MIRA INFORM REPORT

 

 

Report Date :

02.03.2012

 

IDENTIFICATION DETAILS

 

Name :

VORA PACKAGING PRIVATE LIMITED (W.e.f. 05.12.2005)

 

 

Formerly Known As :

TUVORA PACKAGING PRIVATE LIMITED

 

 

Registered Office :

467-A, Vora Bhavan, Opposite Maheshwari Udyan, King Circle, Mumbai – 400 019, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

20.04.1999

 

 

Com. Reg. No.:

11-119514

 

 

Capital Investment / Paid-up Capital :

Rs.26.560 Millions

 

 

CIN No.:

[Company Identification No.]

U25202MH1999PTC119514

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT12661F

 

 

PAN No.:

[Permanent Account No.]

AACCT3267D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Packaging Materials.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 140000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears to be some accumulated losses recorded by the company. 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Thakur

Designation :

Accounts Head

Contact No.:

91-22-24012330

Date :

01.03.2012

 

 

LOCATIONS

 

Registered Office :

467-A, Vora Bhavan, Opposite Maheshwari Udyan, King Circle, Mumbai – 400 019, Maharashtra, India

Tel. No.:

91-22-24012330/ 24012440

Fax No.:

91-22-24035297

E-Mail :

pankaj@vorapack.com

sales@vorapack.com

vikal@vorapack.com

bikal@vorapack.com

Website :

http://www.vorapack.com

Location :

Owned 

 

 

Factory  :

G-27, MIDC Tarapur, District Thane - 401506, Maharashtra, India

Tel. No.:

91-2525-272928/ 274720

Fax No.:

91-2525-270447

 

 

Branch Office :

·         Bangalore

Opposite Shribrahama Chaitanya Mandir Bangalore – 560050, India

 

·         Ahmedabad

Near Narayan Nagar, Bus Station, Ahmedabad – 380007, India

 

 

DIRECTORS

 

(AS ON 16.08.2011)

 

Name :

Mr. Pankaj Laxmikant Vora

Designation :

Director

Address :

467 – A, Vora Bhavan, Opposite Maheshwari Udyan, Kings Circle, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

26.03.1959

Qualification :

BE

Date of Appointment :

20.04.1999

DIN No.:

00575944

 

 

Name :

Mrs. Shilpa Pankaj Vora

Designation :

Director

Address :

467 – A, Vora Bhavan, Opposite Maheshwari Udyan, Kings Circle, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

25.03.1960

Qualification :

B. Com

Date of Appointment :

31.03.2003

DIN No.:

00786820

 

 

Name :

Ms. Mansi Pankaj Vora

Designation :

Director

Address :

467 – A, Vora Bhavan, Opposite Maheshwari Udyan, Kings Circle, Mumbai – 400019, Maharashtra, India

Date of Birth/ Age :

01.10.1986

Qualification :

Post Graduate

Date of Appointment :

31.07.2009

DIN No.:

02594655

 

 

KEY EXECUTIVES

 

Name :

Mr. Thakur

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 16.08.2011)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Pankaj Laxmikant Vora

 

2188960

Shilpa Pankaj Vora

 

10323

Pankaj Vora Jointly with Shilpa Vora

 

270139

Shilpa Vora Jointly with Pankaj Vora

 

74564

Mansi Vora Jointly with Pankaj Vora

 

33516

Kanchi Vora Jointly with Pankaj Vora

 

33516

Dolar Koya

 

7585

Koya Paroo Jointly with Koya Komal

 

18698

Nila Chandarana

 

18698

 

 

 

Total

 

 

2655999

 

 

(AS ON 30.09.2011)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

1.69

Directors or relatives of directors

 

98.31

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Packaging Materials.

 

 

Exports :

 

Products :

Packaging Material

Countries :

Kenya

 

 

Imports :

 

Products :

Raw Materials

Countries :

Dubai

 

 

Terms :

 

Selling :

L/C, Cash and Credit (30 days)

 

 

Purchasing :

L/C, Cash and Credit (30 days)

 

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Cap Seals and Liners

PCS

Not Applicable

8000000

3677994

 

 

 

 

 

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

·         Dena Bank,

Maheshwari Udyan Branch, 487-A, Vora Bhuvan, Matunga (C.R), Mumbai - 400019, Maharashtra, India

 

·         Saraswat Co-operative Bank

Matunga East Branch, Mumbai, Maharashtra, India

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

Dena Bank Cash Credit Facilities

21.048

17.939

Dena Bank Foreign Bill Purchase Facilities

0.705

--

Dena Bank Packing Credit Facilities

0.925

2.698

Dena Bank Term Loan Facilities

(Secured on Equitable Mortgage of Land and Building letter of Continuity Security, Hypothecation of Stock and Book Debts Plant and Machinery as collateral Security, Personal Guarantee by a director)

14.855

18.582

 

 

 

Total

 

37.533

39.219

 

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

Loans From Directors

33.288

24.169

Loans from Shareholders

10.005

8.000

Sales Tax Deferral Loan

(Repayable within one year Rs.0.623 million)

1.518

2.142

 

 

 

Total

 

44.811

34.311

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Contrcator Nayak and Kishandwala

Chartered Accountants

Address :

1/B, 1st Floor, Pushpam, K D Road, Vile Parle (West), Mumbai – 400054, Maharashtra, India

PAN No.:

AACFC8587E

 

 

CAPITAL STRUCTURE

 

(AS ON 16.08.2011)

 

Authorised Capital : Rs.47.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.46.560 Millions

 

 

(AS ON 31.03.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2700000

Equity Shares

Rs.10/- each

Rs.27.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2655999

Equity Shares

Rs.10/- each

Rs.26.560 Millions

 

 

 

 

 

NOTE:

 

Of the above 2645999 Share have been issued for consideration other than cash pursuant to the court order for de merger dated 06th May 2005)

 

 

 


 

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

26.560

26.560

26.560

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

18.256

18.256

18.256

4] (Accumulated Losses)

(10.625)

(13.596)

(14.045)

NETWORTH

34.191

31.220

30.771

LOAN FUNDS

 

 

 

1] Secured Loans

37.533

39.219

38.830

2] Unsecured Loans

44.811

34.311

5.368

TOTAL BORROWING

82.344

73.530

44.198

DEFERRED TAX LIABILITIES

5.490

4.106

3.905

 

 

 

 

TOTAL

122.025

108.856

78.874

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

75.100

40.370

29.853

Capital work-in-progress

0.094

26.796

14.009

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

25.728
19.202
19.050

 

Sundry Debtors

28.609
27.061
22.327

 

Cash & Bank Balances

0.320
0.615
3.389

 

Other Current Assets

0.000
0.000
0.000

 

Loans & Advances

7.635
6.823
5.286

Total Current Assets

62.292

53.701

50.052

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

10.616
10.527

13.133

 

Other Current Liabilities

3.395
1.057
1.710

 

Provisions

1.450
0.427
0.197

Total Current Liabilities

15.461
12.011
15.040

Net Current Assets

46.831
41.690
35.012

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

122.025

108.856

78.874

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

132.169

109.756

100.715

 

 

Other Income

1.260

1.085

0.750

 

 

TOTAL                                     (A)

133.429

110.841

101.465

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Consumed

83.169

71.791

69.262

 

 

Payments to Employees

6.740

5.190

3.632

 

 

Manufacturing, Administrative and Selling Expenses

34.187

26.044

20.890

 

 

Increase/ Decrease in Stocks

(5.205)

(0.837)

0.715

 

 

TOTAL                                     (B)

118.891

102.188

94.499

 

 

 

 

 

Less

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

14.538

8.653

6.966

 

 

 

 

 

Less

INTEREST & FINANCIAL EXPENSES                 (D)

5.927

3.307

2.142

 

 

 

 

 

 

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

8.611

5.346

4.824

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.169

3.435

2.936

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

4.442

1.911

1.888

 

 

 

 

 

Less

TAX                                                                  (H)

1.471

0.202

0.679

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.971

1.709

1.209

 

 

 

 

 

Less

Sales Tax deferral for earlier years

--

(1.260)

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(13.596)

(14.045)

(15.254)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(10.625)

(13.596)

(14.045)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

36.076

30.883

34.971

 

TOTAL EARNINGS

36.076

30.883

34.971

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

27.586

30.298

38.460

 

 

Consumable and Stores

0.182

0.117

0.236

 

 

Trading Goods

0.283

10.262

7.657

 

TOTAL IMPORTS

28.051

40.677

46.353

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.12

0.17

0.46

 

 

Expected Sales (2011-12): Rs.160.000 Millions

 

The above information has been parted by Mr. Thakur

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

2.23
1.54
1.19

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

3.36
1.74
1.87

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

3.23
2.03
2.36

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.13
0.06
0.06

 

 

 
 
 

Debt Equity Ratio

(Total Liability/Networth)

 

2.86
2.74
1.93

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

4.03
4.47
3.33

 


 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2011

 

31.03.2010

31.03.2009

 

(Rs. In Millions)

 

 

 

 

Sundry Creditors – Due to Micro and Small Enterprises

0.000

0.000

0.000

Sundry Creditors – Due to others

10.616

10.527

13.133

 

 

 

 

Total

 

10.616

10.527

13.133

 

 

 

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

-----

 

OPERATIONS:

 

The company reported gross sales of Rs.143.193 Millions and Net Sales of Rs.138.635 Millions a net Growth of 24% over the corresponding year 2009-10 and after making provisions for all the expenses, the profit before depreciation and Interests is rs.14.539 Millions and achieved a net profit for the year before Tax is Rs.4.448 Millions a jump of Over 32% over the corresponding year 2009-10 and after provision of all Taxes is Rs.2.971 Millions.

 

 

 

CONTINGENT LIABILITIES IN RESPECT OF:

 

Particulars

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

 

 

 

Capital Commitments for machinery

0.203

1.586

Against which advances paid

0.203

1.085

Capital Commitments against building

0.000

0.182

Against which advances paid

0.000

0.059

Capital Commitments against Furniture

0.000

0.031

 

 

FORM 8:

 

Corporate identity number of the company

U25202MH1999PTC119514

Name of the company

VORA PACKAGING PRIVATE LIMITED

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

467-A, Vora Bhavan, Opposite Maheshwari Udyan, King Circle, Mumbai – 400 019, Maharashtra, India

E-Mail: pankaj@vorapack.com

This form is for

Modification of charge

Charge identification number of the modified 

10316282

Type of charge

Book Debts

Movable Property

Floating Charge

Particular of charge holder

The Saraswat Co-operative Bank Limited

Matunga East Branch, Pioneer High School Building, Telang Road, Matunga (East) (CR), Mumbai – 400019, Maharashtra, India 

E-Mail: njbhatia@rediffmail.com

Nature of description of the instrument creating or modifying the charge

Agreement of Hypothecation of Movable Property for L/C on D/A basis

Date of instrument Creating the charge

04.11.2011

Amount secured by the charge

Rs.65.000 millions

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

Rate of Interest:

Nil

 

Terms of Repayment:

On demand

 

Margin:

100%

 

Extent and Operation of the charge:

Cash credit: Rs 41.500 Millions (existing)

Term loan: Rs 13.500 Millions (existing)

L/: Rs 10.000 Millions ( new)

 

The immovable property at  factory land and building situated at plot no G 27 and 27 (P) MIDC Industrial Area, Tarapur, Taluka Palghar, Dist Thane continues to be  collateral security for CC, PC, LC, term loan and corporate loan upto a limit of Rs 44.600 Millions

 

Short particulars of the property charged

Hypothecation of all documents of title goods, goods under L/C, tangible movable property(both present and future)belonging to the borrower and lying and being at the borrowers place of business at factory land and building situated at plot no G 27 and 27(P) MIDC Industrial Area, Tarapur, Taluka Palghar, Dist Thane  or wherever else the same maybe.

 

Particulars of the present modification 

L/C limit of Rs.10.000 Millions granted. Overall limit secured is enhanced to Rs 65.000 Millions (Cash credit: Rs.41.500 Millions, Term loan: Rs13.500 Millions, L/: Rs 10.000 Millions)

 

 

 

FIXED ASSETS

 

·         Land – Leasehold

·         Factory Building

·         Plant and Machinery

·         Moulds, Tools and Dies

·         Generator Set

·         Electric Installations

·         Computer Equipment

·         Furniture and Fixture

·         Factory Equipment

·         Office Equipment

·         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.49.15

UK Pound

1

Rs.78.25

Euro

1

Rs.65.57

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

 

26

 

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.