MIRA
INFORM REPORT
|
Report Date : |
24.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
PLASTOCRAFT SANITARY INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
21B/71, West Punjabi Bagh, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
14.06.1994 |
|
|
|
|
Com. Reg. No.: |
059607 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.2.772 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U36900DL1994PTC059607 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELP06483B |
|
|
|
|
Legal Form : |
Private Limited Liability Company
|
|
|
|
|
Line of Business
: |
Manufacturer of Bathroom Fitting Accessories |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRAs Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 15656 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be low. 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 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.
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 : |
21B/71, West Punjabi Bagh, New Delhi 110026, India |
|
Mobile No.: |
91- 9810201676 (Mr. Surinder Abrol) |
|
E-Mail : |
|
|
|
|
|
Factory : |
B-59 Mayapuri Industrial Area Phase I Behind Mayapuri Police Stn, New
Delhi 110064, India |
|
Tel. No.: |
91-11-43594444 / 28115834 / 28115535 |
|
Fax No.: |
91-11-28116050 |
DIRECTORS
AS ON 30.09.2011
|
Name : |
Mr. Surinder Abrol |
|
Designation : |
Director |
|
Date of Birth/Age : |
18.11.1954 |
|
Date of Appointment : |
01.03.1998 |
|
|
|
|
Name : |
Mrs. Neeta Abrol |
|
Designation : |
Director |
|
Date of Birth/Age : |
01.03.1959 |
|
Date of Appointment : |
01.03.1998 |
|
|
|
|
Name : |
Mrs. Sangeeta Goswami |
|
Designation : |
Director |
|
Date of Birth/Age : |
13.10.1965 |
|
Date of Appointment : |
30.03.1998 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2011
|
Names of Shareholders |
No. of Shares |
|
Mr. Surinder Abrol |
202850 |
|
Mrs. Neeta Abrol |
69350 |
|
Mrs. Sangeeta Goswami |
5000 |
|
Total |
277200 |
AS ON 30.09.2011
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Directors or relatives of directors |
|
100.00 |
|
|
Total
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Bathroom Fitting Accessories |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
·
Lord Krishna Bank Limited, GF 02, Tower A, Global
Business Park, Mehrauli Gurgaon Road, DLF, Gurgaon 122002, Haryana,
India ·
Centurion
Bank of Punjab Limited, SCF-79, Sector -14, Gurgaon 122001, Haryana, India ·
HDFC
Bank ·
Standard Chartered Bank |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
Rs. In Millions
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Kumar Bhatia and Company Chartered Accountant |
|
Address : |
79, Vasant Enclave, Palam Marg, New Delhi 110057, India |
|
Tel. No.: |
91-11-26148076 / 26141630 |
|
Fax No.: |
91-11-26148122 |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs. 10 each |
Rs.5.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
277200 |
Equity Shares |
Rs. 10 each |
Rs.2.772 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 |
2.772 |
2.772 |
1.912 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
1.142 |
0.625 |
0.183 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.914 |
3.397 |
2.095 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
17.580 |
10.035 |
10.865 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.861 |
|
|
TOTAL BORROWING |
17.580 |
10.035 |
11.726 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
21.494 |
13.432 |
13.821 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.623 |
1.945 |
2.354 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.346 |
0.319 |
0.268 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
20.390
|
15.308 |
13.893 |
|
|
Sundry Debtors |
10.347
|
6.558 |
7.958 |
|
|
Cash & Bank Balances |
3.760
|
3.013 |
0.808 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
4.589
|
2.119 |
3.417 |
|
Total
Current Assets |
39.086
|
26.998 |
26.076 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
6.450
|
9.348 |
8.985 |
|
|
Other Current Liabilities |
12.665
|
5.153 |
4.890 |
|
|
Provisions |
0.485
|
1.377 |
1.062 |
|
Total
Current Liabilities |
19.600
|
15.878 |
14.937 |
|
|
Net Current Assets |
19.486
|
11.120 |
11.139 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.039 |
0.048 |
0.060 |
|
|
|
|
|
|
|
|
TOTAL |
21.494 |
13.432 |
13.821 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
41.781 |
38.126 |
45.739 |
|
|
|
Other Income |
0.142 |
0.632 |
1.071 |
|
|
|
TOTAL (A) |
41.923 |
38.758 |
46.810 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Selling and Distribution Expenses |
|
|
|
|
|
|
Office Expenses |
38.856 |
35.729 |
42.342 |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
38.856 |
35.729 |
42.342 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
3.067 |
3.029 |
4.468 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1.898 |
1.873 |
2.792 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
1.169 |
1.156 |
1.676 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
0.352 |
0.450 |
0.624 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
0.817 |
0.706 |
1.052 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.300 |
0.264 |
(0.121) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
0.517 |
0.442 |
1.173 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS BALANCE BROUGHT FORWARD |
0.625 |
0.183 |
(0.990) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
1.142 |
0.625 |
0.183 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.87 |
1.60 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.23
|
1.14 |
2.50 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.95
|
1.85 |
2.30 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.00
|
2.43 |
3.70 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20
|
0.20 |
0.50 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
9.49
|
7.62 |
12.72 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.99
|
1.70 |
1.74 |
LOCAL AGENCY FURTHER INFORMATION
PERFORMANCE REVIEW
During the year under review, the Company has achieved a total income of
Rs. 41.923 millions as against Rs. 38.758 millions in the previous year. The
net Profit of the Company is Rs. 0.489 million while said Profit of last year
was Rs.0.391 million. The Directors are endeavoring to get good business and
expect that the results shall be better in the next year.
FIXED ASSETS:
·
Vehicle
·
Building
·
Plant and Machinery
·
Computer
·
Scooter
·
Air Conditioner
·
Office Equipments
·
Fans
·
Bicycle
·
Dies
·
Refrigerator
·
Lab Equipments
FORM 8
|
Corporate
identity number of the company |
U36900DL1994PTC059607 |
|
Name of the
company |
PLASTOCRAFT SANITARY INDIA PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
21B/71, West Punjabi Bagh, New Delhi 110026, India |
|
This form is for |
Creation of
charge |
|
Type of charge |
Immovable
property |
|
Particular of
charge holder |
Centurion Bank of
Punjab Limited, SCF-79, Sector -14, Gurgaon 122001, Haryana, India Email: virendradel@gmail.com |
|
Nature of
instrument creating charge |
Confirmatory
Letter |
|
Date of
instrument Creating the charge |
15.01.2008 |
|
Amount secured by
the charge |
Rs. 10.500
millions |
|
Brief of the principal
terms an conditions and extent and operation of the charge |
Extent and operation of the charge 100 percent. Other The said charge
is mortgage to collaterally secure following credit facilities granted by
bank to the company:- 1.) Cash
Credit - Rs.3.500 millions 2.) Over
Draft(against FDR) -Rs.7.000 millions Total
-Rs.10.500 millions |
|
Short particulars
of the property charged (Including location of the property) |
Equitable mortgage
by deposit of title deeds in respect of immovable property of the company
situated at B-59, Mayapuri Industrial Area, Phase-I, New Delhi together with
all building, superstructure, fixed machinery and plant, fixture and fittings
thereat. |
|
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 |
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 |
Yes |
|
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
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 |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
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 Intl
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 companys 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.55.93 |
|
|
1 |
Rs.88.15 |
|
Euro |
1 |
Rs.70.88 |
INFORMATION DETAILS
|
Report Prepared
by : |
PRL |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
29 |
This score serves as a reference to assess SCs 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.