1.Summary Information
|
|
|
Country |
|
|
Company Name |
VIRGO POLYMERS
INDIA LIMITED |
Principal Name 1 |
Mr. Ram Awtar Ramsisaria |
|
Status |
Moderate |
Principal Name 2 |
Mr. Vivek Ramsisaria |
|
|
|
Registration # |
18-011622 |
|
Street Address |
A1–A, MMDA
Industrial Complex, Maraimalai Nagar Chennai – 603209, Tamilnadu, India |
||
|
Established Date |
05.03.1985 |
SIC Code |
-- |
|
Telephone# |
91-44-27452716 |
Business Style 1 |
Manufacture |
|
Fax # |
Not Available |
Business Style 2 |
- |
|
Homepage |
Product Name 1 |
Top Filling Pattern |
|
|
# of employees |
Not Available |
Product Name 2 |
Bottom discharge pattern |
|
Paid up capital |
Rs.33,361,000/- |
Product Name 3 |
Bag Pattern |
|
Shareholders |
Nationalised or other banks – 4.41% Mutual fund - 1.86% Bodies corporate - 0.09 Directors or
relatives of Directors - 56.09% Other - 37.55% |
Banking |
State Bank of India |
|
Public Limited Corp. |
Yes |
Business Period |
27 Years |
|
IPO |
Yes |
International Ins. |
- |
|
Public |
Yes |
Rating |
B (28) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
159,067,000 |
Current Liabilities |
107,422,000 |
|
Inventories |
128,956,000 |
Long-term Liabilities |
110,689,000 |
|
Fixed Assets |
75,652,000 |
Other Liabilities |
20,288,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
238,399,000 |
|
Invest& other Assets |
0,000 |
Retained Earnings |
91,915,000 |
|
|
|
Net Worth |
125,276,000 |
|
Total Assets |
363,675,000 |
Total Liab. & Equity |
363,675,000 |
|
Total Assets (Previous Year) |
378,694,000 |
|
|
|
P/L Statement as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Sales |
548,018,000 |
Net Profit |
2,469,000 |
|
Sales(Previous yr) |
625,016,000 |
Net Profit(Prev.yr) |
7,603,000 |
MIRA INFORM REPORT
|
Report Date : |
09.05.2011 |
IDENTIFICATION DETAILS
|
Name : |
VIRGO POLYMERS INDIA LIMITED |
|
|
|
|
Registered
Office : |
A1–A, MMDA Industrial Complex, Maraimalai Nagar Chennai – 603209,
Tamilnadu |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on)
: |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
05.03.1985 |
|
|
|
|
Com. Reg. No.: |
18-011622 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 33.361 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
L25200TN1985PLC011622 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHEV06416E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACV8490Q |
|
|
|
|
Legal Form : |
A Public Limited Liability company. The company’s Share are Listed on
the Stock Exchange. |
|
|
|
|
Line of Business
: |
Manufacturing PP Woven fabric. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 500000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There is some
dip in the turnover and profitability of the company. However, Trade
relations are reported as fair. Business is active. Payments are reported to
be slow but correct. The company can be considered for business dealing with same caution. |
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 : |
A1–A, MMDA Industrial Complex, Maraimalai Nagar Chennai – 603209,
Tamilnadu, India |
|
Tel. No.: |
91-44-27452716 |
|
Mobile No.: |
91-9003048800 (Mr. Vivek Ramsisariya) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 28.09.2011
|
Name : |
Mr. Ram Awtar Ramsisaria |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
CF – 336, Sector – 1, Salt Lake City, Kolkata – 700064, West, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.08.1953 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.05.2000 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00568495 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vivek Ramsisaria |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A1–A, MMDA Industrial Complex, Maraimalai Nagar Chennai – 603209,
Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.01.1982 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.01.2008 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01942187 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Varun Ramsisaria |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A1–A, MMDA Industrial Complex, Maraimalai Nagar Kanchipuram District
Chennai – 603209, Tamilnadu, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.09.1984 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.08.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01107837 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sunil Saraf |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
37/12-1, Archana Complex 4th Cross, Lalbagh Road, Bangalore
– 560027, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.06.1976 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.08.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00388423 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mahesh Bohra |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
414/5, Residency, 2nd Floor, 4th Cross, Wilson
Garden, Bangalore – 560027, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.02.1979 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.08.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00186163 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Alok Sethia |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
37/12-1, Archana Complex 4th Cross, Lalbagh Road, Bangalore
– 560027, Karnataka, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.06.1971 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.11.2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01501035 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Mukesh Agarwal |
|
Designation : |
Marketing Executive |
|
Mobile No.: |
91-9003048803 |
|
Email : |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 08.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Apple Mutual Fund A/C |
|
63200 |
|
Unique Packaging Limited |
|
60000 |
|
Avindrai Ramanlal |
|
80000 |
|
Govind Rupchand Gumani |
|
30000 |
|
Sai Aditya PTE Limited |
|
180000 |
|
Arundhathi Allathoor |
|
15000 |
|
The Lakshmi Vilas Bank |
|
150000 |
|
Shah Ankit |
|
1000 |
|
Shah Bhavesh |
|
1000 |
|
Shahanita Prakash |
|
1000 |
|
Shah Bhavana Ugamraj |
|
1000 |
|
Shah Ugamraj Pukhraj |
|
1000 |
|
Naranbhai Parikh |
|
200 |
|
Urmila Dinesh Patel |
|
400 |
|
Hansa Jitender Patel |
|
200 |
|
Suresh Chinubhai |
|
200 |
|
Shah Amit Ugamraj |
|
1000 |
|
Falguni Chudasama |
|
200 |
|
Surilhasmukh |
|
200 |
|
Rukmani H Keswani |
|
200 |
|
Ashwin Soni |
|
200 |
|
Ramesh Chandra |
|
200 |
|
Anila Ramesh Chandra |
|
200 |
|
Shah Vikram |
|
900 |
|
Kamala Devi Ugamraj |
|
1000 |
As on 28.09.2011
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Nationalised or other banks |
4.41 |
|
Mutual funds |
1.86 |
|
Bodies corporate |
0.09 |
|
Directors or relatives of Directors |
56.09 |
|
Other |
37.55 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing PP Woven fabric. |
||||
|
|
|
||||
|
Products : |
·
Top Filling Pattern ·
Bottom discharge pattern ·
Lifting Loop pattern ·
Bag Pattern
As
on (31.03.2011)
|
PRODUCTION STATUS
|
Capacity |
Mt Per annum (2009-2010) |
|
Installed Capacity |
4200 Tons/ Annum |
|
Utilized Capacity |
3005 Tons/ Annum |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
State Bank of India (SMC), No.97(Old No.136), Railway Parallel Road,
Kumarapark West, Bangalore – 560020, Karnataka, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Venkat and Rangaa Chartered Accountants |
|
Address : |
12, Krishnapuri, second Street, Raja Anamalai Puram, Chennai – 600028,
Tamilnadu, India |
|
PAN.: |
AADFV1008N |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
6000000 |
Equity Shares |
Rs.10/- each |
Rs.60.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3400000 |
Equity Shares |
Rs.10/- each |
Rs.34.000
Millions |
|
|
Less Calls in Arrears |
|
Rs.0.639
Million |
|
|
Total |
|
Rs.33.361 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 |
33.361 |
33.361 |
33.361 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
91.915 |
89.446 |
81.843 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
125.276 |
122.807 |
115.204 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
40.389 |
38.368 |
32.256 |
|
|
2] Unsecured Loans |
70.300 |
90.025 |
90.340 |
|
|
TOTAL BORROWING |
110.689 |
128.393 |
122.596 |
|
|
DEFERRED TAX LIABILITIES |
17.748 |
21.253 |
18.006 |
|
|
|
|
|
|
|
|
TOTAL |
253.713 |
272.453 |
255.806 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
75.652 |
79.256 |
91.121 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
128.956
|
134.660 |
82.217 |
|
|
Sundry Debtors |
40.600
|
52.376 |
59.197 |
|
|
Cash & Bank Balances |
10.120
|
13.622 |
0.962 |
|
|
Other Current Assets |
68.668
|
72.798 |
92.078 |
|
|
Loans & Advances |
39.679
|
25.982 |
19.579 |
|
Total
Current Assets |
288.023
|
299.438 |
254.033 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
83.700
|
95.504 |
82.493 |
|
|
Other Current Liabilities |
23.722
|
8.429 |
2.746 |
|
|
Provisions |
2.540
|
2.308 |
1.109 |
|
Total
Current Liabilities |
109.962
|
106.241 |
86.348 |
|
|
Net Current Assets |
178.061
|
193.197 |
167.685 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
253.713 |
272.453 |
255.806 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Operating Revenue |
548.018 |
625.016 |
555.725 |
|
|
|
Other Income |
17.571 |
39.176 |
36.789 |
|
|
|
TOTAL (A) |
565.589 |
664.192 |
592.514 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption Material changes inventories |
443.980 |
543.130 |
|
|
|
|
Manufacturing service cost |
52.593 |
30.565 |
550.145 |
|
|
|
Employee related expenses |
10.677 |
10.041 |
|
|
|
|
Administrative expenses |
35.249 |
26.600 |
|
|
|
|
TOTAL (B) |
542.499 |
610.336 |
550.145 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
23.090 |
53.856 |
42.369 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
12.990 |
34.239 |
25.293 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
10.100 |
19.617 |
16.976 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
7.544 |
7.835 |
8.285 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
2.556 |
11.782 |
8.791 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
0.087 |
4.179 |
0.824 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
2.469 |
7.603 |
7.967 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.000 |
0.000 |
34.859 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
52.899 |
50.430 |
42.827 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
281.983 |
179.303 |
NA |
|
|
TOTAL EARNINGS |
281.983 |
179.303 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.74 |
NA |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.44
|
1.14 |
1.34 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.47
|
1.89 |
1.58 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.70
|
3.11 |
2.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.02
|
0.09 |
0.08 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.76
|
1.91 |
1.81 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.62
|
2.82 |
2.94 |
LOCAL AGENCY FURTHER INFORMATION
|
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 |
No |
|
5) Type of Business |
Yes |
|
6) Line of Business• |
Yes |
|
7) Promoter’s background |
Yes |
|
8) No. of employees |
No |
|
9) Name of person contacted |
No |
|
10) Designation of contact person |
No |
|
11) Turnover of firm for last three years |
No |
|
12) Profitability for last three years |
Yes |
|
13) Reasons for variation <> 20% |
-- |
|
14) Estimation for coming financial year |
No |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
No |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
No |
|
20) Export / Import details (if applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
Yes |
|
25) Conduct of the banking account |
-- |
|
26) Buyer visit details |
-- |
|
27) Financials, if provided |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
PERFORMANCE
Directors are to be inform that the company
Turnover has decreased by 11.15%when compared to last year. This year the
company has planned to improve the volume to compensate the decline in margin. The
company in order to increase the capacity, is working on project to increase
the capacity is minimum operational cost towards capital investment anticipated
for this purpose, the company is not proposing payment of any dividend this
year.
Bankers Charges
Report as per Registry
|
Corporate
identity number of the company |
L25200TN1985PLC011622 |
|
Name of the
company |
VIRGO POLYMERS
INDIA LIMITED |
|
Address of the
registered office or of the principal place of business in |
New No.10 (Old
No.34)Arunachalam Road, Saligramam, Chennai – 600093, Tamil Nadu, India |
|
This form is for |
Modification of charge |
|
Charge
identification (ID) number of the charge to be modified |
90308091 |
|
Type of charge |
· Immovable property · Book debts ·
Movable property (not being pledge) ·
Other Stock, Receivables, Bills Discounted & Other CA |
|
Particular of
charge holder |
State Bank of India (SMC), No.97(Old No.136), Railway Parallel Road, Kumarapark
West, Bangalore – 560020, Karnataka, India Email: aditi.tachhoya@sbi.co.in |
|
Nature of
instrument creating charge |
Form C.2-A
Supplemental Agreement of Hypothecation of Goods & Assets for increase in
the overall Limit Form C-5, Letter
regarding the grant of individual limits within the overall limit. Form C-10 |
|
Date of
instrument Creating the charge |
04.05.2011 |
|
Amount secured by
the charge |
Rs. 165.500
Millions |
|
Brief of the principal
terms an conditions and extent and operation of the charge |
Rate of Interest CC: 4.75% above
base rate rising & falling therewith at monthly rests. EPC/PCFC: As per
applicable Scheme FBD/EBR: At
standard rates (RBI/SBI directives) Term Loan: 5.25%
above base rate. Terms of Repayment CC: on Demand Term Loan: As per
Repayment Schedule. Margin CC: 25% LC & BG: 10% Extent and
Operation of the charge Hypothecation of
entire Raw material, Spares, SIP, FG, Book Debts, Receivables and other current
assets, Term Loan Secured by Plant & Machinery to be purchased out of
proposed Term Loan,First charge over plant & Machinery and further charge
on collateral securities as given below to the extent of Rs.165.500 Millions
(CC Rs.50.000, Term Loan:Rs.10.000 Millions LC:Rs.87.500 Millions , BG:
Rs.10.000 Millions and Forward Contract: RS.8.000 Millions). Others 1) Personal
Guarantee of the Directors as ·
Mr
Vivek Ramsisaria ·
Mr
Chandra Prakash Ramsisaria ·
Mr
Ramawtar Ramsisaria 2) Corporate
Guarantee of M/s Bhavani Polymers Private Limited |
|
Short particulars
of the property or asset(s) charged (including complete address and location
of the property) |
1) EM of
Company's land & factory building on Plot No. C-44, at SIDCO Indl.
Complex, Maraimalainagar, situated in S. No. 360, part of Ninakarai Village,
Chengalput Tq., Tamilnadu. 2) EM of
Comapany's Land & Factory building on Plot No. A-1A at SIDCO Industrial
Complex at M M Nagar, Chennai. 3) EM on
immovable. properties belonging to M/s. Bhavani Polymers private limited
situated at Plot No. B-33, B-34,at SIDCO Indl. Complex, Maraimalainagar, Land
measuring 18,000 Sft with built up area of 17,100 Sft |
|
Particulars of
the present modification |
The Limits Revised
from Rs.168.200 Millions to Rs. 165.500 Millions |
Websites Details:
PROFILE
· A Professionally managed Public Limited Co., with combined expertise of 35 years in this field.
· What commenced as 350 MT/annum capacity unit is now state of art plant, manufacturing 4200 MT/annum.
· From PP woven sacks diversified to FIBCs and Jumbo bags.
· Product certified by stringent standards of LABORDATA of Germany and NATIONAL ENGINEERING LABORATORY of U.K.
· First in India to introduce Sulzer Ruti Technology for manufacturing PP Woven fabric.
· Capable of producing both UV Stabilized Polypropylene Circular Woven Fabrics and UV Stabilized Polypropylene Flat Woven Fabrics.
· In house coating and LDPE liner extrusion facility.
· Can meet any specific FIBC requirement.
· Has present production capacity for 4 million FIBCs and 20 million PP woven sacks per annum.
· Has reputed overseas clients in Europe, Africa, Australia, America and Gulf Countries
MANUFACTURING PROCESS
Manufacturing FIBCs involves various types of key steps along with our skilled operation performed. Here in this process the PP granuels which is the basic raw material is being converted in to a FIBC after undergoing various lines of process. The total process involved are of 11 steps. The brief note is being below mentioned regarding each and every step.
· Step 1 - Extrusion :
Here the virgin PP granules are being melted and made as tapes which are wound in bobbins of required size. This is the first stage of process which determines the tensile strength of the tape.
·
Step 2 -
Weaving :
Extruded tape bobbins will be loaded in the Circular weaving machine or Flat weaving machine. Here the tapes will be woven to fabric of required specification and will be would in roll form. These fabrics will become the body fabric of the FIBC.
·
Step 3 -
Optional Step :
Polypropylene fabric is being coated for making the fabric moisture proof. This is optional process as per the requirement of the customer.
·
Step 4 -
Cutting :
The woven Polypropylene fabric in rolls will be fed in the automatic cutting machine and will be cut in to cut bit of required size. This Automatic process is adopted to get better accuracy in cut size.
·
Step 5 -
Printing :
The cut bit that is the body fabric will be fed in to the heavy duty printing machine to make the printing impression on the fabric. We are equipped with heavy duty printing machine, which gives the best impression with maximum of three colours.
·
Step 6 -
Webbing :
Heavier Polypropylene Tapes are woven in to webbing which forms the lifting loop of the Jumbo bag.
·
Step 7 -
Sewing Unit :
Here all the components used to manufacture Jumbo bags are brought together along with the printed body fabric. All the gathered parts are assembled to a Jumbo bag by highly skilled labours under the supervision of technically qualified supervisors.
·
Step 8 -
Inspection :
Here each and every bag we manufacture will be inspected by a technically qualified person from the quality control department to ensure that each and every bag delivered from Virgo is of good quality.
·
Step 9 -
Burst Test :
Random bags will be selected from a particular lot and will be tested in the testing ring to ensure the Safe Working Load of the bag is achieved. Generally this test is conducted with the sample bag before commencing the production. But after completion of the production also, random samples are taken for burst test to ensure the Safe Working Load.
· Step 10 - Packing / Bailing :
Here the bags which has been produced will be compressed with the help of the bale press and neatly packed as per the requirement of the customers.
·
Step 11 -
Storage :
Once the bag is baled, it will be immediately shifted to a clean storage room, from where the dispatches are effected.
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.52.86 |
|
|
1 |
Rs.86.44 |
|
Euro |
1 |
Rs.68.81 |
INFORMATION DETAILS
|
Report Prepared
by : |
DPK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
28 |
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.