MIRA INFORM REPORT

 

 

Report Date :

17.04.2013

 

 

 

 

Tel. No.:

+91-2764-286702/ 286052

Fax No.:

+91-2764-286703

 

 

IDENTIFICATION DETAILS

 

Name :

GREEN PACK FOILS PRIVATE LIMITED

 

 

Registered Office :

Block No. 520, Opposite Sarthi Phar-Mceauticals Limited, Sola-Santej Road, At Rakanpur, Taluka Kalol, Gandhinagar-382721, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

20.06.1995

 

 

Com. Reg. No.:

04-026414

 

 

Capital Investment / Paid-up Capital :

Rs.4.005 Millions

 

 

CIN No.:

[Company Identification No.]

U25200GJ1995PTC026414

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMG014641D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of all kind of Aluminium Foil and Flexible Packing Products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 204000

 

 

Status :

Usually Correct

 

 

Payment Behaviour :

Satisfactory

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. There appears some dip in the profits during 2012. However, Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal 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

 

 

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 / Admin Office / Factory :

Block No. 520, Opposite Sarthi Phar-Mceauticals Limited, Sola-Santej Road, At Rakanpur, Taluka Kalol, Gandhinagar-382721, Gujarat, India

Tel. No.:

91-2764-286702 / 286703 / 286052

Fax No.:

91-2764-286703

E-Mail :

green@ad1.vsnl.net.in

green_msn@sancharmet.in

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Kaushikbhai Somabhai Patel

Designation :

Director

Date of Birth/Age :

51, Jawahar Society, Visnagar, Mehsana-384315, Gujarat, India

Date of Appointment :

01.01.2001

DIN No.:

00632483

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U29120GJ1987PTC009960

AIMS FORGINGS PRIVATE LIMITED

Director

08-07-93

08-07-93

Active

NO

2

U25200GJ1995PTC026414

GREEN PACK FOILS PRIVATE LIMITED

Director

01-01-01

01-01-01

Active

NO

 

 

Name :

Mr. Sanjaykumar Amritlal Patel

Designation :

Director

Address :

17/B/1, Suraxa Society, Visnagar, Mehsana-384315, Gujarat, India

Date of Appointment :

01.04.1997

DIN No.:

01946566

 

 

Name :

Mr. Mukeshkumar Bhaichandbhai Patel

Designation :

Director

Address :

Near Kanyashala, At and Post Visnagar-384315, Gujarat, India

Date of Appointment :

01.02.1998

DIN No.:

01946757

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U25200GJ1995PTC026414

GREEN PACK FOILS PRIVATE LIMITED

Director

01-02-98

01-02-98

Active

NO

2

U29120GJ1987PTC009960

AIMS FORGINGS PRIVATE LIMITED

Director

01-09-03

01-09-03

Active

NO

 

 

Name :

Mr. Shaileshkumar J Patel

Designation :

Director

Address :

38, Vivekanand Society, Visnagar, Mehsan-384315, Gujarat, India

Date of Appointment :

01.04.1997

DIN No.:

02164092

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U25200GJ1995PTC026414

GREEN PACK FOILS PRIVATE LIMITED

Director

01-04-97

01-04-97

Active

NO

2

U29120GJ1984PTC006802

KRASHI PUMPS PRIVATE LIMITED

Director

15-10-00

15-10-00

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Sanjay Patel

10000

Ashaben Patel

10050

Jitendrakumar Patel (HUF)

13350

Prahladbhai Patel (HUF)

15000

Amrutbhai Patel (HUF)

10000

Amthiben Patel

5000

Rushnaben Patel

15050

Mukesh Patel (HUF)

30050

Nitin Patel (HUF)

3300

Kalpaben Patel

10050

Kantaben Patel

5000

Puriben Patel

13350

Kankuben Patel

10000

Navinkumar Patel (HUF)

10000

Manjulaben Patel

10000

Kaushik Patel (HUF)

10000

Bhavik Patel

5000

Geetaben Patel

5000

Gaurang Patel

10000

Shailesh Patel

10000

Ashaben Patel

10000

Bhagwatiben Patel

10000

Manibhai Patel

20200

Mahendrabhai Patel

30100

Shailesh Patel

30000

Parulben Patel

10000

Minaxiben Patel

10000

Hineben Patel

10000

Ashaben Patel

10000

Shardaben Patel

10000

Ritaben Patel

10000

Jyotsanaben Patel

10000

Saritaben Patel

10000

Girishkumar Patel (HUF)

5000

Khusbuben Patel

5000

 

 

TOTAL

400500

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all kind of Aluminium Foil and Flexible Packing Products.

 

 

PRODUCTION STATUS [AS ON 31.03.2012]

 

Particulars

Actual Production

In Kgs.

Aluminium Foils

606710.400

Paper Coated/ Poly Laminated

47090.990

Polyester Poly Laminated/ Printed

8568.950

PVDC Film Coated/Printed

--

Paper Foil Coated/Laminated

122937.820

Scrap:

 

Aluminium Foil Scrap

55315.030

Paper Scrap

9584.340

Polyester Poly Scrap

1483.250

PVC Scrap

--

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai-400013, Maharashtra, India

·         Standard Chartered Bank

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

HDFC CC Loan

18.940

13.664

TOTAL

18.940

13.664

 

NOTES:

 

·         HDFC secured working capital loan are secured by way of first and exclusive charge on all present and future stock and book debt prime security. It is further guaranteed by all the directors.

 

·         Secured working capital loan are further collaterally secured by creating mortgage in favour of bank on following properties

         i.            Block No. 520, 522, 523, Sola Santej Road, Near Kanranavti Weigh Bridge, Rakanpur, Kalol. [Owned by company]

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mukesh P. Patel and Company

Chartered Accountant

Address :

2nd Floor, Shiv Market, Opposite S.T. Stand, Visnagar-384315, Gujarat, India 

Tel No.:

91-2765-231984/231784

Mobile No.:

91-9879537277/9904155909

Email:

mukeshppatel.ca@gmail.com

jigar.sukhadia@gmail.com

srpatelca@gmail.com

PAN No:

ABVPP0997R

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

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

400500

Equity Shares

Rs.10/- each

Rs.4.005 Millions

 

 


 

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

4.005

4.005

4.005

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

47.025

43.388

36.209

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

51.030

47.393

40.214

LOAN FUNDS

 

 

 

1] Secured Loans

18.940

13.664

3.592

2] Unsecured Loans

27.442

31.249

29.654

TOTAL BORROWING

46.382

44.913

33.246

DEFERRED TAX LIABILITIES

0.691

0.691

0.516

 

 

 

 

TOTAL

98.103

92.997

73.976

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

18.486

16.724

12.027

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.013

0.013

0.010

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

26.015

28.453

22.248

 

Sundry Debtors

80.023

67.451

61.458

 

Cash & Bank Balances

0.477

0.395

0.370

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

5.757

3.963

7.807

Total Current Assets

112.272

100.262

91.883

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

27.136

17.815

23.106

 

Other Current Liabilities

5.532

6.187

0.000

 

Provisions

0.000

0.000

6.838

Total Current Liabilities

32.668

24.002

29.944

Net Current Assets

79.604

76.260

61.939

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

98.103

92.997

73.976

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

240.209

168.064

191.108

 

 

Other Income

0.263

3.165

2.272

 

 

TOTAL                                     (A)

240.472

171.229

193.380

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

200.749

145.080

150.146

 

 

Employee Benefits Expenses

5.512

4.606

0.000

 

 

Other Expenses

23.865

15.356

0.000

 

 

Manufacturing Expenses

0.000

0.000

4.854

 

 

Administrative Expenses

0.000

0.000

20.207

 

 

Increase / (Decreased) in Closing Stock

(4.059)

(11.135)

(3.715)

 

 

TOTAL                                     (B)

226.067

153.907

171.492

 

 

 

 

 

Less

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

14.405

17.322

21.888

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.874

4.132

4.347

 

 

 

 

 

 

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

8.531

13.190

17.541

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.285

2.220

1.432

 

 

 

 

 

 

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

5.246

10.970

16.109

 

 

 

 

 

Less

TAX                                                                  (H)

1.608

3.791

5.873

 

 

 

 

 

 

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

3.637

7.179

10.236

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

3.637

7.179

10.236

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

3.557

2.297

1.167

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

16.162

0.013

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9.08

17.93

25.48

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.51

4.19

5.29

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.18

9.37

8.43

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.01

9.37

15.50

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.23

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.91

0.95

0.83

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.44

4.17

3.07

 

 

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

Yes

30]

Major Shareholders, if available

Yes

31]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

REVIEW OF THE OPERATIONS:

 

During the year, the Company's total income was Rs. 240.209 Millions as against Rs.168.064 Millions in the previous year. The company has made net profit of Rs. 3.637 Millions as compared to the previous year of Rs. 3.791 Millions after providing depreciation of Rs. 3.285 Millions and provision for taxation of Rs. 16.094 Millions. Looking to the overall sales and profit position, the future of the company is found prospective, the management of the Company is hopeful for better results in coming years.

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Loans from directors and relatives

27.442

31.249

TOTAL

27.442

31.249

 

 

FIXED ASSETS:

 

·         Building

·         Plant and Machinery

·         Electrical Installations

·         Furniture and Fixtures

·         Jeep – Car

·         Computer

·         Scooter

·         Bolero

 


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 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.54.33

UK Pound

1

Rs.83.17

Euro

1

Rs.71.05

 

 

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

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--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

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.