MIRA INFORM REPORT

 

 

Report Date :

19.04.2013

 

IDENTIFICATION DETAILS

 

Name :

E-PACK POLYMERS PRIVATE LIMITED

 

 

Registered Office :

2584, Rohtagi Mansion, 2nd Floor, Hamilton Road, Kashmere Gate, Delhi – 110006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

12.02.1999

 

 

Com. Reg. No.:

55-98374

 

 

Capital Investment / Paid-up Capital :

Rs.38.754 millions

 

 

CIN No.:

[Company Identification No.]

U74999DL1999PTC098374

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELE01935D

DELE01934C

 

 

PAN No.:

[Permanent Account No.]

AAACE5175D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer and Exporter of EPS Packaging, Telecom Shelters, Pre-Fabricated Structure, Cold Chain Solution, Rooting and Cladding Sheets, EPS Sheets, EPS Packaging, EPS Pallets. 

 

 

No. of Employees :

350 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

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

 

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

 

 

 

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.

 

INFORMATION PARTED BY

 

Name :

Mr. Sanjay Sighania

Designation :

Director

Contact No.:

91-9958593021

Date :

15.04.2013

 

           

LOCATIONS

 

Registered Office :

2584, Rohtagi Mansion, 2nd Floor, Hamilton Road, Kashmere Gate, Delhi – 110 006, India

Tel. No.:

91-11-23916862 / 23974876

Mobile No.:

91-9958593021 (Mr. Sanjay Singhania)

Fax No.:

91-11-23953687

E-Mail :

sanjay@epackpolymers.com

ajay@epackpolymers.com

info@epackpolymers.com

anand@epackpolymers.com

Website :

http://www.epackpolymers.com

Location :

Rented

 

 

Factory :

61 B and C, Udyog Vihar, Surajpur Kasna Road, Greater Noida – 201 306, Uttar Pradesh, India

Tel. No.:

91-120-2569078 / 2569079

Fax No.:

91-120-2569836 / 2569079 / 2569078

E-Mail :

info@epackpolymers.com

Area :

18000 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2010

 

Name :

Mr. Ajay Singhania

Designation :

Director

Address :

A – 122, Sector – 40, Noida, Uttar Pradesh, India

Date of Birth/Age :

07.08.1974

Date of Appointment :

27.12.1999

Pan No.:

ATNPS6678N

DIN No.:

00107555

 

 

Name :

Mr. Laxmi Pat Bothra

Designation :

Director

Address :

B – 116, Golf Link, Sector – 40, Noida, Uttar Pradesh, India

Date of Birth/Age :

19.11.1961

Date of Appointment :

30.09.2008

Pan No.:

AAGPB5838F

DIN No.:

00130593

 

 

Name :

Mr. Rajat Bothra

Designation :

Director

Address :

B – 114, Golf Link, Sector – 40, Noida, Uttar Pradesh, India

Date of Birth/Age :

29.08.1982

Date of Appointment :

15.10.2004

DIN No.:

01044231

 

 

Name :

Mr. Sanjay Sighania

Designation :

Director

Address :

A – 122, Sector – 40, Noida, Uttar Pradesh, India

Date of Birth/Age :

26.07.1973

Date of Appointment :

12.02.1999

Pan No.:

ATEPS4866M

DIN No.:

01291342

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Names of Shareholders

 

No. of Shares

Bajarang Lal Bothra

 

579750

Kankanwari Devi Bothra

 

186700

Punam Chand Bothra (HUF)

 

5000

Leela Devi Bothra

 

111700

Rajat Bothra

 

95000

Laxmi Pat Bothra

 

728400

Suman Devi Bothra

 

145900

Nitin Bothra

 

40000

Nikhil Bothra

 

45000

Sanjay Singhania

 

724850

Deen Dayal Sighania

 

150100

Ajay Sighania

 

742500

Pinki Sighania

 

150000

Preeti Sighania

 

105000

Divisha Sighania

 

50000

Lalita Devi Singhania

 

15000

Dinesh Bhuwalka

 

500

Total

 

3875400

 

 

As on 30.09.2010

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, Importer and Exporter of EPS Packaging, Telecom Shelters, Pre-Fabricated Structure, Cold Chain Solution, Rooting and Cladding Sheets, EPS Sheets, EPS Packaging, EPS Pallets. 

 

 

Products :

  • Telecom Shelters
  • Pre-fabricated Structure
  • Cold Chain Solutions
  • Roofing and Cladding Sheets
  • EPS Sheets
  • EPS Packaging
  • EPS Pallets

 

 

Exports :

 

Products :

Prefabricated Structure

Countries :

  • Sri Lanka
  • Kuwait
  • Middle East

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Korea

 

 

Terms :

 

Selling :

L/C / Cash / Credit

 

 

Purchasing :

L/C / Cash / Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users and OME’s

 

 

No. of Employees :

350 (Approximately)

 

 

Bankers :

  • Corporation Bank, SSI Branch, G-28/ 29, Sector – 18, Noida – 201 301, Uttar Pradesh, India

Tel. No.: 91-120-2511225

  • Bank of Baroda, SME Noida Branch, P-5, Ocean Plaza, Upper Ground Floor, Noida – 201 301, Uttar Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long-term borrowings

 

 

Rupee term loans from banks

97.978

14.399

Short-term borrowings

 

 

Working capital loans from banks

140.325

145.177

Total

238.303

159.576

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Samrath M. Surana and Company

Chartered Accountants

Address :

R. No.307, Sai Chamber, 783/16 D B Gupta Road, Karol Bagh, New Delhi-110 005, India

Tel. No.:

91-11-23550150

PAN.:

AAQFS4882C

 

 

Related Party :

  • E-Durables
  • Ennov Infra Solutions Private Limited
  • Ennov Techno Tools Private Limited
  • Evision
  • Raksha Tinplate Private Limited
  • Eas t India Technologies Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3875400

Equity Shares

Rs.10/- each

Rs.38.754 millions

 

 

 

 

 

 

Disclosure of shareholding more than five per cent in company

Name of shareholder

Number of shares held in company

Percentage of shareholding in company

Bajrang Lal Bothra

3,80,500

982.00%

Leela Devi Bothra

3,10,950

802.00%

Laxmi Pat Bothra

3,40,900

880.00%

Suman Devi Bothra

3,33,400

860.00%

Nitin Bothra

2,40,000

619.00%

Sanjay Singhania

3,87,500

999.00%

Deen Dayal Singhania

3,52,750

910.00%

Ajay Singhania

3,87,500

999.00%

Pinki Singhania

3,02,350

780.00%

Preeti Singhania

3,05,000

787.00%


 

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

38.754

38.754

38.754

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

218.149

187.962

169.927

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

256.903

226.716

208.681

LOAN FUNDS

 

 

 

1] Secured Loans

238.303

159.576

163.760

2] Unsecured Loans

42.596

10.032

32.781

TOTAL BORROWING

280.899

169.608

196.541

DEFERRED TAX LIABILITIES

34.748

27.748

0.000

 

 

 

 

TOTAL

572.550

424.072

405.222

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

456.172

401.835

344.761

Capital work-in-progress

0.000

0.000

9.576

 

 

 

 

INVESTMENT

30.377

0.000

0.263

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

66.581

47.961

26.512

 

Sundry Debtors

180.790

137.770

142.180

 

Cash & Bank Balances

12.072

28.301

6.152

 

Other Current Assets

8.744

11.101

0.000

 

Loans & Advances

125.119

71.307

50.192

Total Current Assets

393.306

296.440

225.036

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

227.774

151.667

138.157

 

Other Current Liabilities

67.677

109.312

34.407

 

Provisions

11.854

13.224

1.850

Total Current Liabilities

307.305

274.203

174.414

Net Current Assets

86.001

22.237

50.622

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

572.550

424.072

405.222

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

 

 

852.725

 

 

Other Income

 

 

4.299

 

 

TOTAL                                     (A)

1122.097

966.086

857.024

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

801.407

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

1074.040

(Including Financial and Depreciation Expense)

907.019

(Including Financial and Depreciation Expense)

801.407

 

 

 

 

 

Less

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

 

 

55.617

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

17.280

 

 

 

 

 

 

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

 

 

38.337

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

16.731

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

48.057

59.067

21.606

 

 

 

 

 

Less

TAX                                                                  (H)

17.870

20.599

2.494

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

30.187

38.468

19.112

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

109.916

91.881

72.769

 

 

 

 

 

Less

APPROPRIATIONS

0.000

20.433

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

140.103

109.916

91.881

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

NA

9.211

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

NA

2.523

 

 

Capital Goods

NA

NA

23.356

 

TOTAL IMPORTS

NA

NA

25.879

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.79

NA

4.93

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.69

3.98

2.23

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

2.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.66

8.46

5.84

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.26

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.09

0.75

0.94

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.08

1.29

 

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

20]

Export / Import details (if applicable)

Yes

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

FINANCIAL RESULTS AND OPERATIONS

 

During the year the income of the company was rose by 16.15%. It has earned a profit of Rs.30.187 Millions as against profit of Rs.38.468 Millions of last year. The Directors hope for performance better in current year.

 

During the year the company has acquired 98.40% share in M/s Raksha Tinplate Private Limited. The purpose of acquisition of shares is to install a new plant for manufacturing of pre-fabricated building structure. This is a long term strategic investment in the line of existing business.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

Long-term borrowings

 

 

Rupee term loans from others

42.596

10.032

Total

42.596

10.032

 

 

FIXED ASSETS

 

·         Building

·         Computer

·         Dies and Moulds

·         Furniture

·         Land

·         Office Equipment

·         Plant and Machinery

·         Light Com. Vehicle

·         Vehicle

 

 


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 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.54.03

UK Pound

1

Rs.82.43

Euro

1

Rs.71.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

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

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.