MIRA INFORM REPORT

 

 

Report Date :

16.06.2012

 

IDENTIFICATION DETAILS

 

Name :

UNIVERSAL COATINGS PRIVATE LIMITED

 

 

Registered Office :

3/2, 2nd Floor, Bellary Road, RMV, Sadashivanagar, Bangalore – 560080, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

27.05.1991

 

 

Com. Reg. No.:

08-012002

 

 

Capital Investment / Paid-up Capital :

Rs.0.630 Million

 

 

CIN No.:

[Company Identification No.]

U74950KA1991PTC012002

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRU00211B / BLRU01113A

 

 

PAN No.:

[Permanent Account No.]

AAACU2213L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Flexible Packaging

 

 

No. of Employees :

120 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 200000

 

 

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. Payments are usually correct and as per commitments.

 

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.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INFORMATION PARTED BY

 

Name :

Mr. Shankar Narayan

Designation :

Finance Manager 

Contact No.:

91-80-23619192

Date :

14.06.2012

 

 

LOCATIONS

 

Registered Office :

3/2, 2nd Floor, Bellary Road, RMV, Sadashivanagar, Bangalore – 560080, Karnataka, India

Tel. No.:

91-20-23619192

Fax No.:

Not Available

E-Mail :

marketing@universalgp.com

Website :

www.universalgp.com

Location :

Owned

 

 

Factory 1 :

49, KIADB Industrial Area, Malur – 563130, Karnataka, India

 

 

DIRECTORS

 

As on 29.09.2011

 

Name :

Mr. Pratap Reddy

Designation :

Director

Address :

No.18/4, 18th Cross Sadashiva Nagar, Bangalore – 560080, Karnataka, India

Date of Birth/Age :

28.06.1951

Date of Appointment :

27.05.1991

DIN No.:

00546751

Other Directorship

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U24221KA1972PTC002235

IMPAC COLOURS AND CHEMICALS PRIVATE LIMITED

Director

8/7/1983

8/7/1983

-

Dormant

NO

2

U00309KA1985PTC006922

IMPLAST PRIVATE LIMITED

Director

23/05/1985

23/05/1985

-

Strike off

NO

3

U65910KA1985PTC007248

KCR INVESTMENTS PRIVATE LIMITED

Director

31/10/1985

31/10/1985

-

Active

NO

4

U22121KA1983PTC005370

UNIVERSAL CONVERTERS PRIVATE LIMITED

Director

17/12/1988

17/12/1988

-

Active

NO

5

U74950KA1991PTC012002

UNIVERSAL COATINGS PRIVATE LIMITED

Whole-time director

27/05/1991

27/05/1991

-

Active

NO

 

 

Name :

Mrs. Anita Reddy

Designation :

Director

Address :

No.18/4, 18th Cross Sadashiva Nagar, Bangalore – 560080, Karnataka, India

Date of Birth/Age :

14.10.1954

Date of Appointment :

27.05.1991

DIN No.:

00546849

Other Directorship

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U24221KA1972PTC002235

IMPAC COLOURS AND CHEMICALS PRIVATE LIMITED

Director

8/7/1983

8/7/1983

-

Dormant

NO

2

U00309KA1985PTC006922

IMPLAST PRIVATE LIMITED

Director

23/05/1985

23/05/1985

-

Strike off

NO

3

U65910KA1985PTC007248

KCR INVESTMENTS PRIVATE LIMITED

Director

31/10/1985

31/10/1985

-

Active

NO

4

U22121KA1983PTC005370

UNIVERSAL CONVERTERS PRIVATE LIMITED

Director

17/12/1988

17/12/1988

-

Active

NO

5

U74950KA1991PTC012002

UNIVERSAL COATINGS PRIVATE LIMITED

Whole-time director

27/05/1991

27/05/1991

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Shankar Narayan

Designation :

Finance Manager 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2011

 

Names of Shareholders

 

No. of Shares

Pratap Reddy

 

1

Anita Reddy

 

1

KCR Investments Private Limited, India

 

6300

Total

 

6302

 

 

As on 29.09.2011

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Flexible Packaging

 

 

Exports :

 

Products :

Flexible Packaging

Countries :

·         African Country

·         Dubai

 

 

Imports :

 

Products :

Raw Materials

Countries :

Singapore

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

PRODUCTION STATUS (As on 31.03.2011)

 

Particulars

Unit

Actual Production

Film

Kgs

686143.100

Ink and Thinner

Kgs

562110.660

Ink and Thinner Captive Consumption

Kgs

271755.000

 

 

GENERAL INFORMATION

 

Suppliers :

Jindal Polyfilms Private Limited

 

 

Customers :

Wholesalers and Retailers

·         ITC Limited

 

 

No. of Employees :

120 (Approximately)

 

 

Bankers :

Union Bank of India, Ssi Finance Branch, Tumkur Road, Yeshwanthpur, Bangalore - 560022, Karnataka, India

 

 

Facilities :

Cash Credit Rs.60.000 Millions form Union Bank of India

(Rs. In Millions)

Secured Loan

As on

31.03.2011

As on

31.03.2010

Secured Loan

84.914

65.910

Total

84.914

65.910

 

 

 

Unsecured Loan

As on

31.03.2011

As on

31.03.2010

Unsecured Loan

7.250

1.303

Total

7.250

1.303

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Aru and Dev

Chartered Accountants

Address :

13-A, Shrungar Shopping Centre, 80. M. G. Road, Bangalore - 560001 Karnataka, India

PAN.:

AAFFA1651A

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6302

Equity Shares

Rs.100/- each

Rs.0.630 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

0.630

0.630

0.630

2] Share Application Money

1.930

1.930

1.930

3] Reserves & Surplus

48.075

46.602

45.736

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

50.635

49.162

48.296

LOAN FUNDS

 

 

 

1] Secured Loans

84.914

65.910

48.387

2] Unsecured Loans

7.250

1.303

5.487

TOTAL BORROWING

92.164

67.213

53.874

DEFERRED TAX LIABILITIES

6.112

5.816

5.793

Sales Tax Deferred terms Liability

8.627

8.626

8.627

 

 

 

 

TOTAL

157.538

130.817

116.590

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

46.558

38.125

32.199

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.019

0.019

0.019

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

38.027

38.341

19.540

 

Sundry Debtors

41.172

37.454

39.894

 

Cash & Bank Balances

14.917

11.305

25.430

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

35.436

27.736

19.735

Total Current Assets

129.552

114.836

104.599

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

13.844

17.776

16.203

 

Other Current Liabilities

 

 

 

 

Provisions

4.747

4.387

4.024

Total Current Liabilities

18.591

22.163

20.227

Net Current Assets

110.961

92.673

84.372

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

157.538

130.817

116.590

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Turnover                                   

209.737

135.661

194.882

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.826

3.730

7.595

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

2.697

2.478

2.261

 

 

 

 

 

 

PROFIT BEFORE TAX

2.129

1.252

5.334

 

 

 

 

 

Less

TAX                                                                 

0.656

0.386

2.018

 

 

 

 

 

 

PROFIT AFTER TAX

1.473

0.866

3.316

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

73.909

35.131

67.536

 

TOTAL EARNINGS

 

 

 

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

9.189

8.358

8.701

 

 

Capital Goods

2.808

0.276

2.766

 

 

Others

0.056

0.042

0.057

 

TOTAL IMPORTS

12.053

8.676

11.524

 

 

 

 

 

 

Earnings Per Share (Rs.)

233.74

NA

NA

 

Particulars

 

 

 

31.03.2012

Sales Turnover (Approximately)

 

 

300.000

 

Expected Sales (2012-13) : Rs.330.000 Millions

 

The above information has been parted by Mr. Shankar Narayan

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.21

0.82

3.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

2.55

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.19

1.41

1.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.97

5.18

5.17

 

 

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) 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

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 (if applicable)

Yes

21) Market information

--

22) Litigations that the firm / promoter

--

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

 

 

Note:

The registered office of the company has been shifted from No.18, Bellary Road, Sadashivanagar, Bangalore Sadashivanagar, Bangalore – 560080, Karnataka, India to Asvij, No. 64, Rmv 2nd Stage, 1st Block, 1st A Main Road, Dollors Colony, Aswath Nagar, Bangalore – 560094, Karnataka, India w.e.f. 24.11.2011

 

The registered office of the company has been again shifted from Asvij, No. 64, Rmv 2nd Stage, 1st Block, 1st A Main Road, Dollors Colony, Aswath Nagar, Bangalore – 560094, Karnataka, India to present address w.e.f. 24.11.2011

 

 

Operations

The company had achieved a turnover of Rs.209.737 Millions. The Director are hopeful for improving the Turnover in the ensuing years.

 

Trade References

·         Jindal Polyfilms Private Limited

·         ITC Limited

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U74950KA1991PTC012002

Name of the company

UNIVERSAL COATINGS PRIVATE LIMITED

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

3/2, 2nd Floor, Bellary Road, RMV, Sadashivanagar, Bangalore – 560080, Karnataka, India

marketing@universalgp.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

90191625

Type of charge

·         Immovable property

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

Union Bank of India, Ssi Finance Branch, Tumkur Road, Yeshwanthpur, Bangalore - 560022, Karnataka, India

prasannakpk@rediffmail.com

Nature of instrument creating charge

1. Memorandum of entry

2. Composite hypothecation deed (SD-20)

 

Both documents relate to single modification of charges

Date of instrument Creating the charge

17.02.2011

Amount secured by the charge

Rs.155.420

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

Rate of Interest

INTEREST:

CC: Base Rate +4% P.A., TL: Base Rate +4.75% P.A., PC/FDBP/FUDBP: Applicable, Present Effective 10.75% P.A.

 

Terms of Repayment

On demand

 

Margin

CC: 25%

ILC: 25%

TL: 25%

PC/FDBP/FUDBP: 25%

 

Extent and Operation of the charge

Hypothecation charge over entire stocks, book debts, movables, plant and machineries, bills receivables etc. and other movable assets belonging to the Company.

(CC: Rs.43.000 Millions, ILC: Rs.7.000 Millions, TL:  Rs.17.100 Millions, PC/FDBP/FUDBP: Rs.10.000 Millions)

 

Extent of Equitable mortgage created by deposit of title deeds on Company's immovable properties.

Against various credit facilities sanctioned by bank to

1) Universal Converters Private Limited: Rs.77.100 Millions

2)  Universal Coatings Private Limited: Rs.78.320 Millions

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Hypothecation of all tangible movable machineries, plant, machinery fixtures, fittings, other installations, cranes, furniture, computers and other accessories, vehicles together with spares, tools and accessories and all other articles lying on the premises No.49, KIADB Industrial Area, Malur-563 130, Kolar District, Karnataka or in the godowns of the Borrower.

Hypothecation charge over the whole of the Borrower's movable goods and assets, both present and future and including but without prejudice to generality of the foregoing words, all stocks of raw materials, all stocks of raw materials, work-in-progress, semi finished goods and finished goods such as Plastic sheets, polyethylene rolls/sheets, Paper rolls/sheets, colours, inks, printing materials etc.

Hypothecation of all the present and future book-debts, outstanding, monies receivable, claims, bills, contracts, engagements etc. Extension of Equitable mortgage created by deposit of title deeds on immovable properties bearing land at Plot No.49, Sy No.76, in the Malur Industrial Area, Malur, within the village limits of Nosigere, Hobli Kasaba, Taluk Malur, Kolar. District containing by admeasurement 8091 Sq.mtrs. together with all buildings, structures etc thereon.

Date of instrument modifying the charge

15.09.2009

Particulars of the present modification

Total limits enhanced to Rs.155.420 Millions

Extent of Equitable mortgage created by deposit of title deeds on Company's immovable properties. Against various Credit facilities sanctioned by Bank to

1) Universal Converters Private Limited: Rs.77.100 Millions

2) Universal Coatings Private Limited   : Rs.78.320 Millions

All other terms and conditions incl. all existing securities to continue for the entire limits.

 


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.55.76

UK Pound

1

Rs.86.69

Euro

1

Rs.70.44

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

6

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

44

 

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.