MIRA INFORM REPORT

 

 

Report Date :

29.07.2013

 

IDENTIFICATION DETAILS

 

Name :

SIMPLEX CHEMOPACK PRIVATE LIMITED 

 

 

Registered Office :

N-1, M.I.D.C., Hingna Road, Nagpur – 440 016, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.09.1984

 

 

Com. Reg. No.:

11-034009

 

 

Capital Investment / Paid-up Capital :

Rs. 29.754 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH1984PTC034009

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NGPS04871G/ NGPS01477A

 

 

PAN No.:

[Permanent Account No.]

AACCS5290F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Woven Sacks, HDPE/ PP Tapes and Liner

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 430000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has seen a better growth in its sales turnover as well as net profitability during 2012.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

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.

 

 

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 DECLINED BY

 

Name :                        

Mr. Gaurav Damodar Sarda

Designation :

Director

Contact No.:

91-9823221119

Date :

27.07.2013

 

 

LOCATIONS

 

Registered Office / Factory :

N-1, M.I.D.C., Hingna Road, Nagpur – 440 016, Maharashtra, India

Tel. No.:

91-7104-237802/ 602

Mobile No.:

91-9823221119 (Mr. Gaurav Damodar Sarda)

Fax No.:

91-7104-232593

E-Mail :

simplex@simplexchemo.com

luckygaurav@sify.com

Website :

http://www.simplexchemo.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Gaurav Damodar Sarda

Designation :

Director

Address :

302, The Heritage, Civil Line, Nagpur, Maharashtra, India

Date of Birth/Age :

25.11.1985

Date of Appointment :

26.08.2006

DIN No.:

00665480

 

 

Name :

Mr. Damodar Govindlal Sarda

Designation :

Director

Address :

302, The Heritage, Civil Line, Nagpur, Maharashtra, India

Date of Birth/Age :

06.06.1961

Date of Appointment :

01.09.2002

DIN No.:

00818664

 

 

Name :

Mr. Kunjan Sarda

Designation :

Director

Address :

302, The Heritage, Civil Line, Nagpur, Maharashtra, India

Date of Birth/Age :

27.08.1989

Date of Appointment :

01.08.2010

DIN No.:

03147795

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Madhu Sarda

 

26400

Damodar Sarda

 

83247

Rosemary Vyapaar Private Limited. India

 

145000

Gaurav Sarda

 

7800

Kunjan Sarda

 

5688

Divya Sarda

 

12000

Damodar Sarda (Huf)

 

8400

Mahesh Shah

 

9003

Total

 

297538

 

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

48.73

Directors or relatives of Directors

48.25

Others

3.02

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Woven Sacks, HDPE/ PP Tapes and Liner

 

 

Products :

  • Woven PP Bags ( Both Laminated and Non Laminated)
  • Woven HDPE Bags
  • Flat and Circular PP Woven Fabric
  • FIBC`s
  • Fibrillated/Sewing Yarn
  • Geotextiles (Subsurface Reinforcement)
  • Gusseted Bags
  • PP Bags with Liner
  • BOPP Bags

 

 

PRODUCTION STATUS (As on 31.03.2012)

 

Particulars

Unit

Installed Capacity

HDPE/ PP Tapes

MT

4800

Woven Sacks and Fabrics

MT

4500

 

 

Particulars

Unit

Actual Production

Fabrics

M. Tonners

4986.60

Tape

M. Tonners

4001.66

Thread / Yarn

M. Tonners

36.45

Woven Sacks

M. Tonners

3537.93

Wastage

M. Tonners

251.47

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Small Industries Development Bank of India, National Insurance Building, Ground Floor, S.V. Patel Marg, Kingsway, Nagpur – 440 001, Maharashtra, India
  • Punjab National Bank, Patni Bhavan, Gandhibagh, Nagpur – 440 002, Maharashtra, India
  • ING Vysya Bank Limited, Gujarat Bhavan,Satyam Apartment, 8 Wardha Road, Dhantoli, Nagpur - 440012, Maharashtra, India
  • HSBC Bank
  • HDFC Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

TERM LOAN

 

 

From SIDBI

25.125

22.523

HSBC Bank (Secured By Punjab National Bank Gurantee)

0.000

0.028

From TATA Finance (Agst. Hypothecation of TATA HEX2)

0.488

0.000

From PNB (Agst. Hypothecation of Maruti Ritz)

0.071

0.275

ING Term Loan

3.422

0.000

SHORT TERM BORROWINGS

 

 

Loan Payable on demand:

 

 

HSBC Buyers Credit Trade A/C

29.128

11.401

Foreign Currency Packing Credit

5.023

0.000

Cash Credit Limit from Punjab National Bank CC A/c

0.000

37.830

Cash Credit limit from ING VYSYA Bank

73.364

0.000

Total

136.621

72.057

 

 

 

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Gandhi Rathi and Company

Chartered Accountants

Address :

Parekh Centre, 3rd Floor, Opposite Daga Hospital, Gandhibagh, Nagpur – 440002, Maharashtra, India

Tel. No.:

91-712-2766732

Fax No.:

91-712-2764207

PAN No.:

AASPG9977A

 

 

Companies in which company or its director have substantial interest :

  • Shree Gajanand Plastic Private Limited
  • Gaurav Multilayers Private Limited

 

 

Subsidiaries :

Complex Plastic Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

297538

Equity Shares

Rs.100/- each

Rs.29.754 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

 

29.754

29.754

(b) Reserves & Surplus

 

77.930

70.051

(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)

 

107.684

99.805

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

33.307

38.230

(b) Deferred tax liabilities (Net)

 

8.783

5.410

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

42.090

43.640

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

107.515

49.231

(b) Trade payables

 

28.155

40.047

(c) Other current liabilities

 

11.823

11.382

(d) Short-term provisions

 

6.662

4.256

Total Current Liabilities (4)

 

154.155

104.916

 

 

 

 

TOTAL

 

303.929

248.361

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

102.504

55.565

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

1.178

15.358

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1.000

1.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

2.012

1.172

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

106.694

73.095

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

49.195

56.204

(c) Trade receivables

 

106.952

72.684

(d) Cash and cash equivalents

 

2.087

4.163

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

39.0021

42.215

Total Current Assets

 

197.2361

175.266

 

 

 

 

TOTAL

 

303.929

248.361

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

9.085

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

55.358

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

64.443

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

59.885

2] Unsecured Loans

 

 

3.786

TOTAL BORROWING

 

 

63.671

DEFERRED TAX LIABILITIES

 

 

4.426

 

 

 

 

TOTAL

 

 

132.540

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

44.895

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

1.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

24.547

 

Sundry Debtors

 

 

61.658

 

Cash & Bank Balances

 

 

20.153

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

22.703

Total Current Assets

 

 

129.061

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

 

 

Other Current Liabilities

 

 

39.906

 

Provisions

 

 

2.510

Total Current Liabilities

 

 

42.416

Net Current Assets

 

 

86.645

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

132.540

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

476.604

366.897

305.187

 

 

Other Income

NA

9.391

5.342

 

 

TOTAL                                     (A)

NA

376.288

310.529

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

NA

356.770

299.564

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

356.770

299.564

 

 

 

 

 

Less

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

28.775

19.518

10.965

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

13.344

9.215

5.414

 

 

 

 

 

 

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

15.431

10.303

5.551

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.500

2.983

2.544

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

10.931

7.365

9.731

 

 

 

 

 

Less

TAX                                                                  (H)

3.378

2.278

3.007

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.553

5.087

6.724

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

99.196

22.345

0.134

 

TOTAL EARNINGS

99.196

22.345

0.134

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

83.075

96.404

63.522

 

 

Capital Goods

0.000

1.436

0.000

 

TOTAL IMPORTS

83.075

97.840

63.522

 

 

 

 

 

 

Earnings Per Share (Rs.)

25.39

17.10

74.02

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

1.35

2.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.29

2.01

3.19

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.62

3.17

5.59

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.07

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.31

0.88

0.99

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.67

3.04

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

Current maturities of long-term debt

 

11.823

11.382

NA

 

 

 

 

 

 

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

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

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

 

 

FINANCIAL RESULTS / WORKING:

 

During the year, the Company witnessed an improvement in its operational performance as well as financial performance. In fact the Company achieved sales turnover of Rs. 476.604 Millions as against Rs. 366.897 Millions during the last year. After providing Rs. 13.344 Millions towards interest and Rs. 4.500 Millions for depreciation and further adjusting Rs. 3.378 Millions for taxation (net), the Company posted net profit after tax, of Rs. 7.553 Millions as against Rs. 5.087 Millions during the previous year.

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Loan & Advances from Related Parties

 

 

Bhagwan Devi Sarda

0.404

0.356

Damodar Sarda (HUF)

0.009

0.008

Gaurav Sarda V

0.000

0.906

Govind lal Sarda (HUF)

0.291

0.256

Damodar Sarda

3.423

11.217

Madhu Sarda

0.000

1.203

Kunjan D. Sarda

0.074

1.458

Total

4.201

15.404

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10331359

06/10/2012 *

153,467,000.00

ING VYSYA BANK LIMITED

GUJARAT BHAVAN,SATYAM APARTMENT, 8 WARDHA ROAD,DHANTOLI, NAGPUR, Maharashtra - 440012, INDIA

B61232716

2

10078005

12/02/2013 *

107,050,000.00

SMALL INDUSTRIS DEVELOPMENT BANK OF INDIA

NATIONAL INSURANCE BUILDING, GROUND FLOOR, S.V.  PATEL MARG, KINGSWAY, NAGPUR, Maharashtra - 440001, INDIA

B68786342

 

* Date of charge modification

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Electrical Fitting
  • Computer
  • Air Conditioner
  • Office Equipment

 

 

 


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.90.68

Euro

1

Rs.78.22

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

49

 

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

 

 

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.