MIRA INFORM REPORT

 

 

Report Date :

29.07.2013

 

IDENTIFICATION DETAILS

 

Name :

BHAGWAN PACKAGING INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

Survey No.203, Plot No.3, Panchal Udyog Nagar, Bhimpore, Daman-396210, Union Territory

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.04.1999

 

 

Com. Reg. No.:

11-119676

 

 

Capital Investment / Paid-up Capital :

Rs. 1.686 Millions

 

 

CIN No.:

[Company Identification No.]

U28129MH1999PTC119675

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB09943D

 

 

PAN No.:

[Permanent Account No.]

AAACB9065H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Consumer Plastic Bags and Plastic Packing Materials 

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 93000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. There appears slight dip in sales and increased some loss during 2012.

 

However net worth of the company seems to be strong. Trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

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.

 

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. Rane

Designation :

Accounts Manager

Contact No.:

91-22-26481405

Date :

27.07.2013

 

 

LOCATIONS

 

Registered Office / Factory 1 :

Survey No.203, Plot No.3, Panchal Udyog Nagar, Bhimpore, Daman-396210, Union Territory

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

bhagwanmumbai@gmail.com

usgandhiandco@rediffmail.com

 

 

Factory 2 :

Shop No 3, Bombay Bazar Shopping Centre Station Road, Santacruz West, Mumbai – 400054, Maharashtra, India

Tel. No.:

91-22-26481405

Fax No.:

91-22-26490286

 

 

DIRECTORS

 

AS ON 14.09.2012

 

Name :

Mr. Prakash Tikamdas Kukreja

Designation :

Managing Director

Address :

La-Emrude, 3rd Floor, 14th Road, Khar, Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

05.03.1969

Date of Appointment :

29.04.1999

DIN No.:

00581924

 

 

Name :

Mr. Bansilal Bhagwandas Kukreja

Designation :

Director

Address :

La-Emrude, 3rd Floor, 14th Road, Khar, Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

15.09.1950

Date of Appointment :

29.04.1999

DIN No.:

00582039

 

 

Name :

Ms. Champa Nandlal Kukreja

Designation :

Director

Address :

La-Emrude, 3rd Floor, 14th Road, Khar, Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

06.05.1945

Date of Appointment :

29.04.1999

DIN No.:

01438259

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Rane

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 14.09.2012

 

Names of Shareholders

No. of Shares

Prakash T. Kukreja

7510

Bansilal B. Kukreja

9000

Tikamdas B Kukreja

8510

Manoharlal B Kukreja

8500

Kanchan D Kukreja

10600

Rani T Kukreja

7000

Poonam B Kukreja

8500

Saatchi R Kukreja

10700

Shailesh B Kukreja

12000

Neeta M Kukreja

8600

Tarun T Kukreja

12000

Rakesh M Kukreja

12000

Som M Kukreja

10600

Anchal P Kukreja

8000

Champa N Kukreja

7000

Sheetal T Kukreja

10600

Dilip N Kukreja

8500

Jitendra B Kukreja

9000

Bhagwan Plastrade Private Limited, India

10

TOTAL

168630

 

AS ON 14.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Consumer Plastic Bags and Plastic Packing Materials 

 

 

Exports :

 

Countries :

  • USA

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Thailand

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • HDFC Bank, HDFC Bank House Senapati Bapat Marg Branch, Lower Parel (West), Mumbai – 400013, Maharashtra, India
  • Oriental Bank of Commerce

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowing

 

 

HDFC External Commercial Borrowings

7.231

4.910

HDFC DL No. 2759041

0.000

0.358

HDFC DL No. 2086937

0.000

0.016

HDFC BANK DL.NO.2740264

0.000

0.315

HDFC BANK D.L.NO 3292695

0.000

0.814

HDFC BANK D.L.NO 3293143

0.000

0.856

HDFC BANK D.L.NO 80038582

0.000

2.297

HDFC BANK D.L.NO 8008354

0.000

0.780

Motor Car Loan

1.758

2.164

Motor Car Loan(TATA)

0.000

0.127

Short Term Borrowing

 

 

HDFC Bank Limited CC (Cash credit is Secured against inventory and receivable of company and personal guarantee of the Director of the company)

17.721

27.157

 

 

 

TOTAL

26.710

39.794

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

U. S. Gandhi and Company

Chartered Accountant

Address :

215, 2nd Floor, Sundervilla, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

PAN No.:

AACFU5143J


 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs. 2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

168630

Equity Shares

Rs.10/- each

Rs. 1.686 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

1.686

1.686

(b) Reserves & Surplus

 

21.646

23.621

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

23.332

25.307

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

8.989

12.637

(b) Deferred tax liabilities (Net)

 

1.466

1.476

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

10.455

14.113

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

39.349

40.551

(b) Trade payables

 

20.467

22.344

(c) Other current liabilities

 

3.467

1.161

(d) Short-term provisions

 

0.000

0.637

Total Current Liabilities (4)

 

63.283

64.693

 

 

 

 

TOTAL

 

97.070

104.113

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

45.960

49.892

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(b) Non-current Investments

 

1.744

1.281

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

6.674

7.455

Total Non-Current Assets

 

54.378

58.628

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

18.357

26.995

(c) Trade receivables

 

22.066

16.922

(d) Cash and cash equivalents

 

1.558

0.364

(e) Short-term loans and advances

 

0.711

1.204

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

42.692

45.485

 

 

 

 

TOTAL

 

97.070

104.113

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.686

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

20.827

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

22.513

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

42.909

2] Unsecured Loans

 

 

7.200

TOTAL BORROWING

 

 

50.109

DEFERRED TAX LIABILITIES

 

 

1.471

 

 

 

 

TOTAL

 

 

74.093

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

44.945

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.306

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

22.820

 

Sundry Debtors

 

 

13.860

 

Cash & Bank Balances

 

 

1.348

 

Other Current Assets

 

 

6.561

 

Loans & Advances

 

 

0.868

Total Current Assets

 

 

45.457

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

9.960

 

Other Current Liabilities

 

 

5.836

 

Provisions

 

 

0.819

Total Current Liabilities

 

 

16.615

Net Current Assets

 

 

28.842

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

74.093

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

 

GROSS TURNOVER / RECEIPT

200.085

239.834

243.644

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

197.245

231.782

234.657

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

197.245

231.782

234.657

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.840

8.052

8.987

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

4.825

4.615

3.686

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(1.985)

3.436

5.301

 

 

 

 

 

 

TAX                                                                 

(0.010)

0.643

1.360

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(1.975)

2.793

3.941

 

 

 

 

 

 

EXPORT VALUE

111.599

154.453

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(11.71)

16.57

23.37

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

230.000

 

 

 

 

 

Expected Sales (2013-2014) : Rs. 240.000 Millions

 

The above information has been parted by Mr. Rane.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(0.99)

1.16

1.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.08)

3.34

5.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.09)

0.14

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.07

2.10

2.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.67

0.70

2.74

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowing

 

 

Sonu Enterprises

18.069

13.282

Bhagwan Enterprise Textiles Private Limited

1.359

0.112

Isvaraha Apparels Private Limited

2.200

0.000

 

 

 

TOTAL

21.628

13.394

 

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Current maturities of long term debt

NA

NA

NA

 

 

 

 

TOTAL

NA

NA

NA

 

 

VIEW INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10025255

20/05/2011 *

65,300,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B13910997

2

90145530

15/10/2009 *

76,320,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

A73586695

3

90147695

18/03/2004 *

5,900,000.00

ORIENTAL BANK OF COMMERCE

SANTACRUZ(EAST) BRANCH, AJAY APARTMENTS; S V ROAD; SANTACRUZ, MUMBAI, MAHARASHTRA - 400054, INDIA

-

 

* Date of charge modification

 

 

FINANCIAL RESULTS

 

There has been decrease in Sales during the current year due to change in government policies towards plastic bags because of which company has suffered a loss of Rs. 2.110 Millions. The reasons due to which sales is decreased, is decline in Market demand of the company’s product.

 

PRODUCTS AND SERVICES

 

The company is engaged in activity of manufacturing plastic bags. The Company is in pursuit of excellence and it endeavors to increases customer satisfaction by catering to the various needs of the customers.

 

The unit is located at Daman which is ideal for the business of the Company.

 

FUNDING

 

The working capital of the Company has been funded by HDFC Bank. The Company has not accepted any public deposits during the financial year. The dynamic global trade environment presents both a challenge and an opportunity to move towards higher achievements. The energetic efforts of the Company complimented by the foresight of the management are very good equipment to face these challenges.

 

FIXED ASSETS

 

  • Plant and machinery
  • Furniture and fixture
  • Computers
  • Air conditioner
  • Air compressor
  • Office equipment
  • Electrical inst.
  • Printer
  • Land and building (Unit 1 and 2) [Factory]
  • Motor car
  • Motor cycle
  • Patch Loop BSS Machines
  • Printing Cylinders
  • Tables
  • Hoper loading systems

 


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. 58.91

UK Pound

1

Rs. 90.67

Euro

1

Rs. 78.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Report Prepared by :

DPT


 

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

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.