MIRA INFORM REPORT

 

 

Report Date :

28.12.2013

 

IDENTIFICATION DETAILS

 

Name :

SNM PACKAGING PRIVATE LIMITED

 

 

Registered Office :

D. No.B-5, Ravindra Nagar, Pattabhipuram, Guntur – 522 006, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.11.2008

 

 

Com. Reg. No.:

01-062006

 

 

Capital Investment / Paid-up Capital :

Rs.4.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74900AP2008PTC062006

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDS23592C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of Dealers, Distributors, Wholesalers, Retailers and Agents for All Kinds of Packing Materials, Components and Allied Materials.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 20000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There seems some dip in the turnover of the company during current year. Borrowings of the company also seems to be increasing.

 

However, trade relations are reported as fair. Business is active. Payments are reported to slow but correct.

 

The company can considered for business dealings with some cautions.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

Uptick in agriculture and construction spread some cheer as the economy grew a higher-than-expected 4.8 % in the three months through September. Manufacturing rose an annual rate per cent during the quarter and mining fell by 0.4 %, government data showed while farm output rose 46%.

 

India has emerged as the most attractive investment destination, thanks to a relaxation in foreign direct investment norms, says a report. India is followed by Brazil and China in the ranking part of EY’s Capital Confidence Barometer report based on a survey across 70 nations. The US, France and Japan have emerged as the top three investors likely to invest in India.

 

India has been ranked 83rd globally in terms of talent competitiveness of its human capital.  Switzerland, Singapore, Denmark, Sweden and Luxembourg are the top five in the list of 103 nations compiled by INSEAD business school.

 

Tax rates for companies in India are among the highest in the world and the number of payments is also more than the global average putting the country at low, 158th rank on the Paying Taxes. 2014 list by the World Bank and PWC. However, the time taken for tax payments is relatively less in India which is rated ahead of China and Japan.

 

1 billion smartphone shipments in 2013, a 39.3 % growth over 2012. This was being driven by low cost computing in emerging markets. By 2017, total smartphone shipments are expected to approach 1.7 billion units, resulting in a compound annual growth rate of 18.4 % between 2013 and 2017, according to research from IDC.

 

20 % vacancy rate of office space in Mumbai and Delhi in the third quarter, the highest in Asia after Chengdu, in China. According to Cushman and Wakefield, six Indian cities are among the 10 office markets with the worst vacancies.

 

Foreign banks will not have to pay stamp duty and capital gains tax, if they convert their branch operations into a wholly owned subsidiary, according to the Reserve Bank of India.

 

The Reserve Bank of India is planning to launch CPI – indexed bonds aimed to protecting the savings of retail investors from the impact the price rise by December end.

 

Central Bureau of Investigation has booked State Bank of India, Deputy Managing Director Shyamal Acharya and others in a graft case related to distribution of a loan of over Rs 4000 mn. Gold and jewellery  worth Rs 6.7 mn have been recovered from the residence of Acharya.

 

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 :

D. No.B-5, Ravindra Nagar, Pattabhipuram, Guntur – 522 006, Andhra Pradesh, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

Ksrao21@gmail.com

Dsc_director@rediffmail.com

 

 

DIRECTORS

 

AS ON 28.09.2013

 

Name :

Mr. Venkata Ramana Cheruvu

Designation :

Additional Director

Address :

6-3-1219/1, Uma Nagar, Begumpet – 500 016, Hyderabad, India

Date of Birth/Age :

23.02.1957

Date of Appointment :

01.06.2013

DIN No.:

02277700

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U45400AP2009PTC062746

RR DURA FABS PRIVATE LIMITED

Director

09/02/2009

09/02/2009

Active

NO

2

U45200AP2013PTC087419

SUBRAHMANYA INFRA PROJECTS PRIVATE LIMITED

Director

01/05/2013

01/05/2013

Active

NO

3

U74900AP2008PTC062006

SNM PACKAGING PRIVATE LIMITED

Additional director

01/06/2013

01/06/2013

Active

NO

 

 

Name :

Mr. Nyshadham Venkata Subrahmanya Sai Bhaskar

Designation :

Director

Address :

D. No. 26-38-149/3, At Agraharam, 12th Lane, Guntur – 522 004, Andhra Pradesh, India

Date of Birth/Age :

04.08.1965

Date of Appointment :

26.08.2013

DIN No.:

06670314

 

 

Name :

Mr. Yamparala Sravanthi

Designation :

Director

Address :

House No.3-38, Kothapally, Makloor, Nizamabad – 503 246, Andhra Pradesh, India

Date of Birth/Age :

22.02.1985

Date of Appointment :

01.06.2013

DIN No.:

06525118

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.09.2013

 

Names of Shareholders

 

 

No. of Shares

Venkata Ramana Cheruvu

 

32850

Cheruvu Satyanarayana Murthy

 

11250

Cheruvu Nagasundari

 

900

 

 

 

Total

 

45000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Dealers, Distributors, Wholesalers, Retailers and Agents for All Kinds of Packing Materials, Components and Allied Materials.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Commercial Branch, Kannavarithota, Guntur – 522 004, Andhra Pradesh, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

From Banks

 

 

Vehicle Loan A/C No. 31495748586

0.000

0.126

From Financial Institutions

 

 

APSFC A/C No. 56879601

3.700

5.680

APSFC A/C No. II

2.728

0.000

Short Term Borrowings

 

 

State Bank of India

23.359

11.885

 

 

 

Total

29.787

17.691

 

NOTES:

 

Long Term Borrowings:

Both the term loans from Andhra Pradesh State Financial Corporation is secured by equitable mortgage of immovable property of Managing Director and also guaranteed by directors of the company. The above term loans are repayable in 55 monthly installments starting from May, 2011 and May 2013 respectively. The said loans carries interest rate @16.5% per annum and 17.5% per annum respectively.

 

Short Terms Borrowings:

The State Bank of India loan is secured by first charge on stock and receivables and immovable properties and small enterprises.

 

 

 

Banking Relations :

--

 

 

Financial Institution :

Andhra Pradesh State Financial Corporation, 5-9-194, Chirag Ali Lane, PB No.165, Abids, Hyderabad – 500 001, Andhra Pradesh, India

 

 

Auditors :

 

Name :

Umamaheswara Rao and Company

Chartered Accountants

Address :

Samata, Main Road, Brodipet, Guntur – 522 002, Andhra Pradesh, India

Tel. No.:

91-863-2233761

E-mail :

auditreport@gmail.com

PAN No.:

AAAFU4353L

 

 

Enterprises in which Management Personnel and/or their relatives have significant influence :

·         SNM Storage Systems Private Limited

·         Amaravathi Packaging Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs. 100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45000

Equity Shares

Rs. 100/- each

Rs.4.500 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4.500

4.500

4.500

(b) Reserves & Surplus

2.758

1.999

2.736

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

0.000

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

7.258

6.499

7.236

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.490

9.125

8.542

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.298

0.177

0.091

Total Non-current Liabilities (3)

11.788

9.302

8.633

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.359

11.885

10.199

(b) Trade payables

9.264

44.044

22.275

(c) Other current liabilities

3.851

3.547

2.874

(d) Short-term provisions

0.118

0.000

0.000

Total Current Liabilities (4)

36.592

59.476

35.348

 

 

 

 

TOTAL

55.638

75.277

51.217

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.887

3.395

3.814

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.152

0.393

0.043

(d)  Long-term Loan and Advances

0.069

0.072

0.072

(e) Other Non-current assets

9.520

12.589

4.720

Total Non-Current Assets

12.628

16.449

8.649

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.810

29.797

15.171

(c) Trade receivables

0.616

4.534

5.806

(d) Cash and cash equivalents

3.790

3.858

1.907

(e) Short-term loans and advances

15.564

20.328

19.656

(f) Other current assets

0.230

0.311

0.028

Total Current Assets

43.010

58.828

42.568

 

 

 

 

TOTAL

55.638

75.277

51.217

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

52.432

77.386

71.294

 

 

Other Income

0.772

0.021

2.429

 

 

TOTAL                                         (A)

53.204

77.407

73.723

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

32.486

63.341

55.957

 

 

Purchase of Stock-in-trade

0.000

7.620

5.804

 

 

Changes in Inventories of finished goods, work-in-progress

5.042

(11.591)

(2.745)

 

 

Employee Benefits Expenses

0.964

2.361

2.133

 

 

Other Expenses

7.667

11.305

7.652

 

 

TOTAL                                         (B)

46.159

73.036

68.801

 

 

 

 

 

Less

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

7.045

4.371

4.922

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.426

4.857

2.971

 

 

 

 

 

 

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

1.619

(0.486)

1.951

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.512

0.601

0.574

 

 

 

 

 

 

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

1.107

(1.087)

1.377

 

 

 

 

 

Less

TAX                                                                  (H)

0.348

0.350

0.462

 

 

 

 

 

 

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

0.759

(0.737)

0.915

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Kraft Paper

18.069

52.694

30.953

 

TOTAL IMPORTS

18.069

52.694

30.953

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.86

(16.37)

20.34

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.43

(0.95)

1.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.11

(1.40)

1.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.41

(1.75)

2.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

(0.17)

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.80

3.23

2.59

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

0.99

1.20

 

 

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

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Due to Related Parties

4.152

3.308

Due to Directors

0.910

0.000

Due to others

0.000

0.011

 

 

 

Total

5.062

3.319

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10386789

20/11/2012

3,400,000.00

ANDHRA PRADESH STATE FINANCIAL CORPORATION

5-9-194, CHIRAG ALI LANE, PB. NO:165, ABIDS, HYDERABAD - 500001, ANDHRA PRADESH, INDIA

B62163811

2

10145914

20/02/2010 *

37,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, KANNAVARITHOTA, GUNTUR - 522004, ANDHRA PRADESH, INDIA

A79607842

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Land

·         Factory Building

·         Computer

·         Plant and Machinery

·         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.62.06

UK Pound

1

Rs.102.03

Euro

1

Rs.85.27

 

 

INFORMATION DETAILS

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

28

 

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.