MIRA INFORM REPORT

 

 

Report Date :

21.02.2013

 

IDENTIFICATION DETAILS

 

Name :

ABHINANDAN INTEREXIM PRIVATE LIMITED

 

 

Registered Office :

32, Chowringhee Road, Om Tower, Park Street, 11th Floor, Kolkata-700071, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

23.11.1993

 

 

Com. Reg. No.:

21-060780

 

 

Capital Investment / Paid-up Capital :

Rs.12.084 Millions

 

 

CIN No.:

[Company Identification No.]

U67120WB1993PTC060780

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALA09325B

 

 

PAN No.:

[Permanent Account No.]

AACCA2399D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Liquid Packaging Polythene Bag, Food Packaging Polythene Film and Laminated Polythene Film. 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 308000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BB + [Letter of Credit] [Suspended]

Rating Explanation

Moderate risk of default

Date

24.01.2013

 

NOTE: Reason for Suspended is not available.

 

 

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 :

32, Chowringhee Road, Om Tower, Park Street, 11th Floor, Kolkata-700071, West Bengal, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

abhishekjaiswal21@gmail.com

 

 

Factory :

Union Board Road, Jalkhura Maheshtala No. 24, Parganas, Kolkata-700141, West Bengal, India

Tel No.:

91-33-23352242/24928420/22265996

Fax No.:

91-33-30227637

 

 

DIRECTORS

 

AS ON 30.09.2012

 

Name :

Mr. Prabhakar Patnaik

Designation :

Director

Address :

Patna Chemicals Works, Mogalpura, Patna-800008, Bihar, India

Date of Birth/Age :

20.10.1972

Date of Appointment :

01.10.2011

Din No.:

03326923

 

 

Name :

Ms. Shilpi Khanuja

Designation :

Director

Address :

3A, Balu Kakak, Kolkata-700017, West Bengal, India

Date of Birth/Age :

10.01.1976

Date of Appointment :

01.10.2011

Din No.:

00520546

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2012

 

Names of Shareholders

 

No. of Shares

Neena Agarwal

 

33950

Deepak Kumar Agarwal

 

7500

Rukmani Agarwal

 

57750

G. Raj and Company (Consultant) Limited, India

 

50000

Vikash Kumar Agarwal

 

496000

Glorious Holding Private Limited, India

 

150000

Gurukul Properties Private Limited, India

 

50000

Kirti Tracon Private Limited, India

 

50000

Plus Jet Finvest Private Limited, India

 

50000

Scionara Finvest Private Limited, India

 

50000

Sri Balmukund Polyplast Private Limited, India

 

99180

Ganga Plastic Products Private Limited

 

510000

Smita Agarwal

 

395000

 

 

 

TOTAL

 

1999380

 

AS ON 30.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

50.50

Other top fifty shareholders

 

49.50

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Liquid Packaging Polythene Bag, Food Packaging Polythene Film and Laminated Polythene Film.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, SME Branch, Ballygunge, 50A, Gariahat Road, 5th Floor, Kolkata-700019, West Bengal, India

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Loan

0.000

0.097

Working Capital Loan From Banks

88.784

142.636

TOTAL

88.784

142.733

 

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Loans and Advances From Related Parties

2.770

2.664

Other Loans and Advances

0.143

0.126

TOTAL

2.913

2.790

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nishant Agarwal and Associates

Chartered Accountants

Address :

2/37, Ashok Nagar, NSC Bose Road, Tollygunge, Kolkata-700040, West Bengal, India

PAN No:

AJTPA6386P

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1998380

Equity Shares

Rs.10/- each

Rs.19.983 Millions

 

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1750000

Equity Shares

Rs.10/- each

Rs.17.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1208380

Equity Shares

Rs.10/- each

Rs.12.084 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

12.084

11.084

6.484

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

64.982

53.848

28.800

4] (Accumulated Losses)

0.000

0.000

0.00

NETWORTH

77.066

64.932

35.284

LOAN FUNDS

 

 

 

1] Secured Loans

88.784

142.733

34.443

2] Unsecured Loans

2.913

2.790

14.992

TOTAL BORROWING

91.697

145.523

49.435

DEFERRED TAX LIABILITIES

0.112

0.092

0.096

 

 

 

 

TOTAL

168.875

210.547

84.815

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

10.366

10.589

11.094

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

3.080

3.085

2.605

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

122.683

26.593

21.595

 

Sundry Debtors

379.297

127.149

68.160

 

Cash & Bank Balances

33.399

79.538

16.317

 

Other Current Assets

0.809

0.000

0.000

 

Loans & Advances

30.789

14.203

8.667

Total Current Assets

566.977

247.483

114.739

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

240.203

29.363

38.220

 

Other Current Liabilities

169.809

20.715

1.703

 

Provisions

1.537

0.532

3.711

Total Current Liabilities

411.549

50.610

43.634

Net Current Assets

155.428

196.873

71.105

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.011

 

 

 

 

TOTAL

168.875

210.547

84.815

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

494.474

584.283

 

 

Other Income

 

17.732

3.499

 

 

TOTAL                                     (A)

NA

512.206

587.782

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

83.068

119.081

 

 

Cost of Goods Sold

 

404.358

443.090

 

 

Manufacturing Expenses

 

5.880

6.035

 

 

Selling and Administrative Expenses

 

3.472

2.858

 

 

Increase/Decreased in Stocks

 

(4.461)

0.103

 

 

TOTAL                                     (B)

NA

492.317

571.167

 

 

 

 

 

Less

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

 

19.889

16.615

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

9.143

6.683

 

 

 

 

 

 

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

 

10.746

9.932

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

NA

0.877

0.884

 

 

 

 

 

 

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

10.827

9.869

9.048

 

 

 

 

 

Less

TAX                                                                  (H)

3.693

3.222

2.860

 

 

 

 

 

 

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

7.134

6.647

6.188

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

16.273

9.625

3.437

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

23.407

16.272

9.625

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.57

8.62

9.54

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

1.30

1.05

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

2.00

1.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.87

3.82

7.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.15

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.19

2.24

1.40

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.37

4.89

2.63

 

 

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 two 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

Yes

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

This form is for

Modification of charge

Charge identification number of the modified 

10059119

Corporate identity number of the company

U67120WB1993PTC060780

Name of the company

ABHINANDAN INTEREXIM PVT LTD

Address of the registered office or of the principal place of  business in India of the company

32, Chowringhee Road, Om Tower, Park Street, 11th Floor, Kolkata-700071, West Bengal, India

Type of charge

Immovable property

Particular of charge holder

State Bank of India, SME Branch, Ballygunge, 50A, Gariahat Road, 5th Floor, Kolkata-700019, West Bengal, India

Email: sbi.04140@sbi.co.in

Nature of description of the instrument creating or modifying the charge

Memorandum of Deposit for Creation of further Charge for Overall Limit where the Initial Charge is Created by way of Mortgage by Deposit of Title Deeds (2 Sets).

Date of instrument Creating the charge

04.06.2012

Amount secured by the charge

Rs.253.800 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

Cash Credit: Base Rate + 4.50% p.a.

 

Terms of Repayment

Working Capital Limit is repayable on demand.

 

Margin

As stipulated by the Bank for the respective assets from time to time.

Raw Materials : 25%,

Stocks in process : 25%,

Finished Goods : 25%,

LC : 20% and

Book Debts/Receivables : 25%.

 

Extent and Operation of the charge

The charge operates as first charge basis on the whole of the mortgaged properties of the Company to secure the maximum amount under the said charge fixed at Rs.253.800 Millions together with interest, costs and charges thereon.

 

Others

The Borrower shall not do or allow anything which may prejudice the security and shall comply with the terms and conditions of the Agreements.

Short particulars of the property charged

All the piece and parcel of land measuring 6 cottah 8 chittaks 30 sq. ft. with pucca factory shed in RS Dag No.450 under R.S. Khatian No.188, Mouza Jalkhura P.S. Maheshtala District 24 Pgs (S), W.B.

 

Under Deed No.I-2897, Book No. I, Volume 76, pages 48 to 61, Being No.2897 for the year 2006 together with Deed No.I-10673 Book No. I, pages 1 to 10, Being No.10673 for the year 2006.

 

All the piece and parcel of land measuring more or less 5 cottha with pucca factory shed situated at Mouza Chakmir JL No.8 Touzi No.2826, RS Dag No.502, Khatian No.163(old), 220(New),P.S. Maheshtala

 

Ward No.17, District 24 Pgs (S) under Deed No.I-3495, Book No. I, Volume 7, Pages 9045 to 9054, being No.03495 for the year 2009 together with 00969, Book No. I, Volume No.2, Pages 10180 to 10194, Being No.00969 for the year 2009.

Date of latest modification prior to the present modification

08.09.2010

Particulars of the present modification 

By this modification, charge on mortgaged properties of the Company situated at Mouza Jalkhura and Chakmir, P.S. Maheshtala District 24 Pgs (S) extended to secure the enhanced overall limit of Rs.253.800 Millions as stated under together with interest, costs and charges thereon:

CC : Rs.25.000 Millions

CC (for Trading) : Rs.25.000 Millions

LC : Rs.200.000 Millions

Credit Exposure Limit: Rs.3.800 Millions.

All other terms and conditions continue to remain as before in full force and effect.

 


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.54.05

UK Pound

1

Rs.83.45

Euro

1

Rs.72.54

 

 

INFORMATION DETAILS

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

43

 

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.