|
Report Date : |
31.03.2012 |
IDENTIFICATION DETAILS
|
Name : |
PASHUPATI POLYTEX PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
11, Saket Nagar Colony, Near Chandra Petrol Pump, P.O. Gorakhnath,
Gorakhpur – 273015, Uttar Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
22.06.2009 |
|
|
|
|
Com. Reg. No.: |
20-037647 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.132.843 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U37100UP2009PTC037647 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
ALDP01601F |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAFCP0864M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Pet Cycle Fibers. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (32) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 560000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively new company having moderate track. The company
has been successful in wiping off the accumulated losses of previous year.
Trade relations are reported as fair. Business is active. Payments are
reported to be slow but correct. The company can be considered for business dealings with some
cautions. |
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) |
|
|
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 : |
11, Saket Nagar Colony, Near Chandra Petrol Pump, P.O. Gorakhnath,
Gorakhpur – 273015, Uttar Pradesh, India |
|
Tel. No.: |
91-5947-272038 |
|
Fax No.: |
91-5947-270556 |
|
E-Mail : |
|
|
|
|
|
Factory : |
Gram Hariyawala, Near Primary School, |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Bankey Bihari Goenka |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
11 Saket Nagar Colony, Near Chandra Petrol Pump, P. O. Gorakhnath,
Uttar Pradesh-273015, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
24.04.1974 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.06.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00578617 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vishnu Prakash Goenka |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
11 Saket Nagar Colony, Near Chandra Petrol Pump, P. O. Gorakhnath,
Uttar Pradesh-273015, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.01.1950 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.06.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00578746 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Shakti Kumar Golyan |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Biratnagar-17, Rani, Morang-56600 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.07.1979 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.06.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01804930 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Vishnu Prakash Goenka |
|
5000 |
|
Krishna Murari Goenka HUF |
|
100 |
|
Pallavi Goenka |
|
100 |
|
Vishnu Prakash Goenka HUF |
|
100 |
|
Manisha Goenka |
|
100 |
|
Hari Prasad Goenka (HUF) |
|
100 |
|
Prabha Devi Goenka |
|
100 |
|
Trend Suppliers Private Limited, India |
|
3250000 |
|
Akansha Tie-up Private Limited, India |
|
542500 |
|
Bankey Bihari Goenka |
|
5000 |
|
Star Galaxy Enterprises Limited, Tortola |
|
3581965 |
|
Ashok Tubes Private Limited, India |
|
1010000 |
|
Dalia Bartar Private Limited, India |
|
4889000 |
|
Bankey Bihari Goenka (HUF) |
|
100 |
|
Krishna Murari Goenka |
|
100 |
|
Total |
|
13284265 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2011
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
26.96 |
|
Bodies corporate |
72.95 |
|
Directors or relatives of Directors |
0.09 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Pet Cycle Fibers. |
||||
|
|
|
||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
Canara Bank, |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Anoop Agarwal and Company Chartered Accountants |
|
Address : |
14-Saket Nagar, Lachhipur, Gorakhnath, Gorakhpur, India |
|
PAN.: |
AADFA8445Q |
|
|
|
|
Related Party: |
Pashupati Laminators Private Limited |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
17000000 |
Equity Shares |
Rs.10/- each |
Rs.170.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
13284265 |
Equity Shares |
Rs.10/- each |
Rs.132.843 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
132.843 |
96.445 |
|
|
2] Share Application Money |
|
0.000 |
19.172 |
|
|
3] Reserves & Surplus |
|
6.736 |
(9.655) |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
139.579 |
105.962 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
285.731 |
195.070 |
|
|
2] Unsecured Loans |
|
20.908 |
0.000 |
|
|
TOTAL BORROWING |
|
306.639 |
195.070 |
|
|
DEFERRED TAX LIABILITIES |
|
15.454 |
9.397 |
|
|
|
|
|
|
|
|
TOTAL |
|
461.672 |
310.429 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
321.645 |
281.127 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
69.108 |
38.603 |
|
|
Sundry Debtors |
|
74.049 |
0.082 |
|
|
Cash & Bank Balances |
|
4.270 |
0.715 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
17.895 |
7.438 |
|
Total
Current Assets |
|
165.322 |
46.838 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
10.141 |
14.967 |
|
|
Other Current Liabilities |
|
15.834 |
3.168 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
25.975 |
18.135 |
|
|
Net Current Assets |
|
139.347 |
28.703 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.680 |
0.599 |
|
|
|
|
|
|
|
|
TOTAL |
|
461.672 |
310.429 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
|
|
|
|
|
|
|
|
TURNOVER |
|
831.128 |
0.089 |
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
75.768 |
0.129 |
|
|
|
|
|
|
|
|
FINANCIAL
EXPENSES |
|
30.448 |
0.190 |
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
45.320 |
(0.061) |
|
|
|
|
|
|
|
|
DEPRECIATION/
AMORTISATION |
|
22.871 |
0.198 |
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
22.449 |
(0.258) |
|
|
|
|
|
|
|
|
TAX |
|
NA |
9.397 |
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
NA |
(9.655) |
|
|
|
|
|
|
|
|
Earnings Per Share
(Rs.) |
|
NA |
-- |
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2011 |
31.03.2010 |
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
4.61 |
0.08 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.16 |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.38 |
2.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
6.36 |
2.58 |
LOCAL AGENCY FURTHER INFORMATION
PERFORMANCE OF THE
COMPANY
During F.Y.2010-2011
the company has achieved the turnover of Rs.831.128 Millions a Cash Profit of
Rs.45.320 Millions. However it is expected that the performance will improve in
the coming years.
During the year
the company Produced Polyester Staple Fiber and Non Woven Fiber.
The company's
business strategy continues to focus on growth in the niche areas of its core
activities, the top priority being up gradation of technology and improvement
in quality and productivity, resulting in your company to be one of the
bigÂgest Non-Woven Fiber and Polyester Staple Fiber manufacturer in Southern
Uttrakhand.
FIXED ASSETS
·
Land
·
Factory building
·
Office equipments
·
Computer
·
Furniture fixtures
·
Motor vehicles
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.51.16 |
|
|
1 |
Rs.81.80 |
|
Euro |
1 |
Rs.68.34 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
32 |
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.