MIRA INFORM REPORT

 

 

Report Date :

11.07.2012

 

IDENTIFICATION DETAILS

 

Name :

ALPHA PLASTOMER PRIVATE LIMITED

 

 

Formerly Known As :

SUNAKI PLOYMERS PRIVATE LIMITED

 

 

Registered Office :

1, Jash Marketing Road, Surat-395002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

14.02.1989

 

 

Com. Reg. No.:

04-011890

 

 

Capital Investment / Paid-up Capital :

Rs. 0.390 million

 

 

CIN No.:

[Company Identification No.]

U25209GJ1989PTC011890

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTA00094D

 

 

PAN No.:

[Permanent Account No.]

AACCA5049C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Pet Bottles for Pharmaceuticals, Cosmetics, Pof Shrink Film, Pet Perform

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 460000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. There appears some dip in the profitability of the company during the year 2011.

 

However, trade relations are reported as fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. R. G. Parud

Designation :

Accounts Manager

Contact No.:

91-261-2338100

Date :

10.07.2012

 

 

LOCATIONS

 

Registered Office / Corporate Office :

1, Jash Marketing Road, Surat-395002, Gujarat, India

Tel. No.:

91- 261-2422666 / 2454036 / 2338100

Fax No.:

91-261-2601301

E-Mail :

hiralcs@yahoo.com

alpha_radhagovind@gmail.com 

Website :

www.alphabagsindia.com

 

 

Factory :

Plot No.374, Alpha Industrial Park, Athiawad, Dabhel-396210, Daman, India

Tel No.:

91-260-2242948 / 2242693 / 2242694

Fax No.:

91-260-2242978

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Nilaksh Shyam Agrawal

Designation :

Director

Address :

502, Prabhu Darshan Society, Lal Bunglow, Athwalines, Surat-395007, Gujarat, India

Date of Birth/Age :

09.07.1982

Date of Appointment :

15.09.2006

DIN No :

00577460

 

 

Name :

Mr. Kamal Kanaiyalal Agarwal

Designation :

Director

Address :

502, Prabhu Darshan Society, Lal Bunglow, Athwalines, Surat-395007, Gujarat, India

Date of Birth/Age :

10.01.1961

Date of Appointment :

27.05.2004

DIN No :

00382775

 

 

Name :

Mr. Kamalkishore Saurabh Agarwal

Designation :

Director

Address :

25, Maitry Raw House, Near Sarjan Society, Parel Point, Surat-395007, Gujarat, India

Date of Birth/Age :

18.03.1985

Date of Appointment :

24.05.2007

DIN No :

01519920

 

 

Name :

Mr. Jugal Kanaiyalal Agrawal

Designation :

Director

Address :

39, Maitry Raw House, Near Sarjan Society, Parel Point, Surat-395007, Gujarat, India

Date of Appointment :

29.06.2009

DIN No :

00382706

 

 

Name :

Mr. Shyam K Agarwal

Designation :

Director

Address :

11/B, Ratna Milan apartment, Near Panjara Pole, Ghod Dod Road, Surat-395007, Gujarat, India

Date of Birth/Age :

07.05.1959

Date of Appointment :

01.10.2009

DIN No :

00382661

 

 

KEY EXECUTIVES

 

Name :

Mr. R. G. Parud

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

No. of Shares

K Shyam Agrawal

3510

Shyam Sharita Agrawal

3510

Kanaiyalal Kamal Agrawal

1000

Kanalyala Jugal Agrawal

2900

Jugal Jiran Agrawal

21900

S Kanaiyalal Agrawal

2390

S Nilaksh Agrawal

2390

K Santosh Agrawal

700

K Saurabh Agrawal

700

TOTAL

39000

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Pet Bottles for Pharmaceuticals, Cosmetics, Pof Shrink Film, Pet Perform

 

 

Imports :

 

Products :

Raw Material

Countries :

Gulf Countries

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Actual Production

Shrink / Stretch Film / LFT and Sheets / Bags

Tones

4654.46

Bottles

Pcs

105581508

 

 

GENERAL INFORMATION

 

Suppliers :

·         Basell

 

 

Customers :

Wholesalers and Retailers

 

·         Indoco Remedies Limited

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

·         Oriental Bank of Commerce, Jash Market, Ring Road, Surat-395002, Gujarat, India

·         Kotak Mahindra Bank

·         ICICI Bank Limited

·         HDFC Bank Limited

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Working Capital Facility from

 

 

Cash Credit Facility

 

 

Oriental Bank of Commerce

0.000

8.634

Buyer’s Line of Credit From

 

 

DBS Singapore

62.398

0.000

Hire Purchase Loan From

(Hypothecation against Motor Car)

 

 

Kotak Mahindra Bank

1.552

0.000

ICICI Bank Limited

0.000

0.369

HDFC Bank Limited

0.448

0.770

 

 

 

Total

64.398

9.773

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

From Directors and Shareholders

1.467

37.216

 

 

 

Total

1.467

37.216

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

SNK and Company (Viral Lokhandwala)

Chartered Accountant

Address :

SNK House, 31-A, Adarsh Society, Opposite Seventh Day Adventist School, Athwa Lines, Surat-395001, Gujarat, India

Tel. No.:

91-261-2656273-4 / 6544791-2 / 3299540-47

Fax No.:

91-261-2656868

E-Mail :

snk@snka.com

Pan No.:

AAJFS8455L

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

39000

Equity Shares

Rs.10/- each

Rs. 0.390 Million

 

 

 

 


 

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

0.390

0.390

0.390

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

115.367

98.533

85.249

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

115.757

98.923

85.639

LOAN FUNDS

 

 

 

1] Secured Loans

64.398

9.773

2.010

2] Unsecured Loans

1.467

37.216

32.290

TOTAL BORROWING

65.865

46.989

34.300

DEFERRED TAX LIABILITIES

3.004

4.581

4.616

 

 

 

 

TOTAL

184.626

150.493

124.555

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

74.183

82.991

51.409

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.010

0.010

0.010

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

35.139
25.626

17.538

 

Sundry Debtors

28.151
26.746

19.956

 

Cash & Bank Balances

29.816
10.249

5.948

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

51.016
43.327

51.760

Total Current Assets

144.122

105.948

95.202

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

10.931

16.805

11.254

 

Other Current Liabilities

13.901
16.061

9.060

 

Provisions

8.857
5.590

1.752

Total Current Liabilities

33.689

38.456

22.066

Net Current Assets

110.433
67.492

73.136

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

184.626

150.493

124.555

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

507.531

509.908

204.409

 

 

Other Income

1.011

0.722

1.134

 

 

TOTAL                                     (A)

508.542

510.630

205.543

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Consumed

404.533

165.165

 

 

Manufacturing and Operating Expenses

471.752

39.035

14.497

 

 

Employees Remuneration and Benefits

 

21.403

6.130

 

 

Administrative Expenses

 

19.262

5.416

 

 

Increase / Decrease in Stock

 

(3.868)

(0.363)

 

 

TOTAL                                     (B)

471.752

480.365

190.845

 

 

 

 

 

Less

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

NA

30.265

14.698

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

1.025

3.430

 

 

 

 

 

 

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

35.932

29.240

11.268

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

11.931

8.274

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

17.038

17.309

2.994

 

 

 

 

 

Less

TAX                                                                  (H)

NA

5.333

0.108

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

NA

11.975

2.886

 

 

 

 

 

 

Provision for Tax –Deferred Tax

NA

(0.035)

(3.303)

 

Previous year Adjustments

NA

0.306

0.057

 

Loss on Sale of Assets

NA

0.685

3.607

 

 

 

 

 

 

MAT Credit Entitlement

NA

0.000

0.062

 

Profit On Sale of Assets

NA

2.264

0.030

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

75.619

73.002

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

88.902

75.619

 

 

 

 

 

 

EXPORT VALUE

0.000

11.748

1.594

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

118.544

67.077

50.682

 

 

Stores & Spares

0.294

0.086

0.000

 

TOTAL IMPORTS

118.838

67.163

50.682

 

 

 

 

 

 

Earnings Per Share (Rs.)

--

307.10

73.97

 

 

Particulars

 

 

 

31.03.2012

Sales Turnover (Approximately)

 

 

550.000

 

 

 

 

 

Expected Sales (2012-2013) : Rs. 700.000 Millions.

 

The above information has been parted by Mr. R. G. Praud.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

NA

2.35

1.40

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.36

3.39

1.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.80

9.16

2.04

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.17

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.89

0.91

0.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.28

2.76

4.31

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Check List by Info Agents

Available in Report (Yes / No)

1.       Year of Establishment

Yes

2.       Locality of the firm

Yes

3.       Constructions 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

Yes

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

Yes

15.   Capital in the business

Yes

16.   Details of sister concerns

No

17.   Major suppliers

Yes

18.   Major customers

Yes

19.   Payments terms

Yes

20.   Export / Import details

Yes

21.   Market information

------

22.   Litigations that the firm / promoter involved

------

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

 

 

SUNDRY CREDITORS DETAILS

(Rs. in millions)

Particulars

 

31.03.2011

31.03.2010

31.03.2009

 

 

 

 

Sundry Creditors

10.931

16.805

11.254

 

 

FORM 8

 

Corporate identity number of the company

U25209GJ1989PTC011890

Name of the company

ALPHA PLASTOMER PRIVATE LIMITED

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

1, Jash Marketing Road, Surat-395002, Gujarat, India

This form is for

Modification of charge

Charge identification number of the charge to be modified

10119426

 

Type of charge

Book debts

Movable property (not being pledge)

Others

Particular of charge holder

Oriental Bank of Commerce, Jash Market, Ring Road, Surat-395002, Gujarat, India

Nature of instrument creating charge

Supplemental Agreement of Hypothecation of Assets

Date of instrument Creating the charge

28.01.2010

Amount secured by the charge

Rs. 60.000 millions

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

Rate of interest

PLR minus 1.50%. i.e.10.50 % p.a. at present.

 

Terms of repayment

On demand

 

Margin

25%

 

Extent and operation of the charge

1st charge on the assets of company

 

Other

Bifurcation of Limits Sanctioned:

Cash Credit 10.000 millions

Letter of Credit 50.000 millions (Enhanced From 15.000 millions)

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

Hypothecation of stock and book debts of the company.

Exclusive charge over entire Fixed Assets (Present and Future) of the company.

Particulars of the present modification

Letter of Credit Limit Enhanced from 15.000 Millions to 50.000 millions.

 

Hence Total Limits Sanctioned Stands as follows:

 

Cash Credit           10.000 millions

Letter of Credit 50.000 millions (Enhanced From 15.000                                                                                        millions)

 

Total                        60.000 millions

 

TRADE REFERENCES

 

·         Indoco Remedies Limited

·         Basell

 

FIXED ASSETS

 

·         Accessories and Utilities

·         Advertisement Holdings

·         Computer

·         Electric Installation

·         Furniture and Fixtures

·         Motor and Dies

·         Office Equipments

·         Plant and Machinery

·         Vehicles


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. 55.80

UK Pound

1

Rs. 86.53

Euro

1

Rs. 68.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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.