MIRA INFORM REPORT

 

 

Report Date :

07.11.2011

 

IDENTIFICATION DETAILS

 

Name :

ZEBRA PACK PRIVATE LIMITED (w.e.f. 15.05.2007)

 

 

Formerly Known As :

RASIKA SUPPLIERS PRIVATE LIMITED

 

 

Registered Office :

31/C, Jhowtala Road, Kolkata-700017, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

10.03.2004

 

 

Com. Reg. No.:

21-098052

 

 

Capital Investment / Paid-up Capital :

Rs. 3.107 Millions

 

 

CIN No.:

[Company Identification No.]

U51909WB2004PTC098052

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALZ00298E

 

 

PAN No.:

[Permanent Account No.]

AACCR6844G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Flexible Polythene Film and Printed Polybag, Pouch etc.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 170000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears some accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some cautions.

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

31/C, Jhowtala Road, Kolkata-700017, West Bengal, India

Tel. No.:

91-33-22352782

Fax No.:

Not Available

E-Mail :

rajendra@rrampuria.com

r_rampuria@rediffmail.com

 

 

Factory :

PPF-13, Poly Park, Sankrail, Kanduah, Howrah-711302, West Bengal, India

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Mukesh Chand Bothra

Designation :

Director

Address :

31-B, Jhawtalla Road, Kolkatat-700017, West Bengal, India

Date of Birth/Age :

01.10.1967

Date of Appointment :

03.07.2006

DIN No.:

00423759

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U51109WB1998PLC087861

BPR Overseas Limited

Director

03-09-98

03-09-98

-

Active

NO

2

U51109WB1995PTC073476

Hanurang Trading Private Limited

Director

08-11-99

08-11-99

-

Active

NO

3

U51109WB1996PTC078404

Gunjan Tie-Up Private Limited

Director

24-12-02

24-12-02

-

Active

NO

4

U51909WB2004PTC098052

Zebra Pack Private Limited

Director

03-07-06

03-07-06

-

Active

NO

5

U29193KA2008PTC046136

Topaz Fire Systems Private Limited

Director

21-04-08

21-04-08

26-07-10

Active

NO

 

 

Name :

Mr. Rohit Anchalia

Designation :

Director

Address :

7/2, Deodar Street, Kolkata-700019, West Bengal, India

Date of Birth/Age :

06.04.1975

Date of Appointment :

03.07.2006

DIN No.:

00662160

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U51909WB1992PTC054968

MIG Fincon Private Limited

Director

18-05-99

18-05-99

Active

NO

2

U22212WB1997PTC085952

Prime Prints Private Limited

Director

11-06-99

11-06-99

Active

NO

3

U51109WB1996PTC078404

Gunjan Tie-Up Private Limited

Director

18-09-03

18-09-03

Active

NO

4

U51909WB2004PTC098052

Zebra Pack Private Limited

Director

03-07-06

03-07-06

Active

NO

 

 

Name :

Mr. Bijay Karan Anchalia

Designation :

Director

Address :

31-B, Jhawtalla Road, Kolkatat-700017, West Bengal, India

Date of Birth/Age :

09.07.1945

Date of Appointment :

12.03.2010

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

No. of Shares

Rohit Anchalia

29500

Mukesh Chand Bothra

2500

Manbharai Anchalia

24700

Mamta Anchalia

26000

Naresh Anchalia

28000

Sangeeta Anchalia

11500

Bijay Karan Anchalia

27000

Gunjan Tie Up Private Limited, India

101500

Kokila Exports (Private) Limited, India

5000

Key Dealers Private Limited, India

5000

Mukesh Commercial Private Limited, India

5000

Tulsi Trimpex Private Limited, India

5000

Deesha Tie-Up Private Limited, India

5000

Motorex Finance Private Limited, India

6000

Kathleen Vyapaar Private Limited, India

5000

Panther Vanijya Private Limited, India

5000

Artline Vinimay Private Limited, India

6000

Meghraj Commercials Private Limited, India

1000

Vriddhi Raj Trading Company Private Limited, India

1000

Ranaul Technology Private Limited, India

2000

Shiv Trading Company Private Limited, India

1000

Vedant Vinitrade Private Limited, India

3000

Sublakkshmi Commodeal Private Limited, India

1500

Yashman Traders and Merchandies Private Limited, India

1000

Basukinath Vanijya Private Limited, India

2000

Instyle Agencies Private Limited, India

500

Total

310700

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage

Bodies corporate

35.89

Directors or relatives of Directors

48.02

Other top fifty shareholders

16.09

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Flexible Polythene Film and Printed Polybag, Pouch etc.

 

 

Products :

ITC CODE

PRODUCTS

39201092

Flexible Polythene Film

39232990

Printed Polybag / Pouch

 

PRODUCTION STATUS AS ON 31.03.2011

 

Particulars

Unit

Actual Production

Printed Poly Pouch

Kgs.

21429.140

Scrap

Kgs.

6698.130

 

 

GENERAL INFORMATION

 

Bankers :

·         Canara Bank, SME Brnach, 21, Camac Street, Bells House, 3rd Floor, Kolkata-700016, West Bengal, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Loans from Banks

17.717

9.694

 

 

 

Total

17.717

9.694

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. Rampuria and Company

Chartered Accountants

Address :

147, Mahatma Gandhi Road, Kolkata-700007, West Bengal, India 

Tel. No.:

91-33-22739412 / 32935128

Mobile No.:

91-9831401999

E-Mail :

rajendra@rrampuria.com

Pan No.:

AAHFR0935J

 

 

Other Related Parties :

·         Gujan Tie-Up Private Limited

·         Prime Prints Private Limited

·         Unipack Industries

·         Poly Udyog

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

310700

Equity Shares

Rs.10/- each

Rs. 3.107 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

3.107

2.957

2.957

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

40.563

26.858

26.798

4] (Accumulated Losses)

(0.233)

0.000

0.000

NETWORTH

43.437

29.815

29.755

LOAN FUNDS

 

 

 

1] Secured Loans

17.717

9.694

0.000

2] Unsecured Loans

2.570

0.000

0.000

TOTAL BORROWING

20.287

9.694

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

63.724

39.509

29.755

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

27.471

4.047

4.188

Capital work-in-progress

0.000

17.684

1.017

 

 

 

 

INVESTMENT

0.760

0.760

0.621

DEFERREX TAX ASSETS

0.635

0.025

0.008

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

10.496

0.000

0.000

 

Sundry Debtors

5.710

0.000

0.000

 

Cash & Bank Balances

11.440

10.766

7.905

 

Other Current Assets

3.188

1.669

0.400

 

Loans & Advances

5.297

5.540

15.900

Total Current Assets

36.131

17.975

24.205

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1.238

0.865

0.000

 

Other Current Liabilities

0.064

0.118

0.114

 

Provisions

0.000

0.044

0.231

Total Current Liabilities

1.302

1.027

0.345

Net Current Assets

34.829

16.948

23.860

 

 

 

 

MISCELLANEOUS EXPENSES

0.029

0.045

0.061

 

 

 

 

TOTAL

63.724

39.509

29.755

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Sales

15.678

0.000

0.000

 

 

Profit on Foreign Exchange

0.207

0.000

0.000

 

 

Discount Received

0.046

0.000

0.000

 

 

Interest Received

0.608

1.141

1.506

 

 

Dividend Income

0.000

0.006

0.042

 

 

Interest on Fixed Deposit

0.082

0.175

0.244

 

 

TOTAL                                     (A)

16.621

1.322

1.792

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Operating Expenses

24.789

0.326

0.000

 

 

Payments to and Provisions for Employees

0.547

0.381

0.000

 

 

Administrative Expenses

0.400

0.255

0.399

 

 

Selling and Distribution Expenses

0.050

0.098

0.000

 

 

Audit Fees

0.000

0.000

0.007

 

 

Bonus

0.000

0.000

0.005

 

 

Car Running Expenses

0.000

0.000

0.029

 

 

Consultancy Fees

0.000

0.000

0.096

 

 

Directors Remuneration

0.000

0.000

0.072

 

 

Filling Fees

0.000

0.000

0.003

 

 

Preliminary Expenses W/Off

0.000

0.000

0.016

 

 

Professional Tax

0.000

0.000

0.003

 

 

Property Tax

0.000

0.000

0.005

 

 

Rent Secretarial Audit Fees

0.000

0.000

0.202

 

 

Subscription

0.000

0.000

0.001

 

 

Telephone Expenses

0.000

0.000

0.001

 

 

Trade License

0.000

0.000

0.026

 

 

Travelling Expenses

0.000

0.000

0.001

 

 

Increase In Stock

(10.496)

0.000

0.103

 

 

TOTAL                                     (B)

15.290

1.060

0.969

 

 

 

 

 

Less

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

1.331

0.262

0.823

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.184

0.014

0.014

 

 

 

 

 

 

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

0.147

0.248

0.809

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.135

0.162

0.081

 

 

 

 

 

 

PROFIT / (LOSS)  BEFORE TAX (E-F)                (G)

(1.988)

0.086

0.728

 

 

 

 

 

Less

TAX                                                                  (H)

(0.610)

0.026

0.223

 

 

 

 

 

 

PROFIT / (LOSS)  AFTER TAX (G-H)                 (I)

(1.378)

0.060

0.505

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.144

1.084

0.579

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(0.234)

1.144

1.084

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(4.43)

0.20

1.71

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

(8.29)

4.54

28.18

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(12.68)

0.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.09)

0.39

2.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.05)

0.00

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.50

0.36

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

27.75

17.50

70.16

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FORM 8

 

Corporate identity number of the company

U51909WB2004PTC098052

Name of the company

ZEBRA PACK PRIVATE LIMITED

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

31/C, Jhowtala Road, Kolkata-700017, West Bengal, India

 

This form is for

Creation of charge

Type of charge

Immovable property

Book debts

Others

Particular of charge holder

Canara Bank, SME Brnach, 21, Camac Street, Bells House, 3rd Floor, Kolkata-700016, West Bengal, India

Nature of instrument creating charge

1. NF 446 - Counter Indemnity 

2. NF 447 - Agreement For Opening Inland Irrevocable Letters of Credit 

3. NF 480 - Pronote  

4. NF 720 -Deed of Hypo Re: Machinery  

5. NF 721 - Letter Of Undertaking re: Loans/Advances  

6. NF 723 - Agreement re: Collateral Security: Machinery 

7. NF 795 - Cash Credit Agreement  

8. NF 461 – Letter Evidencing Deposit of Title Deeds.

Date of instrument Creating the charge

11.03.2010

Amount secured by the charge

Rs. 26.223 Millions

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

Rate of interest

OCC/ODBD :  (BPLR - 1.50 %) pa ; TL :  Presently 10.75 % pa (BPLR - 1.25 %); FLC Commission : 50 % of applicable charges; BG Commission : 50 % of applicable charges

 

Terms of repayment

Repayable in 18 equal quarterly installments of Rs. 0.568 million each excluding Moratorium of 6 months. Interest as and when due.

All loans are repayable on demand.

 

Margin

TL - 50 % (investment in Land, Factory Building / Civil Construction / others by the Promoters are treated as margin) OCC: 25 %; FLC - 15%; BG - 25 %.

 

Extent and operation of the charge

Hypothecation of Stock, Raw Materials, WIP and Finished Goods. Hypothecation of Book Debts.  Hypothecation of Plant and Machinery.

EMT of Factory Land and Building measuring one acre of land at Master Plot, PPF - 13 at Poly Park, Mouza - Kandua, JL - 5, R.S. Dag - 1981, 1982, 1983, 1985, 1986, 2018 (all part), PS - Sankrail, District - Howrah.

 

Other

Following is the sanctioned limit :-

OCC / ODBD                                      Rs. 11.000  millions

(Sublimit : ODBD - Rs. 5.000 millions)

Term Loan                                         Rs.  10.218  millions

FLC (DA / DP)                                   Rs.    4.000  millions

BG                                                     Rs.   1.005  millions

 

  Overall Limit is Rs. 26.223 millions

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

Hypothecation of Stock, Raw Materials, WIP and Finished Goods.

 

Hypothecation of Book Debts.

 

Hypothecation of Plant and Machinery.

 

EMT of Factory Land and Building measuring one acre of land at Master Plot, PPF - 13 at Poly Park, Mouza - Kandua, JL 5, RS Dag 1981,1982,1983,1985,1986,2018 (all part), PS - Sankrail, District - Howrah.

 

FIXED ASSETS

 

·         Freehold Land

·         Computer

·         Office Equipment

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Factory Shed

 


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. 49.08

UK Pound

1

Rs. 78.65

Euro

1

Rs. 67.79

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

2

--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

 

28

 

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.