|
Report Date : |
07.03.2012 |
IDENTIFICATION DETAILS
|
Name : |
SAFEPROPACK LIMITED (w.e.f. 31.03.2010) |
|
|
|
|
Formerly Known
As : |
SAFEPROPACK PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No.1093, Plot No.3, At and Post Shiroli, Taluka Rajgurunagar,
District Pune – 410 505, , |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
09.07.2004 |
|
|
|
|
Com. Reg. No.: |
25-019493 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.1.800
millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25202PN2004PLC019493 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNES12074G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAICS2466B |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Protective Packing Material. |
|
|
|
|
No. of Employees
: |
16 (approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (30) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 21500 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Financial position
of the company is improving. The company has been successful in wiping off
the accumulated losses of the previous year. Trade relations are fair.
Business is active. Payments are reported to be slow but correct. The company can be considered for small 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. Rajendra |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-20-25560400 |
|
Date : |
06.03.2012 |
LOCATIONS
|
Registered Office/ Factory : |
Gat No.1093, Plot No.3, At and Post Shiroli, Taluka Rajgurunagar,
District Pune – 410 505, , |
|
Tel. No.: |
91-20-25560400 91-2135-224977 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As on 25.07.2011
|
Name : |
Mr. Rajendra Bhagirath Tapadia |
|
Designation : |
Director |
|
Address : |
Mauli Bunglow
No.1, |
|
Date of Birth/Age : |
06.10.1959 |
|
Date of Appointment : |
09.07.2004 |
|
DIN No.: |
00508894 |
|
|
|
|
Name : |
Mrs. Anjali Rajendra Tapadia |
|
Designation : |
Director |
|
Address : |
Mauli Bunglow
No.1, |
|
Date of Birth/Age : |
30.07.1962 |
|
Date of Appointment : |
09.07.2004 |
|
DIN No.: |
00508907 |
|
|
|
|
Name : |
Mr. Anup Rajendra Tapadia |
|
Designation : |
Director |
|
Address : |
Mauli Bunglow
No.1, |
|
Date of Birth/Age : |
28.03.1986 |
|
Date of Appointment : |
15.07.2010 |
|
DIN No.: |
02326410 |
KEY EXECUTIVES
|
Name : |
Mr. Rajendra |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 25.07.2011
|
Names of Shareholders |
|
No. of Shares |
|
Rajendra Bhagirath Tapadia |
|
138000 |
|
Anjali Rajendra Tapadia |
|
40000 |
|
Anup Rajendra Tapadia |
|
2000 |
|
Total |
|
180000 |
As on 25.07.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Protective Packing Material. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash and Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS (AS ON 31.03.2011)
a) Licensed
Capacity: Not applicable
b) Installed
Capacity: In the opinion of Management, in view of the wide range of products, having
different width, grammage etc, installed capacity cannot be ascertained.
c) Particulars of
production of Protective Packing Material (as certified by management)
|
Particulars |
2010-2011 Quantity
|
|
Production |
|
|
- Kgs. |
606805 |
|
- Nos. |
40926 |
GENERAL INFORMATION
|
Customers : |
Wholesalers and Retailers |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
16 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
State Bank of |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
Cash Credit – Rs.6.500 millions
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Patankar and Associates Chartered Accountants |
|
Address : |
Ameya 4, Anand Baug Society, 929 Navi Peth, Pune – 411 030, |
|
Income-tax
PAN of auditor or auditor's firm : |
AABFP8926B |
|
|
|
|
Enterprises over which Key Management Personnel has significant
influence : |
v
Safepack Industries Limited v
Art Blends Limited v
Art Enterprises |
CAPITAL STRUCTURE
As on 25.07.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
250000 |
Equity Shares |
Rs.10/- each |
Rs.2.500 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
180000 |
Equity Shares |
Rs.10/- each |
Rs.1.800
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 |
1.800 |
1.800 |
1.800 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
3.575 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
(0.199) |
(0.741) |
|
|
NETWORTH |
5.375 |
1.601 |
1.059 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
5.529 |
7.062 |
9.711 |
|
|
2] Unsecured Loans |
1.300 |
6.725 |
12.700 |
|
|
TOTAL BORROWING |
6.829 |
13.787 |
22.411 |
|
|
DEFERRED TAX LIABILITIES |
0.350 |
0.377 |
0.759 |
|
|
|
|
|
|
|
|
TOTAL |
12.554 |
15.765 |
24.229 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.134 |
1.318 |
10.496 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
14.085
|
11.583 |
9.299 |
|
|
Sundry Debtors |
1.374
|
2.726 |
4.629 |
|
|
Cash & Bank Balances |
1.008
|
0.944 |
0.843 |
|
|
Other Current Assets |
0.062
|
0.067 |
0.044 |
|
|
Loans & Advances |
3.499
|
3.523 |
1.937 |
|
Total
Current Assets |
20.028
|
18.843 |
16.752 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
5.819 |
2.908 |
2.978 |
|
|
Other Current Liabilities |
2.492
|
1.484 |
0.041 |
|
|
Provisions |
0.297
|
0.004 |
0.000 |
|
Total
Current Liabilities |
8.608
|
4.396 |
3.019 |
|
|
Net Current Assets |
11.420
|
14.447 |
13.733 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
12.554 |
15.765 |
24.229 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
43.178 |
27.113 |
13.980 |
|
|
|
Other Income |
1.187 |
1.634 |
0.417 |
|
|
|
TOTAL (A) |
44.365 |
28.747 |
14.397 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
(Increase)/ Decrease in stock |
(1.356) |
(3.575) |
0.614 |
|
|
|
Materials Consumed |
34.551 |
24.751 |
9.825 |
|
|
|
Manufacturing and Other Expenses |
6.876 |
5.226 |
3.857 |
|
|
|
TOTAL (B) |
40.071 |
26.402 |
14.296 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
4.294 |
2.345 |
0.101 |
|
|
|
|
|
|
|
|
|
Less |
INTEREST (D) |
0.649 |
0.828 |
1.107 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
3.645 |
1.517 |
(1.006) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.183 |
1.354 |
1.691 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
3.462 |
0.163 |
(2.697) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.013 |
(0.382) |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
3.449 |
0.545 |
(2.697) |
|
|
|
|
|
|
|
|
|
|
Add/ (Less) -
Taxation for earlier year |
|
|
|
|
|
|
a) Income Tax |
0.012 |
0.000 |
0.000 |
|
|
|
b) Fringe Benefit
Tax |
(0.006) |
0.000 |
0.000 |
|
|
|
c) MAT Credit
Entitlement |
0.320 |
(0.003) |
0.000 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(1.399) |
(1.941) |
0.756 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
2.376 |
(1.399) |
(1.941) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB Value of Exports |
43.177 |
25.590 |
13.098 |
|
|
|
Job Development Charges |
0.000 |
0.025 |
0.000 |
|
|
|
Other recoveries on Exports |
0.289 |
0.259 |
0.063 |
|
|
TOTAL EARNINGS |
43.466 |
25.874 |
13.161 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
4.507 |
2.957 |
2.696 |
|
|
TOTAL IMPORTS |
4.507 |
2.957 |
2.696 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
20.97 |
3.01 |
(14.99) |
|
Expected Sales (2011-2012): Rs.35.000 millions
The above information has been parted by Mr. Rajendra (Finance Manager).
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
7.77
|
1.90 |
(18.73) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
8.02
|
0.60 |
(19.29) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
16.36
|
0.81 |
(9.90) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.64
|
0.10 |
(2.55) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.87
|
11.36 |
24.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.33
|
4.29 |
5.55 |
LOCAL AGENCY FURTHER INFORMATION
Details of Sundry Creditors:
|
Particulars |
31.03.2011 (Rs. in millions) |
31.03.2010 (Rs. in millions) |
31.03.2009 (Rs. in millions) |
|
Sundry Creditors |
|
|
|
|
- Dues to Micro
and Small Enterprises |
0.000 |
0.000 |
0.000 |
|
- Others |
5.819 |
2.908 |
2.978 |
|
Total |
5.819 |
2.908 |
2.978 |
|
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 |
Yes |
|
5) Type of
Business |
Yes |
|
6) Line of
Business |
Yes |
|
7) Promoter’s
background |
-- |
|
8) No. of
employees |
Yes |
|
9) Name of person
contacted |
Yes |
|
10) Designation
of contact person |
Yes |
|
11) Turnover of firm
for last one year |
Yes |
|
12) Profitability
for last three years |
-- |
|
13) Reasons for
variation <> 20% |
-- |
|
14) Estimation
for coming financial year |
Yes |
|
15) Capital in
the business |
Yes |
|
16) Details of
sister concerns |
Yes |
|
17) Major
suppliers |
No |
|
18) Major
customers |
No |
|
19) Payments
terms |
Yes |
|
20) Export /
Import details (if applicable) |
-- |
|
21) Market
information |
-- |
|
22) Litigations
that the firm / promoter involved in |
-- |
|
23) Banking
Details |
Yes |
|
24) Banking
facility details |
Yes |
|
25) Conduct of
the banking account |
-- |
|
26) Buyer visit
details |
-- |
|
27) Financials,
if provided |
No |
|
28) Incorporation
details, if applicable |
-- |
|
29) Last accounts
filed at ROC |
-- |
|
30) Major Shareholders,
if available |
-- |
Note:
The registered office of the company has been shifted from Pride Kumar Senate, Building No.B-4, Unit No.303, Chatturshringi, Pune –
411 005, Maharashtra to the present address w.e.f. 01.12.2008.
REVIEW OF OPERATIONS:
The Company mainly
was established with a view to set up a Project for manufacturing of Special
Purpose Protective Packing Products basically for the purpose of Export Market.
The Company has also received the registration from Development Commissioner,
SEEPZ, Andheri, Mumbai for recognition of the Company as 100% EOU.
The Export Turnover
during the Year was Rs.43.178 millions as against Rs.27.112 millions of the
previous year. The Company earned the Profit for the year of Rs.3.449 millions
as against the Profit of Rs.0.545 million of the previous year.
CONTINGENT
LIABILITIES NOT PROVIDED FOR:
|
Particulars |
31.03.2011 (Rs. in
millions) |
|
Counter guarantee given to Bank |
0.150 |
|
|
|
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.50.03 |
|
|
1 |
Rs.79.32 |
|
Euro |
1 |
Rs.66.02 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
30 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.