MIRA INFORM REPORT

 

 

Report Date :

01.03.2012

 

IDENTIFICATION DETAILS

 

Name :

KUNAL PLASTICS PRIVATE LIMITED

 

 

Registered Office :

Sona Udyog, Building No.4, 2nd Floor, Parsi Panchayat Road, Andheri (East), Mumbai – 400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

26.12.1983

 

 

Com. Reg. No.:

11-031665

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U25209MH1983PTC031665

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMK11667F

 

 

PAN No.:

[Permanent Account No.]

AAACK4312L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polythene Printed Bag.

 

 

No. of Employees :

300 (Approximately)

 

 

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 265000

 

 

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 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Balam

Designation :

Assistant Manager (Account)

Contact No.:

91-260-2243244

Date :

29.02.2012

 

 

LOCATIONS

 

Registered Office :

Sona Udyog, Building No.4, 2nd Floor, Parsi Panchayat Road, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-26833452/ 28203454/ 28361750

Fax No.:

91-22-26840359/ 28302669

E-Mail :

amco2@vsnl.net

accounts@propacking.com

Website :

http://www.propackind.com

 

 

Factory :

Zari Causeway Road, Opposite Sabri complex, Behind Manek Industrial Estate, Kachigam, Daman, (U.T.), India

Tel. No.:

91-260-2243244/ 2242244

Fax No.:

91-260-2242044

 

 

Sales Office :

4, Magan Mahal, 215 Sir M V Road, Andheri (East)m, Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-26833452/ 1403/ 0064

Fax No.:

91-22-26840359

Email :

sales@propackind.com

 

 

DIRECTORS

 

(AS ON 28.09.2011)

 

Name :

Ms. Alka Bankim Desai

Designation :

Director

Address :

2, Vatika 14, Baptista Road, Vile Parle (West) Mumbai – 400056, Maharashtra, India

Date of Birth/Age :

15.06.1957

Date of Appointment :

26.12.2006

DIN No.:

00397153

 

 

Name :

Mrs. Ameeta Jaymin Desai

Designation :

Whole Time Director

Address :

Kalpana, 5th Road, JVPD Scheme, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Date of Birth/Age :

07.12.1961

Date of Appointment :

26.12.1983

DIN No.:

00233892

 

 

Name :

Mrs. Charulata Nitin Patel

Designation :

Director

Address :

Kalpana, 5th Road, JVPD Scheme, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Date of Birth/Age :

13.07.1963

Date of Appointment :

26.12.1983

DIN No.:

00233935

 

 

KEY EXECUTIVES

 

Name :

Mr. Balam

Designation :

Assistant Manager (Account)

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 28.09.2011)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Ameeta Jaymin Desai

 

8330

Charulata Nitin Patel

 

8333

Indumati B. Desai

 

1

Urmila C. Desai

 

1

Chandravadhan M. Desai

 

1

Bhupendra B. Desai, Trustee representing Alka Santati Trust

 

8333

Kamlaben S. Patel

 

1

 

 

 

Total

 

 

25000

 

 

(AS ON 30.09.2011)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Bodies corporate

 

66.65

Other top fifty shareholders

 

33.35

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Polythene Printed Bag.

 

 

Exports :

 

Products :

Polythene Printed Bag

Countries :

USA

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         UAE

·         Qatar

 

 

Terms :

 

Selling :

L/C, Cash and Credit (30-60 days)

 

 

Purchasing :

L/C, Cash and Credit (30-60 days)

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

300 (Approximately)

 

 

Bankers :

·         State Bank of India

MIDC Andheri (East) Branch, Plot No.B-4, MIDC Industrial Area, Ventral Road, Andheri, Mumbai – 400093, Maharashtra, India

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Akkad Mehta and Company

Chartered Accountant

Address :

2, Vatika, 14 Baptista road, Vile Parle (West), Mumbai – 400056, Maharashtra, India

PAN No.:

AAAFA2792F

 

 

CAPITAL STRUCTURE

 

(AS ON 28.09.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Share

Rs.100/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Share

Rs.100/- each

Rs.2.500 Millions

 

 

 

 

 

 

 

 

 


 

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

2.500

2.500

2.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

63.800

50.872

47.848

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

66.300

53.372

50.348

LOAN FUNDS

 

 

 

1] Secured Loans

11.314

31.400

19.805

2] Unsecured Loans

57.696

16.043

15.613

TOTAL BORROWING

69.010

47.443

35.418

DEFERRED TAX LIABILITIES

6.034

6.149

6.188

 

 

 

 

TOTAL

141.344

106.964

91.954

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

51.699

42.032

45.281

Capital work-in-progress

3.788

0.455

0.188

 

 

 

 

INVESTMENT

5.877

5.877

5.816

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

51.323

31.565

13.248

 

Sundry Debtors

63.414

48.029

22.343

 

Cash & Bank Balances

8.253

5.089

5.075

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

15.954

10.899

17.028

Total Current Assets

138.944

95.582

57.694

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

58.238

36.690

17.025

 

Other Current Liabilities

 

 

 

 

Provisions

0.726

0.292

0.000

Total Current Liabilities

58.964

36.982

17.025

Net Current Assets

79.980

58.600

40.669

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

141.344

106.964

91.954

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Sales and Other Income

431.353

249.584

233.079

 

 

TOTAL                                    

431.353

249.584

233.079

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

407.741

242.027

233.326

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                      

23.612

7.557

(0.247)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

3.909

3.723

3.570

 

 

 

 

 

 

PROFIT BEFORE TAX  

19.703

3.834

(3.817)

 

 

 

 

 

Less

TAX                                                                 

6.584

0.611

0.075

 

 

 

 

 

 

PROFIT AFTER TAX

13.119

3.223

(3.892)

 

 

 

 

 

Less/ Add

Excess/(Short) provision of Tax for earlier Years

0.535

0.093

0.135

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

12.535

10.010

13.893

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

7.000

0.500

--

 

 

Proposed Dividend on Equity Shares

0.625

0.250

--

 

 

Dividend Distribution Tax

0.101

0.041

--

 

BALANCE CARRIED TO THE B/S

18.463

12.535

10.010

 

 

 

 

 

 

Earnings Per Share (Rs.)

524.76

--

--

 

Expected Sales (2011-2012): Rs.700.000 Millions

 

The above information has been parted by Mr. Balam.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

3.04

1.29

(1.67)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.34

2.79

(3.71)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.07

(0.08)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.93

1.58

1.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.36

2.58

3.39

 


 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS ARE NOT AVAILABLE

 

 

Check list by info Agents

Available in Report

(Yes/ No)

 

 

Year of Establishment

Yes

Locality of the Firm

Yes

Constitution of the Firm

Yes

Premises details

Yes

Type of Business

Yes

Line of Business 

Yes

Promoter’s Background 

-----

No. of Employees

Yes

Name of Person Contacted

Yes

Designation of Contact person

Yes

Turnover of Firm for last two years

Yes

Profitability for last three years

No

Reasons for variation <> 20%

-----

Estimation for coming financial year

Yes

Capital in the business

No

Details of sister concerns

-----

Major Suppliers

No

Major Customers

No

Payments Terms

Yes

Export/ Imports Details (If applicable)

Yes

Market Information

-----

Litigations that the firm/ Promoters Involved in

-----

Banking details

Yes

Banking Facility Details

-----

Conduct of the Banking Account

-----

Buyer visit details

-----

Financials, if provided

No

Incorporation details is applicable

-----

Last Accounts filed at ROC

-----

Major Shareholders, if available

-----

 

OPERATION

 

The sales for the year registered substantial increase of Rs.428.380 Millions for year ended 31/3/2011 as compared to Rs.247.113 Millions for the previous year. The Company has earned significantly higher Profit of Rs. 19.703 Millions before tax as compared to Rs.3.834 Millions in the preceding year. The part of increase is attributed to acquisition of business of M/s. Janki Plastics effective from 1st December, 2010.

 

The volatility in raw material prices continued as in previous year. However the prices fluctuated in narrow range. Consistent efforts by the Company at development, evaluation and validation of printed film bags business seem to have paid off in the form of higher turnover and improved profitability. Significant improvements were made in all areas of operations.

 

 

PROSPECTS FOR THE CURRENT YEAR

 

The year 2010-2011 has been exceptional in terms of business prospects as well as growth in profitability. The Company expects that revenues and profitability will continue to grow. The Company is in process of import of CI FLEXO Printing line to modernize and expand its printing capability and capacity by making substantial investments. The Company is putting more efforts towards developing diversified customer base as well new applications. The company has established long standing relationship with its key customers and its strength has

been the ability to understand the ultimate customers’ end use performance characteristics and to develop products to meet these requirements. Barring unforeseen circumstances the company expects to achieve growth in turnover and profitability on a much higher trajectory.

 

 

FORM 8:

 

This form is for

Modification of charge

Charge identification number of the modified 

80044679

Corporate identity number of the company

U25209MH1983PTC031665

Name of the company

KUNAL PLASTICS PRIVATE LIMITED

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

Sona Udyog, Building No. 4, 2nd Floor, Parsi Panchayat Road, Andheri (East), Mumbai -400069, Maharashtra, India

Type of charge

Immovable property

Particular of charge holder

·         State Bank of India

MIDC Andheri (East) Branch, Plot No.B-4, MIDC Industrial Area, Ventral Road, Andheri, Mumbai – 400093, Maharashtra, India

mohan.joshi@sbi.co.in

Nature of description of the instrument creating or modifying the charge

Memorandum for recording extension of mortgage by deposit of title deeds covering enhanced limits and/or creation of equitable  mortgage on additional properties for existing limits and enhanced limits and additional facilities

Date of instrument Creating the charge

21.11.2008

Amount secured by the charge

Rs.50.500 Millions

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

Rate of Interest

Working Capital interest at 1.50% above State Bank Advance Rate (SBAR) (SBAR = 13.75 % w.e.f. 12/8/2008) with a minimum of 15.25% p a rising or falling therewith on the daily products with monthly rests. The present effective rate is 15.75% with monthly rests. Wherever expedient interest rate is directly linked to Credit Risk Assessment of the borrower.

Terms Loan interest rate is 2.% above State Bank Advance Rate (SBAR) (SBAR = 13.75 % w.e.f. 12/8/2008) with  minimum of 15.25% p a rising or falling therewith.

 

Terms of Repayment

The repayment of Term Loan of Rs.0.200 Million per month will start from July 2009 or with a moratorium of 6 months from the disbursement whichever is earlier, till the liquidation of dues. The repayment schedule as mentioned in the Bank sanction letter and the last installment will be of Rs. 0.600 Million to be paid before March 2012.

 

Margin

FUND -BASED LIMITS:

Raw Material- 25% ,

Stock in Progress-40%,

Finished Goods-33.33%,

Domestic Receivables (cover period 75 days) 40%, Export Packing Credit-10% and

Term Loan-25%

 

NON-FUND BASED LIMITS:

L/C-10%,

Bank Guarantee-10%

 

Extent and Operation of the charge

All other terms and conditions as per the sanction letter and Loan-cum Hypothecation Agreement.

 

Others

DCC (Stock and Book Debts) 22.500 Millions, Term Loan 7.000 Millions, L/C- 15.000 Millions, Bank Guarantee 1.000 Millions, SLOC- 5.000 Millions Total -50.500 Millions

 

All other terms and conditions as per the sanctioned letter and Loan Agreement

 

Short particulars of the property charged

A) Land and Building situated Plot No.-11, Zari Causeway Road, Opposite Goa Co-op Bank, Rungta Industrial Estate, within the village limits of Kachigam , Daman-396210 (UT of Diu and Daman) admeasuring 2124 sqm, owned by Propack Industries

 

B) Office Premises at 9, Building No.4, Sona Udyog Premises Co-op Housing Society Limited, Parsi Panchayat Road, Andheri (East), Mumbai -400069 admeasuring 780 sq. ft built up area.

 

(Others as mentioned in Bank Sanction letter)

Date of latest modification prior to the present modification

17.12.2007

Particulars of the present modification 

Now by this present modification for enhancement of total limits enjoyed by the Company from Rs.43.500 Millions to Rs.50.500 Millions  to cover additional term loan of Rs.70,00,000 pursuant to Banks sanction letter dated 7th November 2008 by extending the charge.

 

 

 


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.48.94

UK Pound

1

Rs.77.95

Euro

1

Rs.65.94

 

 

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

6

--PROFITABILIRY

1~10

5

--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

YES

--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.