MIRA INFORM REPORT

 

 

Report Date :

25.06.2013

 

IDENTIFICATION DETAILS

 

Name :

VENKATESH PLASTO FILMS PRIVATE LIMITED

 

 

Registered Office :

D – 44, MIDC Malegaon, Sinnar, Nashik – 422 113, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

23.01.1996

 

 

Com. Reg. No.:

11-096525

 

 

Capital Investment / Paid-up Capital :

Rs.1.150 Millions

 

 

CIN No.:

[Company Identification No.]

U74999MH1996PTC096525

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of stretch wrap films.

 

 

No. of Employees :

17 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 29000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

The External Borrowing seems to be huge.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with great caution.

 

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

 

 

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. Atul Naik

Designation :

Director

Contact No.:

91-9822400882

Date :

24.06.2013

 

 

LOCATIONS

 

Registered Office/ Factory :

D – 44, MIDC Malegaon, Sinnar, Nashik – 422 113, Maharashtra, India

Tel. No.:

91-2551-230982

Mobile No.:

91-9822400882 (Mr. Atul Naik)

Fax No.:

Not Available

E-Mail :

vplastofilms@yahoo.com

Area :

1000 Sq. ft.

Location :

Owned

 

 

DIRECTORS

 

As on: 28.09.2012

 

Name :

Mr. Atul Naik

Designation :

Director

Address :

Rh. 32 Suyojit Garden, Near Sahadev Nagar, Gp Road, Nashik - 422005, Maharashtra, India

Date of Birth/Age :

12.09.1976

Date of Appointment :

23.01.1996

DIN No.:

02889066

 

 

Name :

Mrs. Sujata A. Naik

Designation :

Director

Address :

A/P – Flat No.25, Building No.5, Pancham Society, Gangapur Road, Nashik - 422005, Maharashtra, India

Date of Birth/Age :

10.08.1972

Date of Appointment :

04.11.2004

DIN No.:

02935802

 

 

MAJOR SHAREHOLDERS

 

As on: 28.09.2012

 

Names of Shareholders

 

No. of Shares

Atul Narayan Naik

 

78402

Sujata Atul Naik

 

12300

Narayan Ramchandra Naik

 

15000

Anand Narayan Naik

 

4300

Monal Anand Naik

 

5000

 

 

 

Total

 

115002

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 28.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of stretch wrap films.

 

 

Exports :

 

Products :

Stretch Wrap Films

Countries :

·        Dubai

·        Sri Lanka

 

 

Imports :

 

Products :

Raw Material

Countries :

·        Saudi Arabia

·        Singapore

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

17 (Approximately)

 

 

Bankers :

Punjab National Bank, Raviwar Karanja Branch, Nashik City,  Nashik – 422 001, Maharashtra, India

 

 

Facilities :

Cash Credit Rs.7.500 Millions (From Punjab National Bank)

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Term loans

 

 

Punjab National Bank

(Against collateral security of all fixed assets including Land and Building, Factory shed etc.)

4.442

0.000

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Punjab National Bank

(Secured By hypothication of book debts of company)

6.630

7.027

From Punjab National Bank : LC

(Secured against BR of purchases)

(Gauranteed by PG of Directors Mr. Atul Naik, Sujata Naik and Usha Naik and Narayan Naik)

0.418

2.118

Current maturities of Term Loans

0.320

0.000

Total

11.810

9.145

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Palnitkar and Patwardhan

Chartered Accountants

Address :

Shop No. 2, Patwardhan Apartments, Patil Colony 3, Off College Road, Nashik – 422 005, Maharashtra, India

PAN No.:

AAEFP5584C

 

 

Subsidiary Company :

Rai Grind-Pack Private Limited

CIN No.: U29299MH1996PTC103425

 

 

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

 

 

 

 

115002

Equity Shares

Rs.10/- each

Rs.1.150 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

 

1.150

1.150

(b) Reserves & Surplus

 

5.357

1.807

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.800

0.800

Total Shareholders’ Funds (1) + (2)

 

7.307

3.757

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

10.254

7.522

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.062

0.079

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

10.316

7.601

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

7.369

9.144

(b) Trade payables

 

2.284

1.291

(c) Other current liabilities

 

0.000

0.000

(d) Short-term provisions

 

0.165

0.264

Total Current Liabilities (4)

 

9.818

10.699

 

 

 

 

TOTAL

 

27.441

22.057

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

11.475

6.841

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.485

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1.400

1.200

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.067

0.266

(e) Other Non-current assets

 

0.639

1.354

Total Non-Current Assets

 

13.581

10.146

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

9.985

8.317

(c) Trade receivables

 

2.305

2.375

(d) Cash and cash equivalents

 

1.428

1.219

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

0.142

0.000

Total Current Assets

 

13.860

11.911

 

 

 

 

TOTAL

 

27.441

22.057


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.150

2] Share Application Money

 

 

0.800

3] Reserves & Surplus

 

 

1.310

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

3.260

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

10.197

2] Unsecured Loans

 

 

5.202

TOTAL BORROWING

 

 

15.399

DEFERRED TAX LIABILITIES

 

 

0.225

 

 

 

 

TOTAL

 

 

18.884

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

7.431

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

8.485

 

Sundry Debtors

 

 

4.816

 

Cash & Bank Balances

 

 

0.958

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

0.442

Total Current Assets

 

 

14.701

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

2.907

 

Other Current Liabilities

 

 

(0.001)

 

Provisions

 

 

0.342

Total Current Liabilities

 

 

3.248

Net Current Assets

 

 

11.453

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

18.884


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

20.397

19.512

20.605

 

 

Other Income

 

0.053

NA

 

 

TOTAL                                    

20.397

19.565

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

16.542

19.330

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

16.542

19.330

NA

 

 

 

 

 

 

EXTRA-ORDINARY ITEMS

3.750

0.000

NA

 

 

 

 

 

 

PROFIT BEFORE TAX                          

0.104

0.234

0.243

 

 

 

 

 

 

TAX                                                                 

NA

0.036

0.025

 

 

 

 

 

 

PROFIT AFTER TAX                            

NA

0.198

0.218

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

0.235

0.207

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

1.72

1.90

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

34.000

 

 

 

 

 

Expected Sales (2013-14) : Rs.38.000 Millions

 

The above information has been parted by Mr. Atul Naik.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

1.01

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

1.20

1.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.40

1.15

1.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.06

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.41

4.44

4.72

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.11

4.52

 

 

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

Yes

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

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

OPERATIONS AND CURRENT YEAR’S PROSPECTS:

 

The company has shown consistency in Sales and Gross margins over previous period. Previous year major event occur in the form of sale of land and building of the company situated at M 33, MIDC, Ambad, Nashik, and construction for new factory building at Sinner, due to which there was reduction in production and profits in previous year. The directors are confident that the growth will be achieved in coming years.

 

 

UNSECURED LOAN

(Rs. in Millions)

Particulars

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

Atul Naik

3.489

3.339

Narayan Naik

0.734

0.734

Sujata Naik

0.688

0.289

Usha N Naik

0.448

0.448

Naik Products Loan A/c

0.154

0.154

India Bulls Financial Services Limited

0.000

0.559

Other loans and advances

 

 

Advance Against sale of Factory Premises

0.300

2.000

Total

5.813

7.523

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U74999MH1996PTC096525

Name of the company

VENKATESH PLASTO FILMS PRIVATE LIMITED

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

Row House No. 32, Suyojit Garden, Sahadev Nagar, Gangapur Road, Nashik – 422013, Maharashtra, India

vplastofilm@yahoo.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

90082462

Type of charge

·         Movable property (not being pledge)

·         Others (Stock of raw materials)

Particular of charge holder

Punjab National Bank, Ravivar Karanja, Nashik - 422001, Maharashtra, India

bo0362@pnb.co.in

Nature of instrument creating charge

Agreement of Hypothecation of Goods dated 26.11.2012

Date of instrument Creating the charge

26.11.2012

Amount secured by the charge

Rs. 12.000 Millions

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

Rate of Interest

As per Agreement

 

Terms of Repayment

Repayable on demand

 

Margin

Stock of Raw Material: - 25%

 

Extent and Operation of the charge

1. Charge modified in favour of Punjab National Bank, Ravivar Karanja Branch, Nashik, Maharashtra, India 

 

2. Company has obtained total loan facility of Rs.12.000 Millions comprising of 1. CC Stocks: Rs.8.000 Millions, 2. CC Book Debts (Sub Limit): Rs.2.000 Millions and 3. FLC/ILC: Rs.4.000 Millions. 

 

3. With this modification, Company has hypothecated its stock of raw materials as security for FLC/ILC of Rs.4.000 Millions.

 

Others

Company has procured material from QATAR PETROCHEMICAL COMPANY (Overseas Supplier).

Short particulars of the property or asset(s) charged (including complete address and location of the property)

All raw material including of LINEAR LOW DENSITY (LLDPE), LOTRENE Q1018N

Date of instrument modifying the charge

24.08.2012

Particulars of the present modification

By this modification,

The Existing Charge limit is enhanced from Rs.8.000 Millions to Rs.12.000 Millions comprising of: -

 

1. CC Stocks                          : Rs.8.000 Millions 

2. CC Book Debts (Sub Limit): (Rs.2.000 Millions) and

3. New FLC / ILC Limit           : Rs.4.000 Millions

 

Keeping other terms and conditions unchanged.

 

 

TRADE REFERENCE:

 

·        Polyfill Technology Limited

·        Reliance India Limited

 

 

FIXED ASSETS:

 

·        Computer

·        Furniture and Fixtures

·        Office Equipment

·        Plant and Machinery

·        Electrification

·        Tools and Equipments

·        Vehicle

·        Building

·        Lease Hold Land

·        Fire Fighting 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.59.73

UK Pound

1

Rs.91.82

Euro

1

Rs.78.23

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.