MIRA INFORM REPORT

 

 

Report Date :

19.11.2013

 

IDENTIFICATION DETAILS

 

Name :

PANAMA POLY PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

R. No. 10, 3576, Netaji Subhash Marg, Darya Ganj, New Delhi – 110002

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.08.1986

 

 

Com. Reg. No.:

55-025088

 

 

Capital Investment/ Paid-up Capital:

Rs.8.000  Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1986PTC025088

 

 

TIN No.:

09290800216

 

 

PAN No.:

[Permanent Account No.]

AAACP0298E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Polyurethane Foam.

 

 

No. of Employees:

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 279000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

However, trade relations are reported as fair. Business is active. Payment are reported to be slow but correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

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

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

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 DECLINED

 

MANAGEMENT NON-COOPERATIVE (Tel. No.: 91-120-2700828)

 

 

LOCATIONS

 

Registered Office :

R. No. 10, 3576, Netaji Subhash Marg, Darya Ganj, New Delhi – 110002, India

Tel. No.:

91-11-27246907

Fax No.:

Not Available

E-Mail :

adc4247@gmail.com

hmkd90@gmail.com

Website :

www.panamapolyproducts.com

 

 

Factory:

B-8, UPSIDC, Industrial Area, Site 1, B.S. Road, Ghaziabad  - 201002, Uttar Pradesh, India

Tel. No.:

91-120-2700828

Email:

rishabh@karefoam.com

accounts@karefoam.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Vijaya Jain

Designation :

Director

Address :

F-3/19, Model Town – II, Delhi – 110009, India

Date of Birth/Age :

15.10.1950

Date of Appointment :

13.08.1986

DIN No.:

00217486

 

 

Name :

Sanjay Jain

Designation :

Director

Address :

H.No. F-208, Rashmi Appartments, Harsh Vihar, Pitampura, Delhi – 110034, India

Date of Birth/Age :

26.04.1962

Date of Appointment :

28.09.1990

DIN No.:

00217524

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

Poornima Jain

 

83950

Vijaya Jain

 

147200

Gian Chand Jain

 

79500

G. C. and Sons HUF

 

52400

Rishabh Jain

 

55900

P. C. Khana

 

22000

Anita Jain

 

59500

Hari Sing Jain

 

9000

Hari Singh Jain, HUF

 

42300

Sumit Jain

 

650

A. K. Jain

 

12000

Seema Jain

 

23500

Sanjay Jain HUF

 

16300

A. K. Jain HUF

 

200

Taniya Jain

 

3500

Harsh Vardhan Jain

 

13600

Anand Vardhan Jain

 

2700

P.C. Jain and Others

 

14000

Rishab Jain HUF

 

16000

Sanjay Jain

 

140450

Vijay Jain and Others

 

100

Yogesh Maheshwari

 

100

Juhi Jain

 

100

Vijay Bala Jain

 

100

Mangal Chand

 

2850

Dynamice Weaving

 

2000

Sudhanshu Kr. Jain

 

100

Total

 

800000

 

As on 29.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

0.30

Directors or relatives of Directors

99.21

Other top fifty shareholders

0.49

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Polyurethane Foam.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Kotak Mahindra Bank Limited, 36-38a, Nariman Bhavan, 227, D, Nariman Point, Mumbai - 400021, Maharashtra, India

 

Allahabad Bank, 28 / 11, East Patel Nagar, New Delhi - 110008, India

 

The Hongkong And Shanghai Banking Corporation Limited, 25, Barakhamba Road, New Delhi - 110001, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loan from Banks

0.210

0.741

Term loan from financial institutions

(Personally guaranteed by directors of the company)

1.158

0.117

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital loans from Banks

139.873

99.214

Total

141.241

100.072

 

NOTE:

 

SHORT TERM BORROWINGS

 

Cash credit loan from bank are secured against hypothecation of stocks and book debts and personally guaranted by the directors of the company

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Satish Kumar Gupta

Chartered Accountants

Address :

7/18 Ansari Road Daryagunj, New Delhi – 110002, India

Tel. No. :

91-11-23275897/ 43560900

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

AESPG1189G

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

800,000

Equity Shares

Rs.10/- each

Rs. 8.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

800,000

Equity Shares

Rs.10/- each

Rs. 8.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

8.000

8.000

6.550

(b) Reserves & Surplus

61.754

56.035

36.380

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

69.754

64.035

42.930

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.403

21.165

2.217

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.055

2.020

1.664

Total Non-current Liabilities (3)

35.458

23.185

3.881

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

139.873

99.214

134.364

(b) Trade payables

63.793

29.855

46.354

(c) Other current liabilities

0.814

1.680

1.698

(d) Short-term provisions

3.059

3.000

2.627

Total Current Liabilities (4)

207.539

133.749

185.043

 

 

 

 

TOTAL

312.751

220.969

231.854

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

24.464

23.122

22.014

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.393

0.388

0.347

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

24.857

23.510

22.361

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

83.412

44.567

42.774

(c) Trade receivables

144.457

96.226

145.937

(d) Cash and cash equivalents

5.289

4.348

1.044

(e) Short-term loans and advances

43.361

44.284

8.890

(f) Other current assets

11.375

8.034

10.848

Total Current Assets

287.894

197.459

209.493

 

 

 

 

TOTAL

312.751

220.969

231.854

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

584.445

571.321

462.606

 

 

Other Income

1.578

NA

NA

 

 

TOTAL                                     (A)

586.023

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

576.132

(Including financial expenses)

NA

NA

 

 

 

 

 

 

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

 

29.753

25.691

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

20.015

16.266

 

 

 

 

 

 

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

9.891

9.738

9.425

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.631

1.679

1.965

 

 

 

 

 

 

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

8.260

8.059

7.460

 

 

 

 

 

Less

TAX                                                                  (H)

2.542

2.903

2.627

 

 

 

 

 

 

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

5.718

5.156

4.833

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.15

6.45

7.37

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.98

NA

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.41

1.41

1.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.64

3.65

3.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.13

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.48

1.88

3.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.39

1.48

1.13

 

 

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10442386

08/11/2013 *

190,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

25, BARAKHAMBA ROAD, NEW DELHI - 110001, INDIA

B89344790

2

90057052

25/05/1999

3,000,000.00

UP FINANCIAL CORPORATION

14/88 COVIL LINE, KANPUR, UTTAR PRADESH, INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Deposits from directors and share holders

13.087

9.840

Term Loan from Bank

7.016

2.958

Term Loan From financial institutions

(Unseured but considered good by the management and Personally Guaranteed by Directors of the company)

11.932

7.509

Total

32.035

20.307

 

 

FINANCIAL RESULTS

 

The Balances Sheet and Statement of Profit and Loss Account have been in the hands and they taken them as received. During the year the Company achieved a turnover of Rs. 584.445 Millions besides other income of Rs. 1.578 Millions. The Company has earned a net profit of Rs. 8.260 Millions after providing depreciation of Rs. 1.631 Millions has been made. The directors hope to deliver better results in the years to come.

 

 

FIXED ASSETS

 

v                  Tangible Assets

Land

Building

Plant and Machinery

Foam Mould

Electrical Fitting

Weight and Measures

Furniture and Fixtures

Tubewell

Generator

Fire Safety

Office Equipment

Computer

Printing Cylinder

Car

Tempo

Building under construction

 

v                 Intangible Assets

Computer Software

 


 

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.62.63

UK Pound

1

Rs.101.06

Euro

1

Rs.84.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.