MIRA INFORM REPORT

 

 

Report Date :

23.11.2012

 

IDENTIFICATION DETAILS

 

Name :

KRITI INDUSTRIES (INDIA) LIMITED

 

 

Registered Office :

Mehta Chambers, 34-Siyagunj, Indore-452007, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

12.03.1990

 

 

Com. Reg. No.:

10-005732

 

 

Capital Investment / Paid-up Capital :

Rs.49.604 Millions

 

 

CIN No.:

[Company Identification No.]

L25206MP1990PLC005732

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLK00508E

BPLK02602F

BPLK02569A

 

 

PAN No.:

[Permanent Account No.]

AAACK7078B

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on The Stock Exchanges.

 

 

Line of Business :

Manufacturer of Rigid PVC Pipes and Soybean/Rapeseed Oil, De Oiled Cake by Solvent Extraction Process.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 1630000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for 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.

 

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

BBB – [Long Term Bank Facilities]

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

27.09.2012

 

Rating Agency Name

CARE

Rating

A3 [Short Term Bank Facilities]

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

27.09.2012

 

 

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 :

Mehta Chambers, 34-Siyagunj, Indore-452007, Madhya Pradesh, India 

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

info@kritiindia.com

Website :

www.kritiindia.com

 

 

Corporate Office :

Chetak Chambers, 14 R N T Marg, 4th Floor, Indore-452 001, Madhya Pradesh, India

Tel. No.:

91-731-2704716 / 2719100 / 2719195

Fax No.:

91-731-2704506 / 4042118 / 2704701

 

 

Factory :

Plot No. 75-86 and 13/1, Tarpura, 75-86 Pithampur, District Dhar, Madhya Pradesh, India

 

 

DIRECTORS

 

AS ON 31.03.2012

 

Name :

Mr.  Shiv Singh Mehta

Designation :

Managing Director

 

 

Name :

Mrs. Purnima Mehta

Designation :

Director

Date of Birth/Age :

25-05-1960

Qualification :

B.A.(Hons), M.B.A, PGDBM

Date of Appointment :

01.10.1999

 

 

Name :

Mr. V. M. Bhole

Designation :

Nominee Director- IDBI

 

 

Name :

Mr. Manoj Fadnis

Designation :

Independent and Non-Executive Director

 

 

Name :

Mr. Rakesh Kalra

Designation :

Independent and Non-Executive Director

 

 

Name :

Mr. Somnath Ghosh

Designation :

Independent and Non-Executive Director

 

 

Name :

Dr. Swatantra Singh Kothari

Designation :

Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2012

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

 

 

As a % of (A+B)

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

2304847

4.65

http://www.bseindia.com/include/images/clear.gifBodies Corporate

30312931

61.11

http://www.bseindia.com/include/images/clear.gifSub Total

32617778

65.76

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

32617778

65.76

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

1600

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

1600

0.00

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

1294910

2.61

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs.0.100 Million

8616862

17.37

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs.0.100 Million

6968662

14.05

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

103708

0.21

http://www.bseindia.com/include/images/clear.gifNRIs/OCBs

97393

0.20

http://www.bseindia.com/include/images/clear.gifClearing Members

6315

0.01

http://www.bseindia.com/include/images/clear.gifSub Total

16984142

34.24

Total Public shareholding (B)

16985742

34.24

Total (A)+(B)

49603520

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

49603520

0.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Rigid PVC Pipes and Soybean/Rapeseed Oil, De Oiled Cake by Solvent Extraction Process.

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Installed Capacity

Actual Production

PVC/HDPE PIPES/DUCT

MT

63600

33404 **

PVC FITTINGS

MT

1800

1623

 

** Including job work receipt 60 M.T. (Previous Year 26 M.T.)

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of India

·         State Bank of Travancore

·         IDBI Bank Limited

·         Bank of India

·         State Bank of Hyderabad

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

TERM LOAN

(Installment due within 12 months shown in Current Liabilities)

 

 

From Banks

 

 

IDBI Bank Limited

 

 

(i) (Repayable in 19 monthly installments, Last installment due on 1st April, 2014 Rate of Interest 15.25% p.a.at year end.)

13.500

25.100

(Repayable in 17 Quarterly installments, Last installment due on 1st September 2013 Rate of Interest 15.25% p.a.at year end.)

5.700

18.900

(iii) (Repayable in 7 Quarterly installments, Last installment due on 1st April 2014 Rate of Interest 14.75 p.a.at year end.)

2.057

0.000

State Bank of Hyderabad

(Repayable in 11 quarterly installments, Last installment due on 31st December, 2014 Rate of Interest: 15.75% p.a.at year end.)

9.556

14.535

Bank of India

(Repayable in 17 quarterly installments, Last installment due on 30th June, 2016 Rate of Interest: 14.50% p.a.at year end.

(Above loans are secured by First charge/ Mortgage on fixed assets of the company and personal guarantee of Managing Director)

75.710

29.372

From banks

(Secured by hypothecation of finished goods, raw material, stock in process, store and spares, sundry debtors, export bills, receivables and second charge on fixed assets of the company and personal guarantee of Managing Director)

232.695

180.148

TOTAL

339.218

268.055

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R.D. Asawa and Company

Chartered Accountants

Address :

403, Alankar Point, Geeta Bhawan Square, A.B. Road, Indore-452001, Madhya Pradesh, India

Tel. No.:

91-731-2491393/2491376 [Office]

91-731-2544205/2471910 [Residential]

Fax No.:

91-731-2491393

 

 

Holding Company :

Sakam Trading Private Limited

 

 

Subsidiaries :

·         Kriti Auto and Engineering Plastic Private Limited (Wholly owned Subsidiary Company)

·         Kriti Nutrients Limited (Subsidiary company of Sakam Trading Private Limited)

·         Chetak Builders Private Limited (Subsidiary company of Sakam Trading Private Limited)

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000000

Equity Shares

Re. 1/- each

Rs.100.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

49603520

Equity Shares

Re.1/- each

Rs.49.604 Millions

 

 

NOTE:

 

SHAREHOLDER HOLDING MORE THAN 5 % OF SHARES OF THE COMPANY AND ITS PERCENTAGE

 

Particular

As on 31.03.2012

 

 

No. of Shares

% of Shares

 

Sakam Trading Private Limited

25843673

52.10

 

 

Pursuant to the Hon'ble High Court of M.P. order dated 1.11.2011 approving the scheme of amalgamation of promoter group companies viz Kriti Corporate Service Private Limited, Kriti Auto Accessories Private Limited, Kasta Pipes Private Limited and Shipra Pipes Private Limited. With Sakam Trading Private Limited, the Shareholding of the above transferor companies are vested in Sakam Trading Private Limited Thus Sakam Trading Private Limited becomes holding company w.e.f.27.02.12 of Kriti Industries (India) Limited.

 

Particular

As on 31.03.2012

 

 

No. of Shares

% of Shares

 

Chetak Builders Private Limited

4469258

9.01


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

49.604

49.604

49.604

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

359.547

312.345

271.395

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

409.151

361.949

320.999

LOAN FUNDS

 

 

 

1] Secured Loans

339.218

268.055

308.515

2] Unsecured Loans

0.000

0.000

36.680

TOTAL BORROWING

339.218

268.055

345.195

DEFERRED TAX LIABILITIES

53.641

47.198

45.442

 

 

 

 

TOTAL

802.010

677.202

711.636

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

408.659

334.888

281.660

Capital work-in-progress

7.738

8.624

1.236

 

 

 

 

INVESTMENT

77.715

77.715

77.905

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

710.982

739.954

630.284

 

Sundry Debtors

304.649

220.203

142.454

 

Cash & Bank Balances

59.590

52.810

88.973

 

Other Current Assets

95.342

107.034

0.000

 

Loans & Advances

62.842

63.402

149.439

Total Current Assets

1233.405

1183.403

1011.150

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

677.133

778.078

560.710

 

Other Current Liabilities

216.123

115.343

69.900

 

Provisions

32.251

34.007

29.705

Total Current Liabilities

925.507

927.428

660.315

Net Current Assets

307.898

255.975

350.835

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

802.010

677.202

711.636

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

2808.704

2528.428

3985.233

 

 

Other Income

16.548

20.249

13.942

 

 

TOTAL                                     (A)

2825.252

2548.677

3999.175

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

2280.094

2008.890

 

 

Employee benefit expense

121.974

96.570

 

 

 

Other expenses

301.554

233.247

3695.769

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(131.545)

15.034

 

 

 

TOTAL                                     (B)

2572.077

2353.741

3695.769

 

 

 

 

 

Less

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

253.175

194.936

303.406

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

134.666

93.070

136.148

 

 

 

 

 

 

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

118.509

101.866

167.258

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

36.216

27.714

44.083

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

82.293

74.152

123.175

 

 

 

 

 

Less

TAX                                                                  (H)

26.444

24.555

32.082

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

55.849

49.597

91.093

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

67.958

69.508

68.891

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

50.000

40.000

78.272

 

 

Proposed Dividend

7.440

7.440

7.440

 

 

Corporate Dividend Tax

1.207

1.207

1.264

 

 

Transferred to Contingency Reserves

0.000

2.500

3.500

 

BALANCE CARRIED TO THE B/S

65.160

67.958

69.508

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

323.736

521.094

1171.204

 

 

Capital Goods

0.000

30.900

0.000

 

TOTAL IMPORTS

323.736

551.994

1171.204

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.13

1.00

1.84

 

 

QUARTERLY RESULTS

 

PARTICULARS

 

 

30.06.2012

30.09.2012

Type

 

1st Quarter

2nd Quarter

Net Sales

 

1003.590

345.000

Total Expenditure

 

924.870

332.380

PBIDT (Excl OI)

 

78.720

12.620

Other Income

 

8.500

0.010

Operating Profit

 

87.220

12.630

Interest

 

31.510

31.340

PBDT

 

55.710

(18.710)

Depreciation

 

10.150

10.430

Profit Before Tax

 

45.560

(29.130)

Tax

 

14.780

-9.450

Provisions and contingencies

 

0.000

0.000

Profit After Tax

 

30.78

(19.680)

Net Profit

 

30.780

(19.680)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.97

1.95

2.27

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.93

2.93

3.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.01

4.88

9.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.20

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.09

3.30

3.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.33

1.27

1.53

 


 

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

No

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

Yes

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

No

31]

PAN of Proprietor/Partner/Director, if available

No

32]

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

YEAR IN RETROSPECT:

 

The Company has achieved total Turnover of Rs. 3082.178 Millions and Profit before Tax Rs. 82.293 Millions and Profit after Tax Rs. 55.849 Millions. During the year the Company has undertaken expansion of capacity for manufacture of PVC/ HDPE pipes & fittings and Drip Irrigation.

 

SUBSIDIARY COMPANY:

 

Kriti Auto and Engineering Plastics Private Limited, wholly owned subsidiary of the company, achieved gross turnover of Rs.243.190 Millions representing a profit after tax of Rs. 1.796 Millions.

 

The statement pursuant to Section 212 of the Companies Act, 1956 containing the details of the Company's subsidiary is attached.

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT:

 

INDUSTRY STRUCTURE AND DEVELOPMENT:

 

India's plastic industry is projected to grow at estimated rate of 15% in the coming years. The PVC pipes business is driven in large measure by demand for pipes used in agriculture and irrigation sector, constructions and upcoming infrastructure projects. The union budget for 2012-13 has increased allocation for agriculture and irrigation. The target for agriculture credit has been raised by Rs. 1000000.000 Millions to Rs. 5750000.000 Millions. Central government is also mobilizing funds for irrigation projects. All the above factors will be helpful for industry to grow.

 

BUSINESS STRATEGY:

 

The company is conscious of its brand value and enhancing it by offering newer and better quality products, advertising and promotions. The company has introduced new range of accessories for the piping system. It also has facilities for producing a variety of PVC/HDPE fittings. Company is increasing its customer’s base in agriculture and building sector. Company has created separate verticals for irrigation, building products, MIS and Institutional sales through expanded marketing network in identified focus areas.

 

FINANCIAL PERFORMANCE:

 

The financial statements are prepared in compliance with the Companies Act, 1956 and as per the generally accepted accounting principles, policies and practices prevalent in India. The Company's financial performance is discussed in details under the head "Financial Results" in Directors' Report to the Members.


 

 

UNAUDITED STANDALONE FINANCIAL RESULTS FOR THE QUARTER / HALF YEAR ENDED 30TH SEPTEMBER, 2012

 

Rs. in Millions

Sr.

No.

Particular

Quarter Ended

Half Year Ended

 

 

30.09.2012

[Unaudited]

30.06.2012

[Unaudited]

30.09.2012

[Unaudited]

 

 

 

 

 

1.

Net Sales/Income from Operations

344.837

1003.272

1348.109

 

Other Operating Income

0.163

0.325

0.488

 

Total Income

345.000

1003.597

1348.597

 

 

 

 

 

2.

Expenditure

 

 

 

 

Cost of materials consumed

415.207

730.845

1146.052

 

Purchase of stock in trade

0.000

0.000

0.000

 

Changes in inventories of finished goods, work in progress and stock in trade

(143.131)

47.385

(95.746)

 

Employee benefits expenses

31.525

33.727

65.252

 

Depreciation and amortization expenses

10.433

10.146

20.580

 

Other expenses

28.769

98.981

127.750

 

TOTAL EXPENSES

342.803

921.084

1263.889

 

 

 

 

 

3.

Profit From Operations before Other Income, Interest and Exceptional Items (1-2)

2.196

82.513

84.709

 

 

 

 

 

4.

Other Income

0.011

8.497

8.508

 

 

 

 

 

5.

Profit Before Interest and Exceptional Items (3+4)

2.209

91.010

93.217

 

 

 

 

 

6.

Interest

31.339

45.451

76.790

 

 

 

 

 

7.

Profit After Interest but before Exceptional Items (5-6)

(29.132)

45.559

16.427

 

 

 

 

 

8.

Exceptional Items

0.000

0.000

0.000

 

 

 

 

 

9.

Profit from Ordinary Activities before Tax (7-8)

(29.132)

45.559

16.427

 

 

 

 

 

10.

Tax Expense

(9.452)

14.781

5.329

 

 

 

 

 

11.

Net Profit from Ordinary Activities after Tax (9-10)

(19.680)

30.778

11.098

 

 

 

 

 

12.

Extraordinary Item (net of expense)

--

--

--

 

 

 

 

 

13.

Net Profit for the period (11-12)

(19.680)

30.778

11.098

 

 

 

 

 

14.

Paid-up Equity Share Capital (Face Value of Re.1/- Each)

49.604

49.604

49.604

 

 

 

 

 

15.

Reserves Excluding Revaluation Reserve

--

--

--

 

 

 

 

 

16.

Basic and Diluted Earning Per Share (EPS) (Rs.)-Not Annualised

 

 

 

 

a) Basic and diluted EPS before extraordinary items

(0.40)

0.62

0.22

 

b) Basic and diluted EPS after extraordinary items

(0.40)

0.62

0.22

 

 

 

 

 

17.

Public Shareholding

 

 

 

 

-Number of Shares

16985742

16985742

16985742

 

- Percentage of Shareholding

34.24

34.24

34.24

 

 

 

 

 

18.

Promoters and Promoter Group Shareholding

 

 

 

 

a) Pledged/Encumbered

 

 

 

 

- Number of Shares

Nil

Nil

Nil

 

- Percentage of Shares (as a % of the Total Shareholding of promoter and promoter group)

 

Nil

 

Nil

Nil

 

- Percentage of Shares (as a % of the Total Share Capital of the Company)

 

Nil

 

Nil

Nil

 

 

 

 

 

 

b) Non Encumbered

 

 

 

 

- Number of Shares

32617778

32617778

32617778

 

- Percentage of Shares (as a % of the Total Shareholding of Promoter and Promoter Group)

100%

100%

100%

 

- Percentage of Shares (as a % of the Total Share Capital of the Company)

65.76%

65.76%

65.76%

 

 

Particulars

3 Months ended on March 31, 2012

Pending at the beginning of the quarter

0

Received during the quarter

6

Disposed of during the quarter

6

Remaining unresolved at the end of the quarter

0

 


 

STANDALONE STATEMENT OF ASSETS AND LIABILITIES

Rs. in Millions

 

PARTICULARS

 

 

30.09.2012

 

Equity and liabilities

 

Shareholders' fund

 

Share capital

49.604

Reserve & surplus

370.644

Sub-total - Shareholders' funds

420.248

Non - current liabilities

 

Long term borrowings

90.772

Deferred tax liability (net)

54.425

Others long term liabilities

15.255

Sub-total - Non-current liabilities

160.452

Current liabilities

 

Short term borrowings

268.757

Trade payables

530.065

Other current liabilities

412.262

Short term provisions

7.352

Sub-total - Current liabilities

1218.436

 

 

Total - Equity & Liabilities

1799.136

 

 

Assets

 

Non-current assets

 

Fixed assets

435.296

Non-current investment

77.715

Long term loans & advances

10.683

Sub-total - Non-current Assets

523.694

Current assets

 

Inventories

725.104

Trade receivables

337.943

Cash & bank balances

55.117

Short term loans & advances

81.656

Other current assets

75.623

Sub-total - Current Assets

1275.443

 

 

Total – Assets

1799.136

 

NOTE:

 

1.       The above results are subject to a “Limited Review” by the auditors of the company.

 

2.       The above financial results have been reviewed by the audit committee and approved and taken on record by the board of directors at its meetings held on 27.10.2012.

 

3.       The company has only one business segment to be reported namely Plastics as per Accounting Standard-17.

 

4.       The previous period/ year figures are regrouped/ rearranged wherever necessary.

 

5.       Other expenses are net of the excise duty related to the differences between the closing stock and opening stocks of Rs.18.039 Millions for the quarter ended on 30.09.2012.

 

 

FIXED ASSETS

 

·         Land

·         Goodwill

·         Factory Building

·         Plant and Machinery

·         Dies and Moulds

·         Vehicles

·         Furniture and Fixtures

·         Computers

 

 

 


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.55.15

UK Pound

1

Rs.88.03

Euro

1

Rs.70.85

 

 

INFORMATION DETAILS

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

41

 

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.