|
Report Date : |
05.09.2012 |
IDENTIFICATION DETAILS
|
Name : |
PARLE AGRO PRIVATE LIMITED (w.e.f. 16.04.2001) |
|
|
|
|
Formerly Known
As : |
PARLE AGRO LIMITED |
|
|
|
|
Registered Office
: |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
26.12.1985 |
|
|
|
|
Com. Reg. No.: |
11-038459 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.2.000
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15130MH1985PTC038459 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM19663A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACP8416G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Distributor of flavours, ready to serve fruit beverages, packaged drinking water, PET preforms, caps, handles, confectionery and Snacks food items. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
A (62) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 11236000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having fine track. Financial
position of the company appears to be sound. Trade relations are reported as
fair. Business is active. Payments are reported to be regular and as per
commitments. The company can be considered for normal 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 |
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 / Head Office / Corporate Office : |
|
|
Tel. No.: |
91-22-66935025/ 32/ 66931921/ 24/ 65185761/ 67348000 |
|
Fax No.: |
91-22-66935050 |
|
E-Mail : |
General
information: info@parleagro.com Consumer
information: consumercell@parleagro.com
Media related
information: corpcomm@parleagro.com Career related
information: careers@parleagro.com Export related
information: exports@parleagro.com |
|
Website: |
|
|
Area : |
18000 Sq. ft. |
|
Location : |
Owned |
|
|
|
|
Factory : |
Plot No.1-14, |
DIRECTORS
As on 21.09.2011
|
Name : |
Mr. Prakash Jayantilal Chauhan |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Shanti Kunj, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.12.1946 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Electron Technology Programme – RCA Institute ( |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
26.12.1985 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
00078739 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Schauna Chauhan Bikramjeet Saluja |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
2901, Winga 29th Floor, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.08.1976 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
BBA International Management in Business |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.1999 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00078965 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Alisha Chauhan Riyhad Kundanmal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1401/ 1402, Hicons Classic, CTS F/ 125, New Galita, TPS IV, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.09.1978 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Bachelor of Commerce, Bachelor of Economics, BBA |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.09.2010 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00079033 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Nadia Chauhan Kurup |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Anand Apartment, 13th Floor, Plot, No.424, Chitrkar
Dhurandhar Marg, Khar (West), Mumbai - 400 052, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.01.1986 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Bachelor of Commerce |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2006 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00850166 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Prafull Pundalik Bandekar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
165 – E, Mumbadevi Sadan, 3rd Floor, Hindu Colony, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.05.1944 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.09.2004 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00080091 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Chandraprakash Dilbahadur Sood |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No.110, Flat No.9, Uma Kunj, Behind Pratap Society, Four Bunglows,
Andheri (West), Mumbai – 400 053, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.07.1957 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
15.02.2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01214816 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ashok Purshottam Bhave |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director and Head Technical |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
27-C, Prem Varsha Parsiwada, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.10.1948 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
M.E., Ministry of Transport |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.12.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02480658 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 21.09.2011
|
Names of Shareholders |
No. of Shares |
|
Prakash Jayahntilal Chauhan |
17000 |
|
Schauhna Chauhan Saluja |
1000 |
|
Alisha Chauhan Kundanmal |
1000 |
|
Nadia Chauhan Kurup |
1000 |
|
Total |
20000 |
As on 21.09.2011
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Distributor of flavours, ready to serve fruit beverages, packaged drinking water, PET preforms, caps, handles, confectionery and Snacks food items. |
||||||||||
|
|
|
||||||||||
|
Products : |
|
PRODUCTION STATUS (As on 31.03.2010)
|
Particulars |
Installed
Capacity |
|
Flavour Units (Non Alcoholic Beverage Base) including Hot fill Base
units |
30000 Nos. |
|
Fruit Milk based Drinks ** |
2907.12 Lac
Litres |
|
P.E.T Performs ** |
14800 Tonnes |
|
Packaged Drinking Water ** |
NIL Lac Liters |
|
Caps, Closures and Handles |
11 Million |
|
Toasted Bread Snack ** |
930 Metric
Tonnes |
Note:
* As certified by the management and being a
technical matter relied upon by the auditors.
** The company manufactures fruit based
drinks/ PET performs/ packaged drinking water/ toasted bread snack in various
sizes based on actual demand from time to time. Hence, it is not feasible for
the company to give installed capacity in numbers/ cartons.
|
Particulars |
Unit |
Production
Quantity
|
|
Fruit Based Drinks (32/30/27/24/12/10/8/6/5 packs per carton) |
Cartons |
16659832 |
|
Packaged Drinking Water (Bailley Bottles) (Bottles per carton 6/8/12/24) |
Cartons |
4216 |
|
PET Bottles (Empty) |
Nos. |
92255857 |
|
PET Preforms |
Nos. |
402522000 |
|
Caps |
Nos. |
435600 |
|
Plastic Handles |
Nos. |
5932000 |
|
Flavour Units (Non Alcoholic Beverage Base) |
Nos. |
26120 |
|
Other Flavour (Hot fill Base units) |
Nos. |
1383 |
|
Toasted Bread Snacks |
Cartons |
86814 |
|
Confectionery |
Cartons |
107003 |
GENERAL INFORMATION
|
No. of Employees: |
Not Available |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
Note: * Loans from
banks on cash credit accounts and term loan accounts are secured against pledge
of 65,679,450.424 units of ICICI Prudential Interval Fund - Annual Interval
Plan I - Institutional Growth and 31,432,716.74 units of Reliance Fixed
Horizon Fund - XIX - Series 8 - Growth and 25,000,000 Units of Reliance Fixed
Horizon Fund - XIX - Series 1 - Growth. Term Loan of Rs.2.500 millions with
Axis Bank is secured against pledge of Fixed Deposit. Short Term Loan of
Rs.500.000 millions is secured against pledge of units as mentioned in note
no. i above and Rs.200.000 millions is secured against hypothecation of
Stocks and Book Debts. ** Short Term
Loan of Rs.300.000 millions is secured against pledge of units and Rs. NIL is
secured against hypothecation of Stocks and Book Debts.
|
|
Financial
Institutions : |
Tetra-Pak India Private Limited, Mayfair Tower, Ground Floor, Wakdewadi,
Shivaji Nagar, Pune – 411 005, Maharashtra, India |
|
|
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi and Associates Chartered Accountants |
|
Address : |
14th Floor, The Ruby, 29 Senapati Bapat Marg, Dadar (West),
Mumbai - 400 028, |
|
Tel. No.: |
91-22-40356300 |
|
Fax No.: |
91-22-40356400 |
|
PAN
No.: |
AABFS3421N |
|
|
|
|
Related Parties : |
(CIN No.: U92100MH2007PTC171741)
(CIN No.: U74940MH2010PTC199477)
(CIN No.: U74990MH2009PTC194432) |
CAPITAL STRUCTURE
As on 21.09.2011
Authorised Capital : Rs.150.000
millions
Issued, Subscribed & Paid-up Capital : Rs.82.000 millions
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
525000 |
Equity Shares |
Rs.100/- each |
Rs.52.500 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20000 |
Equity Shares |
Rs.100/-
each |
Rs.2.000
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 |
2.000 |
2.000 |
2.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
2807.013 |
2712.922 |
700.940 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
2809.013 |
2714.922 |
702.940 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
1282.004 |
731.593 |
579.008 |
|
|
2] Unsecured Loans |
148.090 |
0.000 |
574.495 |
|
|
TOTAL BORROWING |
1430.094 |
731.593 |
1153.503 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4239.107 |
3446.515 |
1856.443 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1714.574 |
1313.366 |
1302.648 |
|
|
Capital work-in-progress |
118.031 |
372.399 |
32.647 |
|
|
|
|
|
|
|
|
INVESTMENT |
1239.540 |
1175.017 |
0.025 |
|
|
DEFERRED TAX ASSETS |
62.716 |
56.672 |
41.302 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1492.306
|
832.286
|
848.056
|
|
|
Sundry Debtors |
208.832
|
116.698
|
103.478
|
|
|
Cash & Bank Balances |
61.696
|
69.926
|
30.479
|
|
|
Other Current Assets |
3.327
|
3.928
|
2.204
|
|
|
Loans & Advances |
423.911
|
443.912
|
283.347
|
|
Total
Current Assets |
2190.072
|
1466.750
|
1267.564
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
542.690 |
470.710 |
425.950 |
|
|
Other Current Liabilities |
462.352
|
394.542
|
288.429
|
|
|
Provisions |
80.784
|
72.437
|
73.364
|
|
Total
Current Liabilities |
1085.826
|
937.689
|
787.743
|
|
|
Net Current Assets |
1104.246
|
529.061
|
479.821
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4239.107 |
3446.515 |
1856.443 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
5634.069 |
5031.075 |
|
|
|
Other Income |
|
192.138 |
44.638 |
|
|
|
Excess/ Short Provision |
255.797 |
19.159 |
5.493 |
|
|
|
Increase/ Decrease in inventories |
|
(59.139) |
123.532 |
|
|
|
TOTAL |
7094.611
|
5786.227 |
5204.738 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Raw and Packaging Materials Consumed |
|
2772.304 |
2610.229 |
|
|
|
Personnel Expenses |
6567.250 |
573.623 |
458.720 |
|
|
|
Operating and Other Expenses |
|
1885.236 |
1595.977 |
|
|
|
Other Expenditure |
|
77.835 |
38.084 |
|
|
|
TOTAL |
6567.250 |
5308.998 |
4703.010 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
527.361 |
477.229 |
501.728 |
|
|
|
|
|
|
|
|
|
Less |
INTEREST
EXPENSES |
92.265 |
38.586 |
118.165 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
435.096 |
438.643 |
383.563 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
336.318 |
304.184 |
284.670 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
98.778 |
134.459 |
98.893 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
7.297 |
10.311 |
43.530 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
AND BEFORE PRIOR PERIOD EXCEPTIONAL ITEMS
|
91.481 |
124.148 |
55.363 |
|
|
|
|
|
|
|
|
|
Less/ Add |
Impairment losses and prior period adjustments (Net) |
0.111 |
(1.422) |
2.677 |
|
|
|
|
|
|
|
|
|
|
PROFIT FOR THE
YEAR |
91.592 |
122.726 |
58.040 |
|
|
|
|
|
|
|
|
|
|
Post merger Profit/ (Loss) of PSSPL for the year 2007-2008 |
0.000 |
0.000 |
(1.870) |
|
|
|
Post merger Profit/ (Loss) of PPPL for the period from January to
March, 2009 |
0.000 |
60.797 |
0.000 |
|
|
|
Balance of P and L a/c of PPPL till 31st December, 2008
pursuant to Scheme of Arrangement |
0.000 |
591.289 |
0.000 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
1094.818 |
320.006 |
263.836 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
1186.410 |
1094.818 |
320.006 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB Value of Exports |
205.279 |
186.681 |
179.082 |
|
|
TOTAL EARNINGS |
205.279 |
186.681 |
179.082 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
94.884 |
21.180 |
6.155 |
|
|
|
Components and Spare Parts |
6.733 |
4.538 |
5.643 |
|
|
|
Capital Goods |
NA |
44.931 |
126.238 |
|
|
TOTAL IMPORTS |
NA |
70.649 |
138.036 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
4580.00 |
6136.00 |
2902.00 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.29 |
2.12
|
1.12
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.44 |
2.39
|
1.97
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.53 |
4.84
|
3.85
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.04 |
0.05
|
0.14
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.90 |
0.61
|
2.76
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.02 |
1.56
|
1.61
|
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 |
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 |
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 |
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 |
NATURE OF OPERATIONS:
The Company manufactures
and distributes flavours, ready to serve fruit beverages, packaged drinking
water, PET performs, caps, handles, confectionery and Snacks food items.
OPERATIONS:
During the year
2010-11, the Company has registered sales turnover of Rs.6838.814 millions as
against Rs.5634.069 millions in the previous year registering a growth of
21.38%. The Company has recorded profit before tax, prior period items and
exceptional items of Rs.98.778 millions as against Rs.134.459 millions in the
previous year, a decrease of 26.54% over previous year, mainly due to an
increase in interest cost and high input cost during the year.
BUSINESS DEVELOPMENT:
During the year
the Company launched its iconic beverages, Frooti and Appy in a new 160 ml
Tetra Pak, making the Company the first company in
CONTINGENT
LIABILITIES:
(Rs.
in millions)
|
Particulars |
31.03.2011 |
|
a) Disputed income-tax liability (including interest thereon) |
56.873 |
|
b) Disputed sales tax liability |
6.218 |
|
c) Disputed Excise duty |
77.533 |
|
d) Guarantees given by the Banks |
5.146 |
BANKERS CHARGES
REPORT AS PER REGISTRY
|
Corporate
identity number of the company |
U15130MH1985PTC038459 |
|
Name of the
company |
PARLE AGRO PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
E-Mail: dinesh.shetty@parleagro.com |
|
This form is for |
Creation of
charge |
|
Type of charge |
Book Debts Others (Current
Assets) |
|
Particular of
charge holder |
CIN No.: U65191PN1943PLC007308 The Ratnakar Bank Limited, Shahupuri, E-Mail: vpjain@ratnakarbank.in |
|
Nature of
description of the instrument creating or modifying the charge |
Composite Deed of
Hypothecation dated March 11, 2011 |
|
Date of
instrument Creating the charge |
11.03.2011 |
|
Amount secured by
the charge |
Rs.300.000
millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest: Cash Credit (CC)
: Base Rate+3% p.a. at monthly rests Working Capital
Demand Loan (WCDL) : Base Rate+2% p.a. at monthly rests Letter of Credit
(L/C) : Commission 1% p.a. upfront Terms of Repayment: CC: on demand WCDL: on
respective due dates L/C: on
respective due dates Margin: 25% on stocks and
30% on book debts Extent and Operation of the charge: First pari passu
charge on the whole of Current Assets of the Company namely, Stocks of Raw
materials, Stocks in process, Semi-Finished and Finished Goods, Stores and
Spares not relating to Receivables and Book-Debts. |
|
Short particulars
of the property charged |
The whole of
Current Assets of the Company namely, Stocks of Raw Materials, Stocks in process,
Semi-Finished and Finished Goods, Stores and Spares not relating to
Receivables and Book-Debts. |
FIXED ASSETS:
· Freehold Land
· Leasehold Land
· Building
· Plant and Machinery
· Electrical Installation
· Research and Development Assets
· Office Equipments
· Factory Lab Equipments
· Computers
· Tools, Dies and Moulds
· Vehicles
· Furniture and Fixtures
· Air Conditioner
· Water Coolers
· Garden Equipment
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 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.55.54 |
|
|
1 |
Rs.88.23 |
|
Euro |
1 |
Rs.70.02 |
INFORMATION DETAILS
|
Report Prepared
by : |
NTH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
62 |
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.