MIRA INFORM REPORT

 

 

Report Date :

03.09.2011

 

IDENTIFICATION DETAILS

 

Name :

PREMIER POLYFILM LIMITED

 

 

Registered Office :

Flat No. 305, III Floor, Elite House, 36, Community Centre, Kailash Colony Extension (Zamroodpur), New Delhi – 110 048

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

17.07.1992

 

 

Com. Reg. No.:

55-49590

 

 

Capital Investment / Paid-up Capital :

Rs.105.900 Millions

 

 

CIN No.:

[Company Identification No.]

L25209DL1992PLC049590

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELP08818F

 

 

PAN No.:

[Permanent Account No.]

AAACP0371Q

 

 

Legal Form :

A Public Limited Liability Company. The company’s shares are listed on stock exchanges.

 

 

Line of Business :

Manufacturer of PVC Films and Sheets.

 

 

No. of Employees :

250 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

C (6)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

Sick Company

 

 

Payment Behaviour :

Slow and Delayed

 

 

Litigation :

Exists

 

 

Comments :

Subject has been declared as a sick company by the Board of Industrial and Financial Reconstruction (BIFR). The net worth of the company has turned positive. However, the company continues to be under the purview of BIFR. Payments are reported to be slow and delayed.

 

Initially, the company can be considered for business dealings on a safe secured 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)

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 :

Flat No. 305, III Floor, Elite House, 36, Community Centre, Kailash Colony Extension (Zamroodpur), New Delhi – 110 048, India 

Tel. No.:

91-11-26226481

91-120-2896986/2896987

Fax No.:

91-11-26226482

91-120-2896982

E-Mail :

drafts@premierpoly.com

premierpoly@premierpoly.com

Website :

www.premierpolyfilm.com

www.premierpoly.com

 

 

Corporate Office :

C-4, Commercial Centre Safdarjung Development Area, New Delhi 110 016

 

 

Head Office / Factory:

40/1A, Site IV, Sahibabad Industrial Area, Sahibabad, Ghaziabad – 201 010, Uttar Pradesh

Tel. No.:

91-120- 2896986/2896988

Fax No.:

91-120- 2896982

E-Mail :

premierpoly@premierpoly.com

 

 

DIRECTORS

 

As on 31.03.2010

 

Name :

Mr. Amitabh Goenka

Designation :

Director

 

 

Name :

Mr. Jaspal Singh Marwah

Designation :

Director

 

 

Name :

Mr. Kamlesh Kumar Sinha

Designation :

Director

 

 

Name :

Mr. Manoj Kumar Gupta

Designation :

Director

 

 

Name :

Mr. S.P. Jain

Designation :

Executive Director

 

 

Name :

Mr. Amar Nath Goenka

Designation :

Managing Director

 

 

KEY EXECUTIVES

 

Name :

Mr. N.K. Bhandari

Designation :

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.06.2011

 

Names of Shareholders

Total No. of Shares

Total Shareholding as a % of total No. of Shares

(A) Shareholding of Promoter and Promoter Group

 

 

(1) Indian

 

 

Individuals / Hindu Undivided Family

4,486,450

21.42

Bodies Corporate

5,138,875

24.53

Sub Total

9,625,325

45.95

(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

9,625,325

45.95

(B) Public Shareholding

 

 

(1) Institutions

 

 

Mutual Funds / UTI

318,825

1.52

Financial Institutions / Banks

112,950

0.54

Foreign Institutional Investors

72,500

0.35

Sub Total

504,275

2.41

(2) Non-Institutions

 

 

Bodies Corporate

8,880,200

42.39

Individuals

 

 

Individual shareholders holding nominal share capital up to Rs.0.100 Million

1,737,270

8.29

Individual shareholders holding nominal share capital in excess of Rs.0.100 Million

201,425

0.96

Sub Total

10,818,895

51.65

Total Public shareholding (B)

11,323,170

54.05

Total (A)+(B)

20,948,495

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

-

-

(1) Promoter and Promoter Group

-

-

(2) Public

-

-

Sub Total

-

-

Total (A)+(B)+(C)

20,948,495

-

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PVC Films and Sheets.

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

PVC films/sheets

M.T.

16200

16200

9598

 

 

GENERAL INFORMATION

 

No. of Employees :

250 [Approximately] 

 

 

Bankers :

·         Oriental Bank of Commerce, Industrial Finance Branch, H – 15, Connaught Circus, New Delhi – 110 001, India.

·         Canara Bank, S. D. Area, New Delhi – 110 016, India.

·         Axis Bank Limited, Statesman House, Ground Floor, 148, Barakhamba Road, New Delhi – 110 001, India.

·         Syndicate Bank, Barakhamba Road, New Delhi-110001, India

 

 

Facilities :

Secured Loan

As on 31.03.2010

(Rs. in Millions)

As on 31.03.2009

(Rs. in Millions)

Long Term

 

 

Loan For Vehicles

1.390

1.305

Total

1.390

1.305

 

 

 

Unsecured Loan

 

 

From Others

67.801

53.651

Total

67.801

53.651

 

Note: The company has taken vehicles loans from banks which are secured by way of hypothecation of the vehicles.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

De and Bose

Chartered Accountants

Address :

8/2, Kiran Sankar Roy Road, 2nd Floor, Room No. 1 and 18, Kolkata-700001, West Bengal, India.

 

 

Associates/Subsidiaries :

  • Premier Polyplast and Processors Limited
  • RMG Polyvinyl India Limited
  • D.L. Millar and Company Limited
  • 1000 Plus Trading Inc.
  • Poly Beek India Private Limited
  • Shri Amar Nath Goenka, HUF

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

30000000

Equity Shares

Rs.5/- each

Rs.150.000 Millions

 

Issued Capital :

No. of Shares

Type

Value

Amount

21415000

Equity Shares

Rs.5/- each

Rs.107.075 Millions

 

Subscribed Capital :

No. of Shares

Type

Value

Amount

21411820

Equity Shares

Rs.5/- each

Rs.107.059 Millions

 

Paid-up Capital :

No. of Shares

Type

Value

Amount

20948495

Equity Shares

Rs.5/- each

Rs.104.742 Millions

 

Add: Shares Forfeited

 

Rs.1.158 Millions

 

Total

 

Rs.105.900 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

105.900

105.901

105.901

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

84.574

84.574

84.574

4] (Accumulated Losses)

[18.577]

[40.030]

[415.663]

NETWORTH

171.897

150.445

[225.188]

LOAN FUNDS

 

 

 

1] Secured Loans

1.390

1.305

329.391

2] Unsecured Loans

67.801

53.651

71.425

TOTAL BORROWING

69.191

54.956

400.816

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

241.088

205.401

175.625

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

117.534

124.326

136.725

Capital work-in-progress

0.348

2.384

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

88.096

63.503

76.900

 

Sundry Debtors

69.688

60.476

75.719

 

Cash & Bank Balances

54.786

32.813

5.531

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

16.139
17.326

13.825

Total Current Assets

228.709
174.118

171.975

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

60.772

50.789

 

 

Other Current Liabilities

44.731
44.638

133.075

 

Provisions

0.000
0.000

0.000

Total Current Liabilities

105.503
95.427

133.075

Net Current Assets

123.206
78.691

38.900

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

241.088

205.401

175.625

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

507.208

737.413

597.389

 

 

Other Income

11.253

23.188

25.410

 

 

TOTAL                                     (A)

518.461

760.601

622.799

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

358.697

583.193

450.031

 

 

Manufacturing Expenses

47.990

51.168

44.662

 

 

Employees Remuneration and Benefits

35.229

31.919

28.397

 

 

Administrative Expenses

16.729

17.855

12.776

 

 

Selling & Distributions Expenses

24.780

29.565

33.075

 

 

TOTAL                                     (B)

483.425

713.700

568.941

 

 

 

 

 

Less

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

35.036

46.901

53.858

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.141

5.114

5.964

 

 

 

 

 

 

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

29.895

41.787

47.894

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

17.585

17.154

16.975

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

12.310

24.633

30.919

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.417

0.413

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

12.310

24.216

30.506

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(40.030)

(415.663)

 

INTEREST PAYABLE TO BANKS AND FINANCIAL INSTITUTE WRITTEN BACK

0.000

212.548

 

 

LOAN PAYABLE TO BANKS AND FINANCIAL INSTITUTE WRITTEN BACK

0.000

107.546

 

 

CREDIT BALANCE UNSECURED LOAN WRITTEN BACK

0.082

4.730

NA

 

CREDIT BALANCE SUNDRY CREDITORS WRITTEN BACK

9.061

29.625

 

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

INTEREST OF PF  DUES

0.000

0.754

 

 

 

INTEREST ON ESI DUES

0.000

2.278

 

 

BALANCE CARRIED TO THE B/S

(18.577)

(40.030)

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

69.243

148.562

158.947

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

68.232

60.417

NA

 

 

Capital Goods

0.337

0.083

NA

 

TOTAL IMPORTS

68.569

60.500

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.59

0.58

0.90

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.09.2010

31.12.2010

31.03.2011

30.06.2011

Type

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

Net Sales

141.200

132.100

142.700

149.400

Total Expenditure

132.300

123.900

132.000

140.400

PBIDT (Excl OI)

8.900

8.200

10.700

9.000

Other Income

0.000

0.000

0.000

0.0000

Operating Profit

8.900

8.200

10.700

9.000

Interest

1.400

1.200

2.400

1.400

PBDT

7.500

7.000

8.300

7.600

Depreciation

4.500

4.500

4.700

4.600

Profit Before Tax

3.000

2.500

3.600

3.000

Tax

0.000

0.000

0.000

0.000

Profit After Tax

3.000

2.500

3.600

3.000

Net Profit

3.000

2.500

3.600

3.000

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.37

3.18

4.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.43

3.34

5.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.55

8.25

10.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.16

(0.14)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.02

1.00

(2.37)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.17

1.82

1.29

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATIONS:

 

During the period the company produced 9598 MT of PVC Flooring, Sheeting, Films etc. as against 9871 MT produced during the pervious year, achieving a capacity utilization of 59% as compared to and 61% in the previous year. The company could achieve higher capacity utilization but for non availability of working capital facility form banks and present depressed demand for products due to current recession.

               

 

FUTURE PROSPECTS:

 

Despite facing tough competition form imported finished goods, the products of the company are well received in the market and as such market will not be a constraint after present recession is over. Barring unforeseen circumstances, the company expects to do well in future.

                    

Reference to Board for Industrial and Financial reconstruction (BIFR)

 

The “NETWORTH” of the company has turned positive. However, the company continues to be under the purview of BIFR. The approved scheme of Rehabilitation is under implementation.

 

 

CONTINGENT LIABILITIES NOT PROVIDED FOR IN RESPECT OF:

 

Particulars

 

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

Unredeemed Bank Guarantees

0.374

0.195

Bonds Executed in Favour of Central Excise Department

15.000

15.000

Total

15.374

15.195

 

 

FIXED ASSETS:

 

·         Land (Leasehold)

·         Buildings

·         Plant and Machinery

·         Electrical Installations

·         Furniture, Fixture and Office equipments, etc

·         Vehicles

 

 

 

 

 

 

 

 

UNAUDITED FINANCIAL RESULTS (PROVISIONAL) FOR THE QUARTER ENDED ON  30TH JUNE, 2011

 

                                                                                                      Rs. in Millions

PARTICULAR

YEAR ENDED

Audited

THREE MONTHS ENDED

Unaudited

 

31.03.2011

30.06.2011

 

 

 

(a) Net Sales / Income from operations

537.200

146.200

(b) Other Operating Income

11.500

3.200

Total Income

548.700

149.400

Expenditure

 

 

a) (Increase) / Decrease in stock in trade and work in progress

(23.400)

3.600

b) Consumption of raw materials

373.100

101.700

c) Purchase of traded goods

22.300

2.400

d) Employees cost

43.900

10.800

e) Depreciation

18.200

4.600

f) Other expenditure

96.600

21.900

Total

530.700

145.000

Profit from operations before other income, interest and exceptional Items

18.000

4.400

Other income

--

--

Profit before interest and exceptional Items

18.000

4.400

Interest

6.500

1.400

Profit after Interest but before Exceptional Items

11.500

3.000

Exceptional Items

--

--

Profit (+)/Loss(-) from Oridinary Activities before tax

11.500

3.000

Tax expense

2.400

--

Net Profit (+)/Loss(-) from Ordinary Activities after tax

9.100

3.000

Extraordinary items (Net of tax expenses)

--

--

Net Profit (+) / Loss (-) for the year period

9.100

3.000

Paid up equity share capital (Face value of Rs.10/- per share)

105.900

105.900

Reserves excluding revaluation reserves as per balance sheet of previous accounting year

84.600

84.600

Earning per share (EPS)

 

 

 (a) Basic and diluted EPS before Extraordinary items

for the period, for the year to date and for the

previous year (not to be annualised)

0.43

0.14

(a) Basic and diluted EPS before Extraordinary items

for the period, for the year to date and for the

previous year (not to be annualised)

0.43

0.14

Public shareholding

 

 

          Number of shares

11323120

11323120

          Percentage of shareholding

54.05

54.05

Promoters and Promoters group Shareholding-

 

 

a) Pledged /Encumbered

 

 

Number of shares

--

--

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

--

--

Percentage of shares (as a % of total share capital of the company)

--

--

b) Non  Encumbered

 

 

Number of shares

9625375

9625375

Percentage of shares (as a % of total shareholding of the promoter and promoter group)

100.00

100.00

Percentage of shares (as a % of total share capital of the company)

45.95

45.95

 

NOTES:

 

  1. The above Unaudited financial resulted were approved by the board in their meeting held on 29.07.2011.
  2. Regrouping has been done wherever considered necessary.
  3. No complaint was received from any shareholder during the quarter from 01-04-2011 to 30.06.2011. NO. complaint is pending.

 

 


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 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.45.89

UK Pound

1

Rs.74.31

Euro

1

Rs.65.40

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

-

OPERATING SCALE

1~10

-

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

-

--PROFITABILIRY

1~10

-

--LIQUIDITY

1~10

-

--LEVERAGE

1~10

-

--RESERVES

1~10

-

--CREDIT LINES

1~10

-

--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

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

NO

TOTAL

 

6

 

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.