.339
|
14.972 |
10.309 |
|
|
Provisions |
8.929
|
(0.331) |
3.038 |
|
Total
Current Liabilities |
54.902
|
59.190 |
51.474 |
|
|
Net Current Assets |
60.778
|
40.914 |
43.813 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
100.348 |
85.130 |
85.935 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
TOTAL INCOME
INCLUDING OTHER INCOME |
281.412 |
179.628 |
203.721 |
|
|
|
|
|
|
|
|
|
Less |
TOTAL EXPENSES
INCLUDING DEPRECATION |
247.369 |
175.829 |
202.646 |
|
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
33.946 |
3.870 |
11.017 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
21.227 |
2.195 |
1.112 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
23.199 |
0.000 |
0.000 |
|
|
TOTAL EARNINGS |
23.199 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials and Components |
3.847 |
3.310 |
10.191 |
|
|
|
Machinery |
0.000 |
2.737 |
0.000 |
|
|
TOTAL IMPORTS |
3.847 |
6.047 |
10.191 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
10.61 |
1.10 |
0.22 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total
Income |
(%) |
7.54
|
1.22 |
0.55 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.23
|
1.97 |
1.99 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.11
|
1.69 |
1.85 |
LOCAL AGENCY FURTHER INFORMATION
The Details of
Sundry Creditors:
Rs.
In Millions
|
Particulars |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
Sundry Creditors |
|
|
|
|
- Due to Micro and small enterprises |
- |
- |
- |
|
- others |
38.634 |
44.549 |
38.127 |
|
Total |
38.634 |
44.549 |
38.127 |
Financial Results:
The Company
had increased the overall volume
of its operations and especially after the collaboration with Zanini
Holding SPA have
reached the overall
income of Rs. 281.412
millions as compared to Rs. 179.628 millions which showed
an increase of 56
% as
compared to previous year. The Profits of the Company have
also increased considerably and your
directors
are hopeful of better results in the forthcoming years.
Bankers Charges
Report as per Registry
|
Name of the company |
Exotech Plastics Private Limited |
|
Presented By |
Jointly Company and Chargeholder |
|
1) Date and description of instrument creating the change |
No instrument was
executed. Charge created on 16.10.1997 by way of equitable mortgage by
deposit of title deeds |
|
2) Amount secured by the charge/amount owing on the securities of charge |
Rs. 21.300
millions |
|
3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given |
Immovable
property of the company viz, all that piece and parcel of land admeasuring oh
40 ares out of the land admeasuring to 5 acres (ie. 2 hectares) out of the
land admesuring 3 hectares and 91 ares bearing Gat No. 1102 (Old Ga No. 404) situated
at village Pirangut, Taluka Mulshi, District Pune within the Registration
sub-district taluka mulshi together with all present and future buildings,
structures, plant and machineries and other installations attached to the
earth or permanently fastened to anything attached to the earth. |
|
4) Gist of the terms and conditions and extent and operation of the charge. |
Security to cover
principal amount together with interest, charges, costs, expenses etc. |
|
5) Name and Address and description of the person entitled to the charge. |
Dena Bank, Worli,
Mumbai – 400018, |
|
6) Date and brief description of instrument modifying the charge |
No instrument was
executed. Charge created on 08.01.2005 by way of equitable mortgage by
deposit of title deeds. |
|
7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification. |
Total amount
secured stands enhanced from Rs. 21.300 millions to Rs. 22.200 millions |
Fixed Assets:
- Land
- Building
- Building temporary structure
- Plant and machinery
- Furniture and fixtures
- Computer
- Vehicles
- Computer software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.45.74 |
|
|
1 |
Rs.72.73 |
|
Euro |
1 |
Rs.62.73 |
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.