MIRA INFORM REPORT

 

 

Report Date :

03.03.2012

 

IDENTIFICATION DETAILS

 

Name :

VINAY WIRE AND POLY PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

16/40, Civil Lines, Kanpur – 208001, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

28.01.1999

 

 

Com. Reg. No.:

20-24161

 

 

Capital Investment / Paid-up Capital :

Rs.16.088 Millions

 

 

CIN No.:

[Company Identification No.]

U27104UP1999PTC024161

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

KNPV00107C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Plastic Films

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 430000

 

 

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.

 

 

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

 

 

LOCATIONS

 

Registered Office :

16/40, Civil Lines, Kanpur – 208001, Uttar Pradesh, India

Tel. No.:

91-512-2305586 / 3091324 / 2304275

Fax No. :

91-512-2304275

E-Mail :

s_kumarcs@sify.com

wpppl@yahoo.com

info@vinaypolyfilms.com

sachinpurwar_ca@yahoo.com

Website :

http://www.vinaypolyfilms.com

Area :

500 sq. yards

Locations :

Owned

 

 

Factory 1:

B -4, Site – II, USIDC Industrial Area, Rania, Kanpur – 209115, Uttar Pradesh, India

 

 

Factory 2:

C – 2 to C – 5, Site – II, USIDC Industrial Area, Rahia, Kanpur, Dehat, Uttar Pradesh, India

 

 

Factory 3:

R. S. No.1366 and 1368 of Virangram, Near Belapir Dargahi, Old Ahmedabad Highway, Viramgram – 382150, Gujarat, India

 

 

DIRECTORS

 

(AS ON 30.09.2011)

 

Name :

Mr. Brijesh Kanodia

Designation :

Managing Director

Address :

26/21, Birhana Road, Kanpur-208001, Uttar Pradesh, India

Date of Appointment :

28.01.1999

DIN No.:

00858299

 

 

Name :

Mr. Vinay Kanodia

Designation :

Director

Address :

26/21, Birhana Road, Kanpur-208001, Uttar Pradesh, India

Date of Birth/Age :

07.11.1974

Date of Appointment :

01.10.2006

DIN No.:

00868386

 

 

Name :

Mrs. Gayatri Devi Kanodia

Designation :

Director

Address :

26/21, Birhana Road, Kanpur-208001, Uttar Pradesh, India

Date of Appointment :

28.01.1999

DIN No.:

01221960

 

 

Name :

Mr. Chandra Narayan Malviya

Designation :

Director

Address :

LIG – 208, Barra – 7, Kanpur–208006, Uttar Pradesh, India

Date of Birth :

12.07.1979

Date of Appointment :

01.04.2008

DIN No.:

02083495

 

 

KEY EXECUTIVES

 

Name :

S. Kumar and Company

Designation :

Company Secretary

Address :

74/232, Dhankutt, Kanpur 208001

Tel. No. :

91-512-2319964

Mobile No. :

91-9839067735

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2011)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Brijesh Kanodia

 

152500

Gayatri Devi Kanodia

 

88500

Vinay Kanodia

 

88300

Sonali Kanodia

 

136250

Sweta Kanodia

 

65000

Brijesh Kanodia HUF

 

20000

Munni Devi

 

2000

Rajeev Kumar Pandey

 

6800

Anurag Mathur

 

15000

Prabhu N. Pandey

 

7000

Minaj

 

10000

Rajash Dixit

 

20000

Shree Sudarshan Casting [Private] Limited

 

60000

Veena Mercantiles Private Limited

 

80000

Varsha Trading Private Limited

 

60000

PNB Capital Trust Limited

 

145000

Jayoo Finance and Investments Limited

 

15000

Walter Merchandise [Private] Limited

 

5000

Deesha Tieup Private Limited, India

 

30000

Fitworth Distributors Private Limited, India

 

40000

Kokila Export Private Limited, India

 

40000

Lumax Mercantile Private Limited, India

 

40000

Midnight Agencies Private Limited, India

 

40000

Sahaj Tieup Private Limited, India

 

30000

Sai Baba Financial Private Limited, India

 

6000

S. P. Vinamay Private Limited, India

 

10000

Subham Commodities Private Limited, India

 

20000

Subh Labh Treading Private Limited, India

 

14000

Surpati Distributors Private Limited, India

 

20000

Top Line Finvest Private Limited, India

 

20000

Metropolitan Carriage and trading Company (Private) Limited, India

 

9000

Laskhmi Ashiana Makers (Private) Limited, India

 

12000

Ushodaya Marketing Private Limited, India

 

9000

Mukesh and Company, India

 

2200

Kanpur General Trading, India

 

2200

Sri Narsingh Infrastructure Private Limited

 

32000

Kiwi Dealers Private Limited

 

20000

Kaushal Holdings Private Limited

 

16000

Vaibhav Laxmi Vainya Private Limited

 

20000

Coronet Industries

 

50000

New Age Import Private Limited

 

114000

Annleela Vinimay Private Limited

 

28000

Balaji Indofin Private Limited

 

8000

Rani Sati Deal Trade Private Limited

 

80000

Vinay Kanodia HUF

 

3390

Krishnam Kanodia HUF

 

3390

Pari Kanodia HUF

 

3390

Aryaman Kanodia HUF

 

3390

Adya Kanodia HUF

 

3390

 

 

 

Total

 

 

1705700

 

 

(AS ON 30.09.2011)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Bodies corporate

 

59.98

Directors or relatives of directors

 

33.45

Other top fifty shareholders

 

6.57

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Plastic Films

 

 

Products :

Products Description

 

Item code No.

 

 

Poly Products

0001

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Ř         ICICI Bank

 

Ř       State Bank of India

Overseas Branch, 15/54-B, Civil Lines, Kanpur 208001, Uttar Pradesh, India

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

State Bank of India (FBWC)

80.176

72.428

Term Loan from:

 

 

Magma Sharchi Finance Limited (Vehicles Loan)

0.250

0.273

Bank SBI Term Loan A/c No. 30875896993

21.500

26.000

Electronica Finance Limited (Equipment Loan)

4.745

0.000

 

 

 

Total

 

106.671

98.701

 

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

From Directors, Relatives, Friends and Others

 

 

From director’s relatives and Related parties

10.844

8.057

Others (Differ Credit)

33.117

20.355

 

 

 

Total

 

43.961

28.412

 

 

 

Banking Relations :

--

 

 

Financial Institution :

·         Electronica Finance Limited

128/A, Plot No.3, Kailashchandra Apartments, Paud Road, Kothrud, Pune – 411038, Maharashtra, India

 

 

Auditors :

 

Name :

Bansal Gupta and Associates

Chartered Accountants

Address :

112/351, Swaroop Nagar, Kanpur – 208001, Uttra Pradesh, India

PAN No.:

AAJCS0930P

 

 

Associates/Subsidiaries :

Simone Plast Private Limited

U25206UP2003PTC027395

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1705700

Equity Share

Rs.10/- each

Rs.17.057 Millions

 

 

 

 

 

 

 

(AS ON 31.03.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1608750

Equity Share

Rs.10/- each

Rs.16.088 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

16.088

16.088

13.208

2] Share Application Money

10.617

8.122

0.922

3] Reserves & Surplus

80.703

76.148

62.302

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

107.408

100.358

76.432

LOAN FUNDS

 

 

 

1] Secured Loans

106.671

98.701

51.559

2] Unsecured Loans

43.961

28.412

47.232

TOTAL BORROWING

150.632

127.113

98.791

DEFERRED TAX LIABILITIES

11.658

9.357

0.000

 

 

 

 

TOTAL

269.698

236.828

175.223

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

130.711

112.296

57.372

Capital work-in-progress

0.000

0.000

18.588

 

 

 

 

INVESTMENT

5.737

7.216

1.174

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

85.640

43.068

37.006

 

Sundry Debtors

75.669

58.720

56.538

 

Cash & Bank Balances

15.520

7.913

19.085

 

Other Current Assets

12.332

10.530

1.957

 

Loans & Advances

19.927

29.058

15.475

Total Current Assets

209.088

149.289

130.061

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

69.954

25.364

25.504

 

Other Current Liabilities

4.270

3.859

1.612

 

Provisions

1.614

2.750

4.856

Total Current Liabilities

75.838

31.973

31.972

Net Current Assets

133.250

117.316

98.089

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

269.698

236.828

175.223

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income 

555.699

409.974

490.515

 

 

Other Income

 

 

1.484

 

 

TOTAL                                     (A)

555.699

409.974

491.999

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

527.034

383.935

467.012

 

 

 

 

 

Less

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

28.665

26.039

24.987

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

14.082

7.375

9.345

 

 

 

 

 

 

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

14.583

18.664

15.642

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.113

4.385

3.973

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

8.470

14.279

11.669

 

 

 

 

 

Less

TAX                                                                  (H)

4.015

11.953

2.502

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.455

2.326

9.167

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

NA

14.578

 

TOTAL EARNINGS

NA

NA

14.578

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

NA

93.198

 

 

Stores & Spares

NA

NA

1.062

 

TOTAL IMPORTS

NA

NA

94.260

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.77

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

0.80

0.57

1.86

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

2.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.49

5.46

6.23

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.14

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.11

1.59

1.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.75

4.67

4.07

 


 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATIONAL PERFORMANCE:

 

With due efforts of the company management, company was able to increase in the gross margin due to bulk import of plastic granules from the international market as the price in the international market were low as compared to the local market.

 

 

FORM 8

  

Corporate identity number of the company

U27104UP1999PTC024161

Name of the company

VINAY WIRE AND POLY PRODUCTS PRIVATE LIMITED

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

16/40 Civil Lines, Kanpur – 208001, Uttar Pradesh, India

s_kumarcs@sify.com

This Form is for

Modification of charge

Charge identification number of the charge to be modified

80023784

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Other: Fixed Assets and Current Assets

Particular of charge holder

State Bank of India

Address : Overseas Branch, 15/54-B, Civil Lines, Kanpur 208001, Uttar Pradesh, India

Email : v1maheshwari@rediffmail.com

Nature of description of the instrument creating or modifying the charge

(i) Arrangement Letter

(ii) Supplemental Agreement of loan cum hypothecation (SME-4)

(iii) Form -B

Date of instrument Creating the charge

14.01.2011

Amount secured by the charge

Rs.210.400 Millions

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

[a] Rate of Interest:

Cash Credit- Interest at the rate of 6.75% above Base Rate i.e. 14.35% per annum.

Term Loan- Interest at the rate of 7.50% above Base Rate i.e.15.10% per annum

 

[b] Terms of repayment :

Working Capital- Repayable on Demand.

Term Loan- As per existing repayable.

 

[c] Margin :

 25 percent on Raw materials (Imported / Indigenous)

25 percent on Stock in Process

25 percent on Finished Goods

40 percent on Domestic Receivables

15 percent on Letter of Credit

 

[d] Extent and operation of the charge :

The Company's properties are Hypothecated and mortgaged to secure credit facilities aggregating to Rs. 210.400 Millions granted by the Bank to the Borrowers:-

 

CC (stocks) Rs. 50.000* Millions

CC (B/D)     Rs. 32.500* Millions

Term Loan  Rs. 24.500 Millions

LC              Rs.100.000 Millions

CEL (FC)    Rs. 3.400**

         Total Rs.210.400 Millions

 

*Both way interchangeability between CC (Stocks) and CC (BD) to the extent of Rs.10.000.

 

**CEL of Rs.10.000 Millions corresponding to Forward Contract Notional limit of Rs.170.000 Millions

 

Short particulars of the property charged

Primary Security:-

 

(a) Hypothecation of entire current assets (present and future) of the Company including goods in transit and book debts.

 

(b) First charge on entire fixed assets of the company (excluding vehicle financed by other FIs) including Equitable mortgage of lease hold land measuring 11387 square meters at Survey No. 1366 and 1368 at Tehsil Viramgam, District Ahmedabad Gujrat and building constructed there.

 

Collateral Security:-

(a) Equitable mortgage of property at Plot No. C-2, C-3, C-4 and C-5, Industrial Area, Site-II, Rania, Kanpur Dehat, measuring 2638.42 square meters in the name of the Company.

 

(b) Equitable mortgage of property at Plot No. B-4, Industrial Area, Site-II, Rania, Kanpur Dehat, measuring 1239 square meters in the name of the Company.

 

(c) Extension of charge on the entire fixed assets of the Company (excluding vehicle financed by other FIs) Residual WDV value as on 31.03.2010 Rs.83.900 Millions.

 

(d) Lien on STDR of Rs.1.500 Millions.

 

(e) Corporate Guarantee of M/s Simone Plasts Private Limited, TNW: Rs.3.000 Millions as on 31.03.2009.

 

(f) Extension of charge on entire current assets of the company.

Date of latest modification prior to the present modification

30.06.2009

Particulars of the present modification 

The various credit facilities granted by the Bank has been enhanced from Rs. 145.000 Millions to Rs.210.400 Millions. Therefore, total amount of charge secured against hypothecation of entire current assets, stocks, book debts, plant and machinery etc has been enhanced from Rs. 145.000 Millions to Rs. 210.400 Millions.

 

 

FIXED ASSETS:

 

v       Land

v       Building

v       Plant and Machinery

v       Computers

v       Cars and Scooters

v       Commercial Vehicles

v       Office Furniture and Fixtures

 

 

 

 


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.49.35

UK Pound

1

Rs.78.68

Euro

1

Rs.65.63

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

48

 

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.