MIRA
INFORM REPORT
|
Report Date : |
07.03.2011 |
IDENTIFICATION DETAILS
|
Name : |
FRONTIER POLYMERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
15.09.1989 |
|
|
|
|
Com. Reg. No.: |
009710 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25209PB1989PTC009710 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Plastic Items. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (44) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 83036 |
|
|
|
|
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 for normal 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 PARTED BY
|
Name : |
Mr. Ganesh Pandey |
|
Designation : |
Branch Manager |
|
Contact No.: |
91-9899998545 |
|
Date : |
26.02.2011 |
LOCATIONS
|
Registered Office/Factory : |
|
|
Mobile No.: |
91-9899998545 (Mr. Ganesh) |
|
E-Mail : |
|
|
|
|
|
Branches: |
B-1/H-2, Mohan Co-operative industrial Estate, |
|
Tel No.: |
91-11-41622733/34/30821270/41622734 |
|
Fax No.: |
91-11-41679398 |
DIRECTORS
AS ON 06.09.2010
|
Name : |
Mr. Harinder Singh Ahuja |
|
Designation : |
Director |
|
Address : |
1, Garden Colony, R B Dexi |
|
Date of Birth/Age : |
31.03.1949 |
|
Date of Appointment : |
25.09.1989 |
|
|
|
|
Name : |
Mr. Ajitinder Ahuja |
|
Designation : |
Director |
|
Address : |
1, Garden Colony, R B Dexi |
|
Date of Birth/Age : |
31.08.1951 |
|
Date of Appointment : |
15.09.1989 |
|
|
|
|
Name : |
Mr. Yuvraj Singh Ahuja |
|
Designation : |
Director |
|
Address : |
1, Garden Colony, R B Dexi |
|
Date of Birth/Age : |
30.10.1975 |
|
Date of Appointment : |
01.05.2008 |
KEY EXECUTIVES
|
Name : |
Mr. Ganesh Pandey |
|
Designation : |
Branch Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 06.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Prashant Swadia |
|
1700 |
|
Harleen Chawla |
|
8130 |
|
Parven Daruwala |
|
2000 |
|
Bipin Wazir |
|
725 |
|
J K Wazir |
|
200 |
|
H B Wazir |
|
50 |
|
Deepak Wazir |
|
225 |
|
Jainika Modi |
|
2000 |
|
C R Trivedi |
|
1500 |
|
Ajitinder Ahuja |
|
7695 |
|
Harinder Singh |
|
435 |
|
Rajeshwar Gupta |
|
1000 |
|
H C Trivedi |
|
400 |
|
C P Swadia |
|
901 |
|
Total |
|
26961 |
AS ON 06.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
60.30 |
|
Other top fifty shareholders |
39.70 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Plastic Items. |
|
|
|
|
Exports : |
|
|
Products : |
Plastic Items |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
Raw Materials |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
L/C, Cash, Credit |
|
|
|
|
Purchasing : |
L/C, Cash, Credit |
GENERAL INFORMATION
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
100 (In office 20 + In factory 80) |
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Lochan Kundra and Associates Chartered Accountant |
|
Address : |
69-FF, Nehru Shopping Complex, |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
27000 |
Equity Shares |
Rs.100/- each |
Rs.2.700 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
26961 |
Equity Shares |
Rs.100/-
each |
Rs.2.696
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 |
2.696 |
2.696 |
2.696 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
18.063 |
11.987 |
9.175 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
20.759 |
14.683 |
11.871 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
17.273 |
14.907 |
14.092 |
|
|
2] Unsecured Loans |
8.010 |
3.917 |
3.955 |
|
|
TOTAL BORROWING |
25.283 |
18.824 |
18.047 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
46.042 |
33.507 |
29.918 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
22.718 |
14.908 |
14.331 |
|
|
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 |
16.645
|
11.669 |
10.249 |
|
|
Sundry Debtors |
9.229
|
10.464 |
10.495 |
|
|
Cash & Bank Balances |
2.284
|
1.235 |
0.477 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
4.452
|
2.726 |
2.975 |
|
Total
Current Assets |
32.610
|
26.094 |
24.196 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.508
|
NA |
NA |
|
|
Other Current Liabilities |
8.689
|
7.417 |
8.609 |
|
|
Provisions |
0.089
|
0.078 |
0.000 |
|
Total
Current Liabilities |
9.286
|
7.495 |
8.609 |
|
|
Net Current Assets |
23.324
|
18.599 |
15.587 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
46.042 |
33.507 |
29.918 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
TOTAL |
70.550 |
67.081 |
62.393 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
7.735 |
5.068 |
2.522 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
2.652 |
2.227 |
1.308 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
5.083 |
2.841 |
1.214 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
10.96
|
7.56 |
4.04 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
13.99
|
12.36 |
6.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.37
|
0.35 |
0.21 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.66
|
1.86 |
2.24 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.51
|
3.48 |
2.81 |
LOCAL AGENCY FURTHER INFORMATION
Form 8:
|
Corporate identity
number of the company |
U25209PB1989PTC009710 |
|
Name of the
company |
FRONTIER POLYMERS
PVT LTD |
|
Address of the
registered office or of the principal place of business in |
G T
Roadnijjerpura, |
|
This form is for |
Modification of
charge |
|
Type of charge |
Book Debts Immovable
Property Movable Property Floating Charge |
|
Particular of
charge holder |
INDIAN BANK |
|
Nature of
instrument creating charge |
Agreement for
Bills Purchased |
|
Date of
instrument Creating the charge |
25/09/2010 |
|
Amount secured by
the charge |
Rs.0.250 Million |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest 12.50 % Terms of
Repayment Repayable on demand Extent and
Operation of the charge 100 % |
|
Short particulars
of the property charged |
Hypothecation of
all kinds of stocks, Book Debts and Receivables of the company, EM of Factory
Land and Building having original Title Deeds dated 06/10/89 Khasra No.355
measuring 8 Kanals situated at Village Nijjerpura, Jandiala, Amritsar EM of
Factory Land and Building having original Title Deeds dated 04/10/89 Khasra
No.289 measuring 8 Kanals situated at Village Nijjerpura, Jandiala, Amritsar
Collateral security by way of Hypothecation of Plant and Machinery, Moulds
and Generator set of the company. |
|
Particulars of
the present modification |
Bills/Cheques
Discount limit modified to Rs.0.250 Million |
FIXED ASSETS:
- Land
- Building
- Camera
- Machinery
- Generator
- Tools
- Control Panel
- Electrical Fittings
- Rickshaw
- Scooter/Motor Cycle
- Car
- Furniture and Fixture
- Inventor
- Hoist Machine
- Cooler
- Computer
- Computer Software
- Office Equipments
- Air Conditioner
- Water Cooler
- Mobile Phone
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 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.44.99 |
|
|
1 |
Rs.73.23 |
|
Euro |
1 |
Rs.62.80 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
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 |
4 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
44 |
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.