MIRA INFORM REPORT

 

 

Report Date :

26.06.2013

 

IDENTIFICATION DETAILS

 

Name :

ZEAL POLYMERS PRIVATE LIMITED

 

 

Registered Office :

Junagadh Road, Opposite Dhorivav, Post Box No. 10, District. Rajkot, Dhoraji – 360410, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

18.03.2005

 

 

Com. Reg. No.:

04-045726

 

 

Capital Investment / Paid-up Capital :

Rs.7.500 Millions

 

 

CIN No.:

[Company Identification No.]

U25200GJ2005PTC045726

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of a non Pareil Range of Pet Polyester Strap, Pet Strap Roll, Polyester Zeal Pet Straps and Pet Box, Strapping 

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 28200

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There appears huge external borrowing recorded by the company. There also appear some accumulated losses. The profitability of the company is under pressure.

 

However, business is active. Payments terms are 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. Ketan

Designation :

Manager

Contact No.:

91-2824-226790

Date :

22.06.2013

 

 

LOCATIONS

 

Registered Office / Factory :

Junagadh Road, Opposite Dhorivav, Post Box No. 10, District. Rajkot, Dhoraji – 360410, Gujarat, India

Tel. No.:

91-2824-226790

Mobile No.:

91-9909018128 (Mr. Ashok Patel)

Fax No.:

91-2824-226791

E-Mail :

sales@zeal-strap.com

jdg513@rediffmail.com

Website :

www.zeal-strap.com

Location :

Owned

 

DIRECTORS

 

As on: 12.09.2012

 

Name :

Mr. Pravinkumar Gandalal Mavani

Designation :

Director

Address :

Hirpara Wadi, Jetpur Road, Dhoraji - 360 410, Rajkot, Gujarat, India

Date of Birth/Age :

26.03.1966

Date of Appointment :

01.04.2008

DIN No. :

02119049

 

 

Name :

Mr. Ashokbhai Devjibhai Vaishnav

Designation :

Director

Address :

Nirav”, Chalovadi Plot, Dhoraji - 360 410, Rajkot, Gujarat, India

Date of Birth/Age :

10.06.1968

Date of Appointment :

18.03.2005

DIN No. :

00765704

 

 

Name :

Mr. Maganlal Karshanbhai Chavadiya

Designation :

Director

Address :

Hirpara Wadi, Near Old Bus Stand, Dhoraji - 360 410, Rajkot, Gujarat, India

Date of Birth/Age :

01.06.1963

Date of Appointment :

18.03.2005

DIN No. :

00765755

 

 

Name :

Mr. Vipul Kanji Vaishnav

Designation :

Director

Address :

Padardi Wadi Jetpur Road, Dhoraji - 360 410, Rajkot, Gujarat, India

Date of Birth/Age :

08.09.1977

Date of Appointment :

18.03.02005

DIN No. :

00765738

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 12.09.2012

 

Names of Shareholders

No. of Shares

Ashokbhai Devjibhai Vaishnav

22500

Maganlal Karshanbhai Chavadiya

75000

Vipul Kanji Vaishnav

15000

Kiranben Maganlal Chavadiya

37500

Shantilal Karshanbhai Chavadiya

37500

Minaben Shantilal Chavadiya

37500

Paresh Narshibhai Siroya

7500

Parvatiben Chandulal Mavani

15000

Jayaben Gandalal Mavani

15000

Parulben Kishorbhai Mavani

30000

Dineshbhai Devjibhai Vaishnav

22500

Devjibhai Vasharambhai Vaishnav

22500

Kanchanben Govindbhai Sangani

22500

Rakesh Govindbhai Sangani

22500

Meghajibhai Tejabhai Thumar

30000

Anilaben Rameshbhai Hirapara

15000

Kundanben Bavanjibhai Ajudiya

15000

Kanjibhai Sambhubhai Vaishnav

15000

Prabhaben Kanjibhai Vaishnav

15000

Yogesh Kanjibhai Vaishnav

15000

Sumita Yougeshkumar Vaishnav

7500

Manishaben Vipulkumar Vaishnav

7500

Kishorbhai Veljibhai Antala

37500

Minaben Kishorbhai Antala

37500

Dineshbhai Laxmanbhai Rabadiya

22500

Laxmiben Dineshbhai Rabadiya

15000

Vilasben Pravinbhai Mavani

15000

Devikaben Anilbhai Mavani

15000

Pravinkumar Gandalal Mavani

30600

Anil Gandalal Mavani

30000

Mukesh Chandulal Mavani

29400

Rekha Dineshbhai Vaishnav

7500

Bhavnaben Ashokbhai Vaishnav

7500

 

 

                                                                                  Total

750000

 

As on: 12.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

54.08

Other top fifty shareholders

45.92

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of a non Pareil Range of Pet Polyester Strap, Pet Strap Roll, Polyester Zeal Pet Straps and Pet Box, Strapping 

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS AS ON (31.03.2012)

 

Particulars

Installed Capacity

k.g.

Actual Production M.T.

PET Plastic Strap

612000

431514

 

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

·         Unlk Poly Pack

·         Fibro Plast Corporation

·         Mihir Corporation

·         Associated Eng Corporation

·         Konark Plastomech Private Limited

·         Omega Plasto Compounds

·         Prasad Gwk Cooltech Private Limited

·         Prasad Koch Techlk Private Limited

·         Ravi Sunrise Ind

·         Simron Prints Private Limited

 

 

Customers :

Wholesalers, Retailers, and End Users

·         Eppa Agency

·         Southern Packging

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

·         Bank of Baroda, Dhoraji Branch, District Rajkot,  Dhoraji - 360410, Gujarat, India

Tel No. : 91-2824-220680

 

 

Facilities :

Secured Loan

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Bank of Baroda (Term Loan)

(Secured by editable mortgage of land and building and hypothecation of plant and machinery)

5.314

6.765

 

 

 

Short Term Borrowing

 

 

Bank of Baroda (C.C)

(Secured by hypothecation of stock and bad debts)

3.512

4.830

 

 

 

Total

8.826

11.595

 

NOTE: The above loan is secured by personal guarantee of directors. Term of repayment is monthly installments. There is no continuing default in respect of repayment of term loan or interest.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K.P. Bhansali

Chartered Accountant

Address :

708, Everest Complex, Opposite Shastri Ground, Subhash Road, Rajkot – 360001, Gujarat, India

Tel. No.:

91-2223153, 2220123, R. 2573727

Mobile No.:

91-9825232153

E-Mail :

kpbhansali@yahoo.com

PAN No. :

ABTPB9381P

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Millions

 

 

 

 

 

Reconciliation of number of equity shares outstanding at the beginning and at the end of the year

 

Equity Shares

No. of Shares

March 31, 2012

At the beginning of the year Period

750000

Issued during the Period

0000

 

 

Outstanding at the end of the Period

750000

 

 

Terms/ Rights attached to Equity Shares

 

The Company has only one class of equity shares, having a face value of Rs. 10/- per share. Each holder of equity share is entitled for one vote per share.

 

In the event of liquidation, the equity share holders are eligible to receive remaining assets of the Company after distribution of all preferential amounts. In proportion to their shareholding.

 

Details of share holding more than 5% shares in the company

 

Name of the shareholder

No. of Shares

% of holding in the class

Kiranben M Chavadiya

37500

5.00

Shantilal Karshanbhai Chavadiya

37500

5.00

Minaben Shantilal Chavadiya

37500

5.00

Maganlal Karshanbhai Chavadiya

75000

10.00

Kishorbhai Veljibhai Antala

37500

5.00

Minaben Kishorbhai Antala

37500

5.00

Others

487500

65.00

                                                                      Total

750000

100.00

 

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

 

7.500

7.500

(b) Reserves & Surplus

 

(0.440)

(0.428)

(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)

 

7.060

7.072

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

 

Term Loan

 

5.314

6.765

Deposits

 

28.256

21.871

(b) Deferred tax liabilities (Net)

 

0.074

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

33.644

28.636

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

3.512

4.830

(b) Trade payables

 

0.646

0.282

(c) Other current liabilities

 

0.305

1.233

(d) Short-term provisions

 

0.015

0.015

Total Current Liabilities (4)

 

4.478

6.360

 

 

 

 

TOTAL

 

45.182

42.068

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

18.034

19.318

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.068

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.853

0.946

Total Non-Current Assets

 

18.887

20.332

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

15.076

11.617

(c) Trade receivables

 

10.198

8.893

(d) Cash and cash equivalents

 

0.812

0.853

(e) Short-term loans and advances

 

0.173

0.373

(f) Other current assets

 

0.036

0.000

Total Current Assets

 

26.295

21.736

 

 

 

 

TOTAL

 

45.182

42.068

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

2.500

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(0.502)

NETWORTH

 

 

1.998

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

1.515

2] Unsecured Loans

 

 

19.075

TOTAL BORROWING

 

 

20.590

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

22.588

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

9.219

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.139

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

5.691

 

Sundry Debtors

 

 

5.958

 

Cash & Bank Balances

 

 

0.409

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

2.757

Total Current Assets

 

 

14.815

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

1.132

 

Other Current Liabilities

 

 

0.264

 

Provisions

 

 

0.208

Total Current Liabilities

 

 

1.604

Net Current Assets

 

 

13.211

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.019

 

 

 

 

TOTAL

 

 

22.588

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

38.289

 

 

Other Income

NA

 

 

 

 

TOTAL                                    

NA

34.059

29.429

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

 

 

 

 

 

(Including Depreciation)

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

2.752

2.191

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.576

2.002

29.187

 

 

 

 

 

 

PROFIT BEFORE TAX

0.176

0.189

                      0.242

 

 

 

 

 

Less

TAX                                         

NA

0.115

0.151

 

 

 

 

 

 

PROFIT AFTER TAX

NA

0.074

0.091

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

0.10

0.12

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

0.21

0.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.46

0.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.39

0.45

1.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.02

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.25

4.73

10.30

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.87

3.42

9.24

 

 

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

Ye

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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

 

 

NOTE: The registered office of the company has been shifted from Shop No. 5, Five Star Autocenter, Jetpur Road, Opposite Rajkot Nagrik Bank, Dhoraji District Rajkot, Gujarat, India to the present address w.e.f. 01.04.2008

 

 

UNSECURED LOAN:

 

Particulars

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Deposits from Directors

4.776

4.214

Deposits from Members

23.480

17.657

Total

28.256

21.871

 

 

FIXED ASSETS:

 

·         Air conditioner

·         Car

·         Computer

·         Cycle

·         Electric Fittings/Installation

·         Factory Building

·         Furniture

·         Transformer

·         Honda Etemo

·         Land

·         Plant and Machinery

·         Refrigerator

·         T.V

·         Water Filter

·         Weighing scale

 


 

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.59.70

UK Pound

1

Rs.92.25

Euro

1

Rs.78.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLV

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

--

--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

 

26

 

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.