1. Summary Information

 

 

Country

India

Company Name

KELVIN PLASTIC PRIVATE LIMITED

Principal Name 1

Mr. Ashwinbhai Pravinbhai Dhol

Status

Moderate

Principal Name 2

Mr. Praful Vallabhbhai Panara

 

 

Registration #

04-021518

Street Address

Plot No. 8 and 9, Survey No. 160/2, SIDC Road, Village Veraval, Taluka Kotda, Sangani, Rajkot – 360024, Gujarat

Established Date

09.03.1994

SIC Code

--

Telephone#

91-2827-252693

Business Style 1

Manufacturer

Fax #

91-2827-253008

Business Style 2

--

Homepage

www.kelvinpipe.com

Product Name 1

HDPE Pipes

# of employees

Not Available

Product Name 2

HDPE Fittings

Paid up capital

Rs. 15,000,000/-

Product Name 3

--

Shareholders

Directors or relatives of directors - 100%

Banking

Bank of India

Public Limited Corp.

No

Business Period

19 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ca (15)

Related Company

Relation --

Country

Company Name

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

57,127,000

Current Liabilities

17,612,000

Inventories

56,334,000

Long-term Liabilities

192,935,000

Fixed Assets

96,090,000

Other Liabilities

4,681,000

Deferred Assets

7,001,000

Total Liabilities

215,228,000

Invest& other Assets

0,000

Retained Earnings

0,000

 

 

Net Worth

1,324,000

Total Assets

216,552,000

Total Liab. & Equity

216,552,000

 Total Assets

(Previous Year)

188,045,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales (Total Income)

296,812,000

Net Profit

(17,173,000)

Sales(Previous yr)

200,392,000

Net Profit(Prev.yr)

90,000

 


MIRA INFORM REPORT

 

 

Report Date :

12.03.2013

 

IDENTIFICATION DETAILS

 

Name :

KELVIN PLASTIC PRIVATE LIMITED

 

 

Registered Office :

Plot No. 8 and 9, Survey No. 160/2, SIDC Road, Village Veraval, Taluka Kotda, Sangani, Rajkot – 360024, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

09.03.1994

 

 

Com. Reg. No.:

04-021518

 

 

Capital Investment / Paid-up Capital :

Rs. 15.000 Millions

 

 

CIN No.:

[Company Identification No.]

U25209GJ1994PTC021518

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTK00387C

 

 

PAN No.:

[Permanent Account No.]

AAACK9008M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of HDPE Pipes and HDPE Fittings.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appear huge accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a secured trade terms and condition.

 

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/ Factory 1 :

Plot No. 8 and 9, Survey No. 160/2, SIDC Road, Village Veraval, Taluka Kotda, Sangani, Rajkot – 360024, Gujarat, India

Tel. No.:

91-2827-252693

Fax No.:

91-2827-253008

E-Mail :

myonlineforms@gmail.com

hjamnadas1.roc@gmail.com

info@kelvinpipe.com

kelvinpipe@gmail.com

Website :

www.kelvinpipe.com

 

 

Factory 2 :

Survey No. 108 - P, Near Toll, Plaza, At Bhunava Village, Rajkot Gondal Highway, Rajkot - 360311, Gujarat, India

Tel. No.:

91-2827-270494

Fax No.:

91-2827-253008

E-Mail :

mail@kelvinpipe.com

 

 

Factory 3 :

Survey No. 160/2, Plot No. 7, 8 and 9, SIDC Road, Near, Swaminarayan Temple, District A. T. Veraval Shapar - 360005, Gujarat, India

Tel. No.:

91-2827-252693

Fax No.:

91-2827-252493

E-Mail :

sales@kelvinpipe.com

 

 

DIRECTORS

 

AS ON 19.09.2012

 

Name :

Mr. Ashwinbhai Pravinbhai Dhol

Designation :

Director

Address :

801, Samarpan Apartment, Behind Gayatri Mandir, Rajkot – 360005, Gujarat, India

Date of Appointment :

18.08.1994

DIN No.:

00619992

 

 

Name :

Mr. Praful Vallabhbhai Panara

Designation :

Director

Address :

301, Labh Residency, B/h Gayatri Temple Bus Stop, Kalawad Road, Rajkot – 360005, Gujarat, India

Date of Appointment :

02.10.1995

DIN No.:

00620072

 

 

Name :

Mr. Bipin Jamnadas Dadhania

Designation :

Director

Address :

901, Anmol Apartment, 1 Jalaram, University Road, Rajkot – 360007, Gujarat, India

Date of Birth/Age :

26.07.1960

Date of Appointment :

01.04.2009

DIN No.:

00622043

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 19.09.2012

 

Names of Shareholders

 

No. of Shares

 

Bipin Jamnadas Dadhania

 

285000

Neeta Bipin Dadhania

 

22800

Geeta Hareshbhai Dadhania

 

237500

Hareshbhai Dadhania

 

309700

Ashwin Pravinbhai Dadhania

 

106500

Parul Ashwinbhai Dhol

 

28500

Heena Pravinbhai Patel

 

32500

Pravin Gordhanbhai Patel

 

23750

Praful Vallabhdas Panara

 

180600

Preeti Prafulbhai Panara

 

24700

Rajesh Vallabhbhai Kothadia

 

105000

Jagdish V. Panara

 

94700

Meeta Rajeshbhai Kotadiya

 

30000

Denish Nanjibhai Desai

 

18750

 

 

 

Total

 

1500000

 

 

AS ON 19.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of HDPE Pipes and HDPE Fittings.

 

 

Products :

ITC Code

Product Descriptions

39170000

Plastic Pipes (HDPE Pipes)

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India, Rajkot Corporate Banking Branch, 1st Floor, Bank of India Building, Para Bazar, Rajkot - 360001, Gujarat, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

From Banks

32.610

45.275

Cash Credit

Bank of India C.C A/c. No. 313030110000016

0.041

0.000

Bank of India C.C A/c. No. 313030110000001 (Secured by hypothecation of Inventories and Book Debts, Limit Rs.60.000 Millions)

68.284

41.987

Total

100.935

87.262

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. K. Jha and Company

Chartered Accountants

Address :

204 Iskon Plaza, Satellite Road, Satellite, Ahmedabad – 380015, Gujarat, India

Income-tax PAN of auditor or auditor's firm :

ABBFS6422J

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs. 10/- each

Rs. 15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs. 10/- each

Rs. 15.000 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

[Consolidated]

 

1] Share Capital

15.000

15.000

1.200

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

3.497

13.607

4] (Accumulated Losses)

(13.676)

0.000

0.000

NETWORTH

1.324

18.497

14.807

LOAN FUNDS

 

 

 

1] Secured Loans

100.935

87.262

15.616

2] Unsecured Loans

92.000

56.651

35.734

TOTAL BORROWING

192.935

143.913

51.350

DEFERRED TAX LIABILITIES

0.000

0.665

0.579

 

 

 

 

TOTAL

194.259

163.075

66.736

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

96.090

41.691

34.129

Capital work-in-progress

0.000

53.365

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

7.001

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

56.334

37.923

16.746

 

Sundry Debtors

30.236

29.267

9.936

 

Cash & Bank Balances

2.549

3.048

9.223

 

Other Current Assets

24.342

22.405

0.460

 

Loans & Advances

0.000

0.346

13.639

Total Current Assets

113.461

92.989

50.004

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1.216

7.534

10.543

 

Other Current Liabilities

16.396

17.394

5.114

 

Provisions

4.681

0.042

1.745

Total Current Liabilities

22.293

24.970

17.402

Net Current Assets

91.168

68.019

32.602

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.005

 

 

 

 

TOTAL

194.259

163.075

66.736

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

296.812

200.392

218.255

 

 

 

 

 

Less

EXPENSES

 

 

Cost of Materials

 

 

 

 

 

Manufacturing Expenses

 

 

 

 

 

Employees Remuneration

 

 

 

 

 

Increase/(Decrease) in Finished Goods

 

 

 

 

 

Selling and Distribution Expenses

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

289.012

189.312

205.503

 

 

 

 

 

Less

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

7.800

11.080

12.752

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

21.405

8.944

5.948

 

 

 

 

 

 

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

(13.605)

2.136

6.804

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

11.234

1.959

1.486

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX (E-F)                  (G)

(24.839)

0.177

5.318

 

 

 

 

 

Less

TAX                                                                  (H)

(7.666)

0.087

1.720

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX (G-H)                   (I)

(17.173)

0.090

3.598

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(11.45)

0.06

29.98

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(5.79)

0.04

1.65

\

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(11.85)

0.13

6.32

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(18.76)

0.01

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

145.72

7.78

3.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.09

3.72

2.87

 

 

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

No

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

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

From Directors

7.362

12.212

From Shareholders and Directors' Relatives

84.638

44.439

Total

92.000

56.651

 

 

OPERATION AND PROSPECTS:

 

During the financial year covered under audit, the Company has achieved Sales and Other Income of Rs. 296.812 Millions. The Company has incurred Loss after Depreciation and Interest of Rs. 24.839 Millions. The directors have planned to improve the operation more efficiently in terms of profit in the coming year. The prospects for the Company’s business are bright and positive.

 

 

FIXED ASSETS:

 

Ø       Land

Ø       Land Purchase – Bhunava

Ø       Shed

Ø       Borewell

Ø       Factory Building

Ø       Plant and Machinery

Ø       Dies

Ø       Electrification

Ø       Laboratory Instrument

Ø       Weighing Scale Machine

Ø       Computer

Ø       Calculator

Ø       Furniture

Ø       EPBX

Ø       Fax Machine

Ø       Telephone Instrument

Ø       Mobile Instrument

Ø       Office Equipments

Ø       Printer Machine

Ø       Xerox Machine

Ø       Vehicles

Ø       Water Cooler

Ø       Cycle

Ø       Air Conditioner

Ø       Factory Building

Ø       Electrification

 

 



 

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. 54.34

UK Pound

1

Rs. 80.90

Euro

1

Rs. 70.73

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

15

 

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.