MIRA INFORM REPORT

 

 

Report Date :

17.09.2011

 

IDENTIFICATION DETAILS

 

Name :

DEV PRIYA PRODUCTS LIMITED

 

 

Registered Office :

2nd Floor, 4 Shankar Vihar, Vikas Marg, New Delhi – 110092, Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

09.07.1993

 

 

Com. Reg. No.:

55-054397

 

 

Capital Investment / Paid-up Capital :

Rs.65.300 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1993PLC054397

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELD03686E / DELD07064B

 

 

PAN No.:

[Permanent Account No.]

AAACD4276C

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engage in manufacturing of Kraft Paper and Paper board.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 1055000

 

 

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. Payment 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 – June 30, 2010

 

Country Name

Previous Rating

(01.04.2010)

Current Rating

(30.06.2010)

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 :

2nd Floor, 4 Shankar Vihar, Vikas Marg, New Delhi – 110092, Delhi

Tel. No.:

91-11-22013156 / 22013159 / 22460457

Fax No.:

91-11-42440323

E-Mail :

devpriya@cinet4u.com / anjugupta_cacs@rediffmail.com

Area :

1000 Sq. Ft.

Location :

Residential

 

 

Administrative Office :

A-2, Ahabu nagar, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Tel. No.:

91-121-2510956 / 25293883

 

 

Works :

8TH KM Vill. Saini, Mawana Road, Meerut – 250002, Uttar Pradesh, India

Tel. No.:

91-121-2620133 / 2620933

Fax No.:

91-121-2621904

Location :

Owned

 

 

DIRECTORS

As on 30.09.2009

 

Name :

Mr. Sanjeev Gupta

Designation :

Director

Address :

A/2, Shambhu Nagar, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Date of Birth/Age :

18.05.1970

Date of Appointment :

01.04.2003

DIN No.:

00060848

 

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

U25190DL2000PTC106438

RPG INDUSTRIAL PRODUCT PRIVATE LIMITED

Director

23-06-00

23-06-00

-

Active

NO

2

U51909DL1997PTC084439

AVTAR DISTRIBUTORS PRIVATE LIMITED

Director

15-03-02

15-03-02

-

Active

NO

3

U74899DL1993PLC054397

DEV PRIYA PRODUCTS LIMITED

Whole-time director

01-04-10

01-04-03

-

Active

NO

4

U91110UP1945NPL001322

THE WESTERN U.P. CHAMBER OF COMMERCE AND INDUSTRY

Director

23-09-10

23-09-10

-

Active

NO

5

U24232UP2005PTC030508

ZEALOUS BIOTECHNOLOGIES PRIVATE LIMITED

Director

01-12-10

01-12-10

-

Active

NO

6

U45400WB1997PTC085820

RPG NIRMAN PRIVATE LIMITED

Additional director

01-09-11

01-09-11

-

Active

NO

 

Name :

Rajeev kumar Gupta

Designation :

Director

Address :

Dev Priya Shambhu Nagar, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Date of Birth/Age :

02.04.1965

Date of Appointment :

01.04.2003

DIN No.:

00126905

 

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

U25190DL2000PTC106438

RPG INDUSTRIAL PRODUCT PRIVATE LIMITED

Director

23-06-00

23-06-00

-

Active

NO

2

U74899DL1993PLC054397

DEV PRIYA PRODUCTS LIMITED

Whole-time director

01-04-10

01-04-03

-

Active

NO

3

U45400WB1997PTC085820

RPG NIRMAN PRIVATE LIMITED

Director

05-05-11

02-05-08

-

Active

NO

 

 

Name :

Mr. Manish Gupta

Designation :

Director

Address :

A/2, Shambhu Nagar, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Date of Birth/Age :

01.08.1972

Date of Appointment :

10.03.2006

DIN No.:

00052876

 

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

U74899DL1993PTC053796

HOLY COMMERICIAL PRIVATE LIMITED

Director

20-09-02

20-09-02

-

Active

NO

2

U74899DL1987PTC051459

DEV PRIYA PAPERS PRIVATE LIMITED

Director

01-10-02

01-10-02

01-10-09

Active

NO

3

U74899DL1993PLC054397

DEV PRIYA PRODUCTS LIMITED

Whole-time director

01-04-10

10-03-06

-

Active

NO

4

U45400WB2007PTC120520

WATIKA NIRMAN PRIVATE LIMITED

Director

01-05-10

01-05-10

-

Active

NO

5

U45400WB1997PTC085820

RPG NIRMAN PRIVATE LIMITED

Additional director

01-09-11

01-09-11

-

Active

NO

 

 

Name :

Mr. Mahendra kumar Gupta

Designation :

Director

Address :

Dev Priya Shambhu Nagar, Baghpat Road, Meerut – 250002, Uttar Pradesh, India

Date of Birth/Age :

01.08.1949

Date of Appointment :

31.12.2007

DIN No.:

00126749

 

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

U74899DL1993PTC056706

SUPREME POLYPROPOLENE PRIVATE LIMITED

Director

31-12-93

31-12-93

01-12-08

Active

NO

2

U70101DL1997PTC084350

MAHENDRA CONSTRUCTIONS PRIVATE LIMITED

Director

09-01-97

09-01-97

-

Active

NO

3

L17111UP1988PLC009594

SYBLY INDUSTRIES LIMITED

Director

29-01-01

29-01-01

-

Active

NO

4

U74899DL1993PLC054397

DEV PRIYA PRODUCTS LIMITED

Director

31-12-07

01-04-03

01-10-09

Active

NO

5

U74899DL1987PTC051459

DEV PRIYA PAPERS PRIVATE LIMITED

Director

01-04-05

01-04-05

31-08-07

Active

NO

6

U21010DL1990PLC039163

DEVPRIYA INDUSTRIES LIMITED

Director

30-08-08

30-08-08

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 30.09.2009

 

Names of Shareholders

 

No. of Shares

Manish Kumar Gupta

 

627500

Rajeev Gupta

 

377500

Sanjeev Gupta

 

470000

Rajendra Prasad Gupta

 

320000

Suresh Chand Goel

 

25000

Holy Commercial Private Limited, Delhi, India

 

440000

Satish Chand Goel

 

20000

R.P Gupta and Sons

 

192500

Benu Gupta

 

80000

Devanshu Gupta

 

110000

A. S. Papers private limited, New Delhi, India

 

225000

V. R. Port Folio Limited, Delhi, India

 

612500

Umapati Commercial Private Limited, Modinagar

 

200000

Rishab Filaments Limited, Kolkata, India

 

800000

Kalpana Gupta

 

200000

Dhruv Gupta (UG) Manish Gupta

 

50000

Total

 

4750000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2009

 

Category

Percentage

Bodies corporate

48.00

Directors or relatives of Directors

52.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engage in manufacturing of Kraft Paper and Paper board.

 

 

Products :

Product Description

Item Code no.

Paper

4804, 4805

Paper Board

4810, 2804, 2805

 

PRODUCTION STATUS

 

As on 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

M. G. Kraft Paper and Duplex Board

M. T.

NA

65000.000

61260.7293

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Punjab National bank, Sport Complex, Delhi Road, Meerut – 250002, Uttar Pradesh, India
  • HDFC Bank
  • ICICI Bank Limited
  • Kotak Mahindra Bank Limited

 

 

Facilities :

Secured Loan

As on

31.03.2010

(Rs. in

Millions)

As on

31.03.2009

(Rs. in

Millions)

Term Loan From

 

 

Punjab National bank

98.309

122.032

HDFC Bank

1.077

2.059

ICICI Bank Limited

0.226

0.647

Kotak Mahindra Bank Limited

1.383

0.000

Working Capital Loan

 

 

From Bank

 

 

Foreign Currency Loan

10.211

0.000

Rupee Loans

136.356

184.822

Total

247.562

309.560

Unsecured Loan

As on

31.03.2010

(Rs. in

Millions)

As on

31.03.2009

(Rs. in

Millions)

From Promoters and their relatives

13.061

16.139

From Companies

91.173

58.775

Security Deposits

17.442

18.781

Total

121.676

93.695

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sanjay and Company

Chartered Accountant

Address :

S-248, Ganga Plaza, Begum Bridge Road, Meerut – 250001, Uttat Pradesh, India

PAN.:

AAIFM4167G

 

 

 

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs.70.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5350000

Equity Shares

Rs.10/- each

Rs.53.500 Millions

 

After 30.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs.70.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4750000

Equity Shares

Rs.10/- each

Rs.47.500 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

53.500

47.500

47.500

2] Share Application Money

11.800

7.000

0.000

3] Reserves & Surplus

198.537

111.890

83.356

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

263.837

166.390

130.856

LOAN FUNDS

 

 

 

1] Secured Loans

247.562

309.560

284.288

2] Unsecured Loans

121.676

93.695

77.227

TOTAL BORROWING

369.238

403.255

361.515

DEFERRED TAX LIABILITIES

34.561

30.545

23.807

 

 

 

 

TOTAL

667.636

600.190

516.178

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

304.385

299.445

261.059

Capital work-in-progress

80.954

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

111.064

130.928

136.013

 

Sundry Debtors

254.450

209.902

176.808

 

Cash & Bank Balances

7.607

14.493

7.660

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

84.692

75.408

49.972

Total Current Assets

457.813

430.731

370.453

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

152.112

114.266

100.951

 

Other Current Liabilities

23.404

15.720

14.318

 

Provisions

0.000

0.000

0.065

Total Current Liabilities

175.516

129.986

115.334

Net Current Assets

282.297

300.745

255.119

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

667.636

600.190

516.178

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

1427.267

1230.972

998.300

 

 

Other Income

1.361

1.290

0.919

 

 

TOTAL                                     (A)

1428.628

1232.262

999.219

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumed

714.140

662.739

506.148

 

 

Manufacturing Expenses

512.294

413.462

354.339

 

 

Personnel Expenses

24.266

17.821

14.144

 

 

Administrative and Selling Expenses

65.536

51.895

35.057

 

 

Increase / Decrease in stock

6.619

(14.305)

1.039

 

 

TOTAL                                     (B)

1322.855

1131.612

910.727

 

 

 

 

 

Less

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

105.773

100.650

88.492

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

36.724

40.401

38.308

 

 

 

 

 

 

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

69.049

60.249

50.184

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

22.824

20.083

18.404

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

46.225

40.166

31.780

 

 

 

 

 

Less

TAX                                                                  (I)

13.579

11.631

14.442

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

32.646

28.535

17.338

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

89.391

60.856

43.518

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

122.037

89.391

60.856

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.29

2.32

1.74

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.24

3.26

3.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.06

5.50

5.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.24

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.06

3.20

3.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.61

3.31

3.21

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATIONS

 

The Company produced during the year was 61260.73 M.T. High B.F. Kraft paper and Coated Duplex Board as against 52669.24 M.T. during the previous year. The total realization from Sales is Rs.1486.443 Millions during the year as against Rs.1315.448 Millions during the previous year. The company has earned the profit before Tax of Rs.46.225 Millions as against a profit of Rs.40.166 Millions during the previous year. The Directors expect better result in the coming years

 

EXPANSION PLAN

 

The installed capacity of the company has increased to 65000 M.T. during the year. The company is undertaken a modernization cum expansion plan by putting the balancing equipments of the latest technology. This will improve the quality of existing product and consumption. Both projects will come in Current year.

 

CONTINGENT LIAILITIES

 

Particulars

Rs. In Million

As on 31.03.2010

Bank Guarantee

1.000

Sales Tax

1.574

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Office Equipment
  • Furniture and fixtures
  • Vehicles
  • Computer

 


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.47.47

UK Pound

1

Rs.74.96

Euro

1

Rs.65.79

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--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

 

47

 

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.