MIRA INFORM REPORT

 

 

Report Date :

10.11.2012

 

IDENTIFICATION DETAILS

 

Name :

SAMARPAN FABRICATORS PRIVATE LIMITED

 

 

Formerly Known As :

SAMARPAN FABRICATORS LIMITED

 

 

Registered Office :

Plot A-182/A-183, Road 16/Z, Wagle Industrial Estate, Thane – 400604, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

04.03.2077

 

 

Com. Reg. No.:

11-019532

 

 

Capital Investment / Paid-up Capital :

Rs.1.350 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH1977PTC019532

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNES11530B

 

 

PAN No.:

[Permanent Account No.]

AABCS9672C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturers and Suppliers of Packaging Machines.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 72000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. The financial details for the current year is missing from government department. However, from the previous year record company having satisfactory track. 

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be unknown.

 

The company can be considered for business dealing 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 – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

LOCATIONS

 

Registered Office :

Plot A-182/A-183, Road 16/Z, Wagle Industrial Estate, Thane – 400604, Maharashtra, India

Tel. No.:

91-22-25820373/ 25821842

Fax No.:

91-22-25820033

E-Mail :

samarpan1@vsnl.com

haron@samarpanfab.com

Website :

http://www.samarpanindia.com

 

 

DIRECTORS

 

(AS ON 28.09.2011)

 

Name :

Mr. Rameshchndra Kalidas Patel

Designation :

Managing Director

Address :

51/52, Ajay Apartment, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

26.08.1933

Date of Appointment :

04.03.1977

DIN No.:

00272615

 

 

Name :

Mrs. Purnima Rameshchandra Patel

Designation :

Director

Address :

51/52, Ajay Apartment, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

04.04.1939

Date of Appointment :

22.08.1994

DIN No.:

00272638

 

 

Name :

Mr. Harin Rameshchandra Patel

Designation :

Director

Address :

51/52, Ajay Apartment, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

24.06.1963

Date of Appointment :

01.03.1992

DIN No.:

00471426

 

 

Name :

Mr. Shantibhai Kalyandas Patel

Designation :

Director

Address :

7-A, Mahavir Dham, Plot No. 50/51, 90 Garodia Nagar, Ghatkopar (East), Mumbai – 400077, Maharashtra, India

Date of Birth/Age :

22.12.1934

Date of Appointment :

04.03.1977

DIN No.:

01676043

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 28.09.2011)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Rameshchndra Kalidas Patel

 

7320

Purnima Rameshchandra Patel

 

1425

Harin Rameshchandra Patel

 

525

Shantibhi Kalyandas Patel

 

450

Kalidas Patel (HUF)

 

450

Yogi Trust

 

1080

Kinnari Rahul Patel

 

225

Nileshwar Rameshchandra Patel

 

225

Supreme Industries Limited, India

 

1350

P. S. Patel

 

450

 

 

 

Total

 

 

13500

 

 

(AS ON 30.09.2011)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Bodies corporate

 

10.00

Directors or relatives of directors

 

90.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers and Suppliers of Packaging Machines.

 

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Packaging Machines

Nos.

NA

NA

157

 

 

 

 

 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Canara Bank

112, Jayachamarajendra Road, Bangalore – 560002, Karnataka, India

 

·         Canara Bank

77, Prabha R. B. Mehta Road, Ghatkopar (East), Mumbai – 400077, Maharashtra, India 

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

Overdraft facility from a Scheduled Bank

- Secured against book debts 

4.795

4.033

Vehicles loan from a schedule Bank

- Secured against Hypothecation of Vehicles

0.467

0.574

 

 

 

Total

 

5.262

4.607

 

NOTE:

 

The above loans re further secured against

 

1] Collateral security of hypothecation of Raw Materials, Semi Finished, Finished Stock Plant and Machinery, Building and Other Assets.

 

 2] Personal Guarantee by directors.

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

K M Patel (HUF)

1.075

1.172

M P Tapari and P R Patel

0.454

0.661

Purnima R Patel

1.088

1.276

H R Patel

2.204

2.402

R K Patel

4.412

5.353

 

 

 

Total

 

9.233

10.864

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jayesh Sanghrajka and Company

Chartered Accountant

Address :

Unit No.405-408, 4th Floor, Hind Rajasthn Centre, D. S. Phalke Road, Dadar (East), Mumbai – 400014, Maharashtra, India

Tel No.:

91-22-40774600 (15 Lines)

Fax No.:

91-22-40774605

PAN No.:

AADFJ9072C

Email :

jayesh@jsandco.in

jsandco@gmail.com

 

 

Associates/Subsidiaries :

Select Packaging Machinery Private Limited

CIN No.: U29195MH1991PTC060290

 

Samarpan Converters Private Limited

CIN No.: U25209MH1990PTC055624

 

 

CAPITAL STRUCTURE

 

(AS ON 31.03.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000

Equity Shares

Rs.100/- each

Rs.1.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

13500

Equity Shares

Rs.100/- each

Rs.1.350 Millions

 

 

 

 

 

NOTE:

 

(Including 900 Equity shares issued for consideration other than cash and 6000 fully paid equity shares issued as bonus shares out of general reserve)

 


 

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

1.350

1.350

1.350

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

16.680

7.771

2.462

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

18.030

9.121

3.812

LOAN FUNDS

 

 

 

1] Secured Loans

5.262

4.607

5.922

2] Unsecured Loans

9.233

10.864

10.553

TOTAL BORROWING

14.495

15.471

16.475

DEFERRED TAX LIABILITIES

4.086

0.722

0.007

 

 

 

 

TOTAL

36.611

25.314

20.294

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

20.045

18.636

5.363

Capital work-in-progress

0.000

0.000

0.724

 

 

 

 

INVESTMENT

2.347

2.346

2.346

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

19.118

13.195

57.312

 

Sundry Debtors

22.887

43.080

46.646

 

Cash & Bank Balances

47.428

22.806

13.652

 

Other Current Assets

12.320

6.108

11.041

 

Loans & Advances

0.197

1.392

0.347

Total Current Assets

101.950

86.581

128.998

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

50.884

54.760

74.735

 

Other Current Liabilities

34.179

23.701

39.485

 

Provisions

2.668

3.788

2.917

Total Current Liabilities

87.731

82.249

117.137

Net Current Assets

14.219

4.332

11.861

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

36.611

25.314

20.294

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

210.531

287.280

248.081

 

 

Other Income

17.725

4.527

3.641

 

 

TOTAL                                     (A)

228.256

291.807

251.722

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Goods Sold

96.796

159.055

 

 

 

Purchase of Trading Items

3.079

0.000

 

 

 

Manufacturing and Other Expenses

26.485

30.983

245.028

 

 

Administrative, Selling and Other Expenses

47.087

51.870

 

 

 

Personnel Expenses

36.081

39.980

 

 

 

TOTAL                                     (B)

209.528

281.888

245.028

 

 

 

 

 

Less

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

18.728

9.919

6.694

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.938

1.882

2.648

 

 

 

 

 

 

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

16.790

8.037

4.046

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.391

1.060

0.794

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

15.399

6.977

3.252

 

 

 

 

 

Less

TAX                                                                  (H)

6.490

1.668

1.261

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

8.909

5.309

1.991

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.771

2.462

0.471

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

16.680

7.771

2.462

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

16.177

13.443

32.491

 

TOTAL EARNINGS

16.177

13.443

32.491

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials and Components

0.998

0.603

0.838

 

TOTAL IMPORTS

0.998

0.603

0.838

 

 

 

 

 

 

Earnings Per Share (Rs.)

659.93

393.24

147.47

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

3.90

1.82

0.79

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.31

2.43

1.31

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.62

6.63

2.42

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.85

0.76

0.85

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.67

10.71

35.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.05

1.10

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

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

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

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

NOTE:

 

The Registered office of the company has been shifted from, 51/52, Ajay Apartment, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India, to the present address w.e.f. 13.08.2012.

 

 

FORM 8

 

This form is for

Creation of charge

Corporate identity number of the company

U27100MH1977PTC019532

Name of the company

SAMARPAN FABRICATORS PRIVATE LIMITED

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

51/52, Ajay Apartment, S. V. Road, Santacruz (West),

Mumbai – 400054, Maharashtra, India

samarpan1@vsnl.com

Type of charge

Others: Vehicle/s with all accessories etc.

Particular of charge holder

Canara Bank

H.O. Bangalore 560002,

BR. Prabha R.B. Mehta Road, Ghatkopar (East), Mumbai - 400077, Maharashtra, India

managercb0236@canarabank.com

Nature of description of the instrument creating or modifying the charge

Canmobile Agreement

Date of instrument Creating the charge

25/05/2012

Amount secured by the charge

Rs.1.006 Millions

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

Rate of Interest

The rate of interest shall be 13.50 % p.a.

 

Terms of Repayment

Rs.0.023 Million per month. First installment  commence from 25.6.2012

 

Margin

Rs.0.133 Million (11.69 %)

 

Extent and Operation of the charge

The Bank has sanctioned a loan of Rs.1.006 Millions to the Company for the Purchase of Vento 1.6 TDL CL Vehicle. To secure the repayment of the said loan along with interest the company has Hypothecated the said vehicle in favour of the Bank.

 

Short particulars of the property charged

Vehicle Vento 1.6 TDL CL, Reg. No. MH02CL 6927

 

 

FIXED ASSETS:

 

·         Leasehold Land

·         Building

·         Plant and Machinery

·         Factory Equipment

·         Electrical Installation

·         Furniture and Fixtures

·         Office Equipments

·         Computers

·         Vehicles

 

 

 


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.54.25

UK Pound

1

Rs.87.00

Euro

1

Rs.69.83

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

36

 

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.