MIRA INFORM REPORT

 

 

Report Date :

17.12.2012

 

IDENTIFICATION DETAILS

 

Name :

WINFLEX LIMITED

 

 

Formerly Known As :

WINFLEX PRIVATE LIMITED

 

 

Registered Office :

2505, Phase – IV, GIDC, Vatva, Ahmedabad – 382445, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

04.08.1994

 

 

Com. Reg. No.:

04-022683

 

 

Capital Investment / Paid-up Capital :

Rs. 19.110 Millions

 

 

CIN No.:

[Company Identification No.]

U17119GJ1994PLC022683

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMW00075F

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of an extensive series of Rigid Laminated and Printed Rolls Materials (Packaging Material).

 

 

No. of Employees :

Information declined by management

 

 

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 91000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. Reserves of the company appears to be low. 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 caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Hasmukhbhai K. Patel

Designation :

Managing Director

Contact No.:

91-79-25842326/ 25842555

Date :

14.12.2012

 

 

LOCATIONS

 

Registered Office :

2505, Phase – IV, GIDC, Vatva, Ahmedabad – 382445, Gujarat, India

Tel. No.:

91-79-25842326/ 25842555

Fax No.:

91-79-25842369

E-Mail :

pinakincs@yahoo.com

bhavin.patel@winflexltd.com 

Website :

http://www.winflexltd.com

 

 

DIRECTORS

 

AS ON 24.09.2012

 

Name :

Mr. Hasmukhbhai Kevalbhai Patel

Designation :

Managing Director

Address :

H-903/904, Sarjan Tower, Near-Sharda School, Memnagar, Ahmedabad – 380052, Gujarat, India

Date of Birth/Age :

16.05.1949

Date of Appointment :

04.08.1994

DIN No.:

01984704

 

 

Name :

Mr. Harshadbhai Shankerbhai Patel

Designation :

Director

Address :

2, Vatsalya Owners Association, 2, Near Commerce Collage Six Road, Ahmedabad – 380009, Gujarat, India

Date of Birth/Age :

22.03.1959

Date of Appointment :

04.08.1994

DIN No.:

01078063

 

 

Name :

Mrs. Charulataben Hasmukhbhai Patel

Designation :

Director

Address :

H/903/904 Sarjan Tower, 10th Floor, Gurukul Road, Ahmedabad – 380052, Gujarat, India

Date of Birth/Age :

14.08.1957

Date of Appointment :

25.06.2000

DIN No.:

01078106

 

 

Name :

Mrs. Alkaben Harshadbhai Patel

Designation :

Director

Address :

3, Malati Flats, Near Ujjaval Flats, Navrangpura, Ahmedabad – 380009,  Gujarat, India

Date of Birth/Age :

04.05.1960

Date of Appointment :

25.06.2000

DIN No.:

01108697

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 24.09.2012

 

Names of Shareholders

 

No. of Shares

Harshadbhai Shankerbhai Patel

 

231010

Hasmukhbhai Kevalbhai Patel

 

306010

Manubhai Patel

 

261010

Surendra Industries, India

 

100000

Abhishek Finlease Limited, India

 

40000

Ishwarlal Patel

 

20000

Nikunj Finance Corporation, India

 

55000

Sumit Investment, India

 

15000

Sandhya Investment and Finance Limited, India

 

180000

Krishna Leasing and Finance Corporation, India

 

50000

Purshottam Finance, India

 

15000

Charuben Patel

 

11000

Winpack Private Limited, India

 

330000

Alkaben Patel

 

11000

Brahma Leasing Finance Private Limited, India 

 

5000

Gokul Finstock Private Limited, India 

 

150000

S and G Finance Capital Limited, India

 

120000

Nayana Patel

 

11000

Total

 

1911030

 

 

AS ON 24.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

55.00

Directors or relatives of directors

 

45.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of an extensive series of Rigid Laminated and Printed Rolls Materials (Packaging Material).

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

Ø  Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227 D, Nariman Point, Mumbai – 400021, Maharashtra, India

Ø  The Ahmedabad Mercantile Co-operative Bank Limited

 

 

Facilities :

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Term loans

 

 

The A.M.C.O. Bank Limited – Manza Car Loan

0.157

0.350

The A.M.C.O. Bank Limited – Verna Car Loan

0.231

0.381

The A.M.C.O. Bank Limited – Vista Car Loan

0.000

0.113

The A.M.C.O. Bank Limited – CC A/C

7.857

6.312

The A.M.C.O. Bank Limited – FOD A/C

8.200

0.465

Total

16.445

7.621

 

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Deposit from Shareholders

0.553

0.553

Total

0.553

0.553

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Dinesh R. Shah and Company

Chartered Accountants

Address :

51, Madhuban, Near Madalpur Underbridge, Ellisbridge, Ahmedabad – 380006, Gujarat, India

Income-tax PAN of auditor or auditor's firm :

AAFFD0959G

 

 

Related parties :

Ø  Winflex Films Private Limited

Ø  Winflex Limited

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

12,000,000

Equity Shares

Rs. 10/- each

Rs. 120.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,911,030

Equity Shares

Rs.10/- each

Rs. 19.110 Millions

 

 

 

 

 

 

Reconciliation of the shares outstanding at the beginning and at the end of the reporting period:

 

Equity shares

31.03.2012

 

Number

Amount

At the beginning of the period

1911030

19.110

Issued during the period – Bonus Issue

--

--

Issued during the period – ESOP

--

--

Outstanding at the end of the period

1911030

19.110

 

 

Details of shareholders holding more than 5% shares in the company

 

Equity shares of Rs. 10/- each fully paid

31.03.2012

 

Number

% of Holding in the class

Harshadbhai Shankerbhai Patel

231010

12.09

Hasmukhbhai Kevalbhai Patel

306010

16.01

Manubhai Patel

261010

13.66

Surendra Industries, India

100000

5.23

Sandhya Investment and Finance Limited, India

180000

9.42

Winpack Private Limited, India

330000

17.27

Gokul Finstock Private Limited, India 

150000

7.85

S and G Finance Capital Limited, India

120000

6.28


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

19.110

19.110

19.110

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

3.711

2.350

0.523

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

22.821

21.460

19.633

LOAN FUNDS

 

 

 

1] Secured Loans

16.445

7.621

11.709

2] Unsecured Loans

0.553

0.553

8.250

TOTAL BORROWING

16.998

8.174

19.959

DEFERRED TAX LIABILITIES

3.585

3.528

3.698

 

 

 

 

TOTAL

43.404

33.162

43.290

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

21.245

22.831

26.321

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.127

0.127

0.112

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

9.987

5.760

6.320

 

Sundry Debtors

35.170

52.175

28.973

 

Cash & Bank Balances

14.570

11.674

1.161

 

Other Current Assets

0.000

0.000

9.173

 

Loans & Advances

14.121

2.254

0.890

Total Current Assets

73.848

71.863

46.517

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

45.981

45.577

 

Other Current Liabilities

5.086

15.310

29.259

 

Provisions

0.749

0.772

0.401

Total Current Liabilities

51.816

61.659

29.660

Net Current Assets

22.032

10.204

16.857

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

43.404

33.162

43.290

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

150.139

175.096

128.892

 

 

Other Income

2.571

2.163

2.858

 

 

TOTAL                                     (A)

152.710

177.259

131.750

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of raw material and components consumed 

138.728

160.086

110.630

 

 

Increase/ Decrease in inventories of finished goods, work in progress and traded goods

(1.380)

(0.150)

0.449

 

 

Employee Benefit Expenses

4.577

3.694

3.114

 

 

Other Expenses

6.376

8.383

10.042

 

 

TOTAL                                     (B)

148.301

172.013

124.235

 

 

 

 

 

Less

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

4.409

5.246

7.515

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.747

1.093

2.283

 

 

 

 

 

 

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

3.662

4.153

5.232

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.910

1.997

1.927

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

1.752

2.156

3.305

 

 

 

 

 

Less

TAX                                                                  (H)

0.391

0.330

0.118

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.361

1.826

3.187

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.349

0.523

(2.664)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

3.710

2.349

0.523

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.71

0.96

1.67

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.89

1.03

2.42

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.17

1.23

2.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.84

2.28

4.54

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.10

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.02

3.25

3.39

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.43

1.17

1.57

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

 

31.03.2010

 

(Rs. In Millions)

Trade payable for assets

0.400

0.400

N.A.

Trade payable for Goods

38.578

40.549

 

Trade payable for Expenses

7.003

4.628

 

Total

45.981

45.577

N.A.

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

FIXED ASSETS:

 

Ø  Factory land

Ø  Plant and machinery

Ø  Computers

Ø  Office Building

Ø  Office Equipment

Ø  Furniture and Fixture

Ø  Vehicles

Ø  Electric Installation

 

 

 


 

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 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. 54.39

UK Pound

1

Rs. 87.78

Euro

1

Rs. 71.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

3

--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

YES

--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.