MIRA INFORM REPORT

 

 

Report Date :

08.05.2013

 

IDENTIFICATION DETAILS

 

Name :

A. P. ORGANICS LIMITED (w.e.f. 03.10.2012)

 

 

Formerly Known As :

A P ORGANICS PRIVATE LIMITED

 

 

Registered Office :

2nd Floor, Jewel Plaza College Road, Civil Lines, Opposite Sita Ram's, Ludhiana – 141001, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

23.04.1998

 

 

Com. Reg. No.:

16-021323

 

 

Capital Investment / Paid-up Capital :

Rs. 6.225 Millions

 

 

CIN No.:

[Company Identification No.]

U15143PB1998PLC021323

 

 

PAN No.:

[Permanent Account No.]

AACCA4673L

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

The company is engaged in manufacturing of stearic acid, hard/bleach rice bran oil and refined oil.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 400000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears some dip in the turnover, profit margin of the company is low. The company has also recorded huge external borrowings. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating: BBB-

Rating Explanation

Moderate degree of safety. It carry moderate credit risk.

Date

10.04.2012

 

 

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 :

2nd Floor, Jewel Plaza College Road, Civil Lines, Opposite Sita Ram's, Ludhiana – 141001, Punjab, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

ashok87872@yahoo.co.in

finance.ricela@gmail.com

Website :

www.ricela.com

 

 

Corporate Office :

Saron Road, Dhuri,  District Sangrur, Paunjab, India

Tel. No.:

91-1675-220700/ 221100

Fax No.:

91-1675-222104

E-Mail :

arsharma@ricela.com

arsharma.aps@gmail.com

 

 

DIRECTORS

 

As on: 25.09.2012

 

Name :

Mr. Parshotam Dass Garg

Designation :

Director

Address :

A. P. Enclave Sangroor Road, Dhuri, Sangrur – 148024, Punjab, India

Date of Birth/Age :

05.21.1961

Date of Appointment :

23.04.1998

PAN No.:

ABDPD5027E

Voter Id :

PB-07-080-356259

DIN No.:

00147734

 

 

Name :

Mr. Vijay Kumar Goyal

Designation :

Whole-time Director

Address :

Yash Choudhry Market, Dhuri, Sangrur – 148024, Punjab, India

Date of Birth/Age :

01.02.1960

Date of Appointment :

23.04.1998

PAN No.:

ACJPK7355B

Voter Id :

PB-07-080-369354

DIN No.:

00162292

 

 

Name :

Mr. Achhru Ram Sharma

Designation :

Director

Address :

House No. 349A, a. p. Enclave, Sangroor Road, Dhuri, Sangrur – 148024, Punjab, India

Date of Birth/Age :

08.29.1959

Date of Appointment :

08.08.2012

Voter Id :

PB-07-080-366259

DIN No.:

00224747

 

 

Name :

Mr. Pawan Kumar Singla

Designation :

Whole-time Director

Address :

A. P. Enclave Sangroor Road, Dhuri, Sangrur – 148024, Punjab, India

Date of Birth/Age :

02.07.1948

Date of Appointment :

23.04.1998

PAN No.:

AQWPS3337G

Voter Id :

PB-07-080-396463

DIN No.:

00280006

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 25.09.2012

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 25.09.2012

 

Category

Percentage

Bodies corporate

31.89

Directors or relatives of Directors

68.11

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in manufacturing of stearic acid, hard/bleach rice bran oil and refined oil.

 

PRODUCTION STATUS As on 31.03.2011

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Rice Bran

MT

NA

19200

18913

Stearic Acids

MT

NA

7500

7216

Cotton Seeds

MT

NA

NA

3707

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Punjab and Sind Bank,  Loha Bazar, Dhuri - 148024, Punjab, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Rupee term loans from banks

(Secured by way of hypothecation of vehicle so purchased)

100.364

21.358

Rupee term loans from others

(Secured by way of hypothecation of vehicle so purchased)

0.220

0.524

Loans repayable on demand from banks

(Loans repayable on demand from banks are secured by way of hypothecation of stock of raw material, semi, finished goods and entire current assets and also guaranteed by all)

397.844

206.049

Total

498.428

227.931

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. C. Vasudeva and Company

Chartered Accountant

Address :

B-XIX-220, Rani Jhansi Road, Ghumar Mandi, Ludhiana - 141001, Punjab, India

Tel. No.:

91-161-2774527

Mobile No.:

91-9815420555

Fax No.:

91-161-2771618

E-Mail :

ludhiana@scvasudeva.com

PAN.:

AABFS5902N

 

 

Enterprises over Which KMP able to exercise significant influences and transactions of sales and purchases have been entered::

Ricela Health Foods Limited

CIN No.: U15142PB1992PLC01272

 

 

CAPITAL STRUCTURE

 

As on: 25.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued

No. of Shares

Type

Value

Amount

 

 

 

 

857500

Equity Shares

Rs.10/- each

Rs. 8.575 Millions

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

830000

Equity Shares

Rs.10/- each

Rs. 8.300 Millions

 

 

 

 

 

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

622500

Equity Shares

Rs.10/- each

Rs. 6.225 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

6.225

6.225

6.225

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

115.181

96.235

79.708

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

121.406

102.460

85.933

LOAN FUNDS

 

 

 

1] Secured Loans

498.428

227.931

171.955

2] Unsecured Loans

156.983

70.065

40.305

TOTAL BORROWING

655.411

297.996

212.260

DEFERRED TAX LIABILITIES

14.045

4.199

4.711

 

 

 

 

TOTAL

790.862

404.655

302.904

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

194.297

109.411

108.085

Capital work-in-progress

5.269

1.136

3.351

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

499.533

236.667

182.547

 

Sundry Debtors

85.668

99.338

23.108

 

Cash & Bank Balances

24.863

7.453

11.118

 

Other Current Assets

8.276

2.500

0.000

 

Loans & Advances

54.507

79.002

48.393

Total Current Assets

672.847

424.960

265.166

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

12.880

80.983

12.156

 

Other Current Liabilities

66.842

48.788

40.932

 

Provisions

1.829

1.081

20.610

Total Current Liabilities

81.551

130.852

73.698

Net Current Assets

591.296

294.108

191.468

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

790.862

404.655

302.904

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

2513.375

2766.102

1220.378

 

 

Other Income

1.431

2.126

 

 

 

TOTAL                                     (A)

2514.806

2768.228

1220.378

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

1560.501

1376.046

 

 

Purchase of stock in trade

521.759

995.049

 

 

 

Changes in inventories of finished goods, work-in-progress and stock in trade

35.267

(24.916)

1169.857

 

 

Employee benefits Expenses

22.274

19.619

 

 

 

Other Expenses

273.263

344.490

 

 

 

TOTAL                                     (B)

2413.064

2710.288

1169.857

 

 

 

 

 

Less

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

101.742

57.940

50.521

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

51.188

16.799

13.546

 

 

 

 

 

 

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

50.554

41.141

36.975

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

21.473

15.474

16.260

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

29.081

25.667

20.715

 

 

 

 

 

Less

TAX                                                                  (H)

10.135

9.140

7.255

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

18.946

16.527

13.460

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Stores & Spares

0.277

0.000

0.000

 

 

Capital Goods

4.628

0.000

0.636

 

TOTAL IMPORTS

4.905

0.000

0.636

 

 

 

 

 

 

Earnings Per Share (Rs.)

30.43

26.55

21.62

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.75

0.59

1.10

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.16

0.93

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.35

4.80

5.55

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.25

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.39

2.91

2.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

8.25

3.25

3.59

 

 

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

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

Yes

33]

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

Yes

34]

External Agency Rating, if available

Yes

 

 

NOTE:

 

The Registered Office of the company has been shifted from 39, Cudham Singh Nagar, Ludhiana – 141003, Punjab, India to present address w.e.f. 29.09.2010

 

 

PERFORMANCE REVIEW

 

During the year the company recorded a turnover of Rs 2514.806 Millions as compared Rs. 2768.228 Millions of the previous year. After providing depreciation of Rs. 21.473 Millions (previous year Rs.15.474 Millions) the company earned a net profit of Rs. 18.946 Millions (previous year Rs.16.526 Millions).

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U15143PB1998PLC021323

Name of the company

A. P. ORGANICS LIMITED

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

2nd Floor, Jewel Plaza College Road, Civil Lines, Opposite Sita Ram's, Ludhiana – 141001, Punjab, India

ashok87872@yahoo.co.in

This form is for

Creation of charge

Type of charge

  • Immovable property
  • Others

Particular of charge holder

Punjab and Sind Bank,  Loha Bazar, Dhuri - 148024, Punjab, India

ashok87872@yahoo.co.in

Nature of instrument creating charge

Agreement of Hypothecation of Plant and Machinery and other assets installed/ to be installed for the Project on Value addition including potential neutraceuticals from derivatives of Rice, Wax Pressing unit and auxillary equipment and others.

Date of instrument Creating the charge

30.03.2013

Amount secured by the charge

Rs. 28.500 Millions

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

Rate of Interest

BR+2.15% i.e.12.40% at present

 

Terms of Repayment

24 Quarterly Installments of Rs. 1.188 Millions each commencing from quarter ending June 2014 (with total tenor of 85 months including construction period of 13 months). Interest to be services as and when charged.

 

Margin

25%

 

Extent and Operation of the charge

100%

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

Plant and Machinery and other assets installed/ to be installed for the Project on Value addition including potential neutraceuticals from derivatives of Rice, Wax Pressing unit and auxillary equipment.

 

 

UNSECURED LOAN

(Rs in Millions)

Particular 

As on

31.03.2012

As on

31.03.2011

Deposits from directors

15.398

30.986

Deposits from shareholders

57.936

34.304

Intercorporate deposits

83.649

2.275

Other loans and advances

0.000

2.500

Total

156.983

70.065

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and Equipment
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment
  • Computer Equipments

 

 

 


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. 54.28

UK Pound

1

Rs. 84.32

Euro

1

Rs. 71.00

 

 

INFORMATION DETAILS

 

Report Prepared by :

UDS

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--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

 

31

 

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.