MIRA INFORM REPORT

 

 

Report Date :

12.03.2013

 

IDENTIFICATION DETAILS

 

Name :

BAGLA POLIFILMS LIMITED (w.e.f. 21.03.2011)

 

 

Formerly Known As :

BAGLA POLIFILMS PRIVATE LIMITED (w.e.f. 10.11.2009)

 

RANI SATI ENTERPRISES PRIVATE LIMITED

 

 

Registered Office :

7, Old Post Office Street, Ground Floor, R No.9, Kolkata – 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

18.03.1998

 

 

Com. Reg. No.:

21-086772

 

 

Capital Investment / Paid-up Capital :

Rs.7.500 Millions

 

 

CIN No.:

[Company Identification No.]

U25200WB1998PLC086772

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALR06449C

 

 

PAN No.:

[Permanent Account No.]

AACCR6010N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Supplier of Poli Oil Film.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 160000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company is under pressure. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some 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 – 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

 

 

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 :

7, Old Post Office Street, Ground Floor, R No.9, Kolkata – 700001, West Bengal, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

bpdkolkata@hotmail.com

 

 

Corporate Office :

B-2/8, Safdarjung Enclave, New Delhi – 110029, India 

Email :

info@hindustanadhesives.com

 

 

Factory :

Plot No.16 and 17, KIE Industrial Estate, Village-Mundlyaki, Parganga Mangalour, Thesil Roorkee, District Haridwar – 247667, Uttarakhand, India

Tel. No.:

91-1332-229743

 

 

DIRECTORS

 

(AS ON 29.09.2012)

 

Name :

Mr. Madhusudan Lalit Kumar Bagla

Designation :

Managing Director

Address :

B-2/7, Safdarjung Enclave, Delhi-110029, India

Date of Birth/Age :

16.03.1963

Date of Appointment :

28.01.2009

DIN No.:

01425646

 

 

Name :

Ms. Pushpa Devi Bagla

Designation :

Director

Address :

B-2/7, Safdarjung Enclave, Delhi-110029, India

Date of Birth/Age :

10.07.1942

Date of Appointment :

09.05.2003

DIN No.:

01094722

 

 

Name :

Mr. Lalit Kumar Bagla

Designation :

Director

Address :

B-2/7, Safdarjung Enclave, Delhi-110029, India

Date of Birth/Age :

25.09.1941

Date of Appointment :

28.01.2009

DIN No.:

01596548

 

 

Name :

Mr. Dinesh Chandra Ray

Designation :

Director

Address :

Mahuja Chatla, JL No.93, Jumki Egar Purba, Midnapore-721448, West Bengal, India

Date of Birth/Age :

02.11.1959

Date of Appointment :

20.04.2006

DIN No.:

01613604

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Pushpa Devi Bagla

 

10300

Lalit Kumar Bagla

 

26000

Dhruv Bagla U/G M. S. Bagla

 

100400

Madhusudan Bagla

 

35000

Nakul Bagla

 

73600

Hamsafar Vanijya Private Limited, India

 

62400

Surya Consumer Goods Private Limited, India

 

353000

Synergy Commerce Private Limited, India

 

75300

Agarwal Tracom Private Limited, India

 

123000

Hindustan Foils Limited

 

36500

DPD International Private Limited

 

25000

Goodview Trade Com Private Limited

 

25000

Mubarak Lubricant Private Limited

 

25000

 

 

 

Total

 

 

970500

 

 

(AS ON 29.09.2012)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Bodies corporate

 

74.72

Directors or relatives of Directors

 

25.28

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of Poli Oil Film

 

 

Products :

Products Description

Item Code No.

 

BOPP Film

3920 20 20

 

 

PRODUCTION STATUS (AS ON 31.03.2012)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Plastic  Film

MT

NA

1877

1008.94

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available 

 

 

Bankers :

·         Allahabad Bank

International Branch, 17, Parliament Street, New Delhi – 110001, India

 

·         State Bank of Mysore

Industrial Finance Branch, Gloe Market, New Delhi, India

 

 

Facilities :

--

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Salarpuria and Partners

Chartered Accountant

Address :

1008, Chiranjiv Tower, 43, Nehru Place, New Delhi – 110001, India

PAN No.:

AAOPG3160H

 

 

Other related Parties :

·         Hindustan Foil limited

·         Agarwal Tracom Private limited

·         Hindustan Adhesives Limited

·         Surya Consumers Private Limited

 

 

CAPITAL STRUCTURE

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

970500

Equity Shares

Rs.10/- each

Rs.9.705 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

9.705

7.500

7.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

29.860

17.437

29.609

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

39.565

24.937

37.109

LOAN FUNDS

 

 

 

1] Secured Loans

136.074

124.358

2] Unsecured Loans

 

62.041

18.493

TOTAL BORROWING

183.072

198.115

142.851

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

222.637

223.052

179.960

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

172.425

180.149

175.987

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.740

0.741

0.741

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

31.436
27.360

5.489

 

Sundry Debtors

19.448
14.921

0.006

 

Cash & Bank Balances

5.887
3.976

7.876

 

Other Current Assets

0.782
0.339

1.149

 

Loans & Advances

2.110
1.481

4.267

Total Current Assets

59.663
48.077

18.787

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

6.159
4.620

14.842

 

Other Current Liabilities

3.842
1.216

0.784

 

Provisions

0.190
0.079

0.000

Total Current Liabilities

10.191
5.915

15.626

Net Current Assets

49.472
42.162

3.161

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.071

 

 

 

 

TOTAL

222.637

223.052

179.960

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

163.727

77.087

0.157

 

 

Other Income

5.116

6.518

0.050

 

 

TOTAL                                     (A)

168.843

83.247

0.207

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

103.434

62.888

0.118

 

 

Changes in Inventories of Finished Goods Workd0in-progress

(1.919)

(18.333)

(0.013)

 

 

Employees Remuneration and Benefits

7.104

4.607

0.015

 

 

Other Expenses

33.470

17.525

0.092

 

 

TOTAL                                     (B)

142.089

66.687

0.212

 

 

 

 

 

Less

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

26.754

16.560

(0.005)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

25.044

19.868

0.135

 

 

 

 

 

 

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

1.710

(3.308)

(0.140)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.132

8.863

0.069

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

(7.422)

(12.171)

(0.209)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(7.422)

(12.171)

(0.209)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(12.150)

0.021

0.230

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(19.572)

(12.150)

0.021

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

32.565

4.273

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

0.000

0.562

113.108

 

 

Raw Materials

80.429

33.063

0.000

 

TOTAL IMPORTS

80.429

33.625

113.108

 

 

 

 

 

 

Earnings Per Share (Rs.)

(9.89)

(16.23)

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(4.40)
(14.62)

(100.97)

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

(4.53)
(15.79)

(133.12)

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.20)
(5.33)

(0.11)

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.19)
(0.49)

(0.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.63

7.94

3.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.85
8.13

1.20

 


 

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 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

No

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

 

 

STATE OF THE COMPANY’S AFFAIRS

 

The company achieved total turnover of Rs.163.727 Millions (Previous year Rs.77.087 Millions). The company has total reserves and surplus of Rs.29.860 Millions (Previous year Rs.17.438 Millions).

 

The company had commenced commercial production of Polyolefin Shrink Films from the 30th March, 2010, and in the year, it has been able to further consolidate its position in the market for this product both in the Domestic and as well the international market. The quality of the finished product have been appreciated by most of the customers in India and also globally and the company has got approval from leading multinational companies operating in Indi besides it has established a good distribution network for its products. The company is now confident of using maximum installed capacity in the next financial year ending March 2013 and would then be in a position to expand the facilities in the immediate future. The company has been able to manufacturer a wide range of POF shrink films used for display packaging with customized features. It is envisaged that this will bring good results to the company in the year to come, and allow the company to grow and become a leader in this business.

 

The factory set up in the State of Uttarakhand, is a state of the art facility of international standards and they thank both their Bankers for their support in financing the Unit was also the State Government for their support and fiscal incentives provided for setting up new manufacturing units in the State.

 

 

FIXED ASSETS

 

·         Freehold Land

·         Building

·         Plant and Machinery

·         Electrical Installation

·         Furniture and Fixtures

·         Computers

·         Air Conditioner

·         Vehicles

 

 


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 records 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.54.29

UK Pound

1

Rs.81.09

Euro

1

Rs.70.61

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

 

28

 

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.