MIRA INFORM REPORT

 

 

Report Date :

26.11.2013

 

IDENTIFICATION DETAILS

 

Name :

SHRINATH ROTOPACK PRIVATE LIMITED

 

 

Registered Office :

Plot No.35D, IDA, Kattadan, Hyderabad – 500 077, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.05.2006

 

 

Com. Reg. No.:

01-050109

 

 

Capital Investment / Paid-up Capital :

Rs.81.591 Millions

 

 

CIN No.:

[Company Identification No.]

U25209AP2006PTC050109

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDS17297A

 

 

PAN No.:

[Permanent Account No.]

AAJCS9881K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of all kinds of Flexible Packaging Materials.

 

 

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 1600000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appear drastic dip in the net profitability of the company during 2013.

 

However, general financial position of the company appears to be decent.

 

Trade relations are fair. Business is active. Payment terms re slow but correct.

 

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 – 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

BB (Fund Based Limits)

Rating Explanation

Having moderate risk of default.

Date

March 2013

 

Rating Agency Name

ICRA

Rating

A4+ (Non fund Based Limits)

Rating Explanation

Having minimal degree of safety and carry very high credit risk.

Date

March 2013

 

 

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/ Administrative Office :

Plot No.35D, IDA, Kattadan, Hyderabad – 500 077, Andhra Pradesh, India

Tel. No.:

91-40-24361018

Mobile No.:

91-9885031996 (Mr. Sunil Kumar Rathi)

Fax No.:

91-40-24360218

E-Mail :

info@slplindia.com

kiran@slplindia.com

acspavan@gmail.com

sunil@slplindia.com

Website :

www.slplindia.com 

Location:

Owned

 

 

Factory  :

Plot No.20, IDA, Mankhal, Maheshwaram Mandal, R.R. District – 509 359, Andhra Pradesh, India

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Sunil Kumar Rathi

Designation :

Director

Address :

15-7-297, Begum Bazar, Hyderabad – 500 012, Andhra Pradesh, India

Date of Birth/Age :

15.11.1974

Qualification :

Graduate

Date of Appointment :

08.05.2006

PAN No.:

AANPR1538F

DIN No.:

01243072

 

 

Name :

Mr. Manish Kumar Rathi

Designation :

Director

Address :

15-7-297, Begum Bazar, Hyderabad – 500 012, Andhra Pradesh, India

Date of Birth/Age :

15.12.1973

Qualification :

Graduate

Date of Appointment :

08.05.2006

PAN No.:

ABSPR3985L

DIN No.:

01821723

 

 

Name :

Mr. Sarvesh Lahoti

Designation :

Director

Address :

8-3-167/D/248, Kalyan Nagar, Vengal Rao Nagar, Hyderabad – 500 038, Andhra Pradesh, India

Date of Birth/Age :

11.11.1982

Qualification :

Graduate

Date of Appointment :

08.05.2006

PAN No.:

ABFPL6673E

DIN No.:

02425792

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

NOTE: SHAREHOLDING DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

Percentage

Bodies corporate

37.68

Directors or relatives of Directors

62.03

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all kinds of Flexible Packaging Materials.

 

 

Products :

Item Code No. (ITC Code)

63051070

Product Description

Polymer/ synthetic / PVC water storage tanks and other plastic products n.e.c.

 

 

GENERAL INFORMATION

 

Customers :

  • Amrutanjan
  • Bambino
  • Dukes
  • ITC Limited
  • Jyothy Laboratories Limited
  • Monsanto
  • Murugappa Group
  • Pioneer
  • Society
  • Spencer’s
  • Subeej
  • TATA
  • UPL

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Axis Bank Limited, Corporate Banking Branch,6-3-879/B, Greenland Road, Begumpet, Hyderabad - 500016, Andhra Pradesh, India

·         ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

326.354

339.776

SHORT TERM BORROWINGS

 

 

Other loans and advances

491.179

348.676

Total

817.533

688.452

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R.B. Kabra and Company

Chartered Accountants

Address :

4-1-917, Parsi Lane, Tilak Road, Hyderabad – 500 001, Andhra Pradesh, India

PAN No.:

AAEFR3093C

 

 

Associates :

·         Blend Colours Private Limited

CIN No.: U25209AP2003PTC041900

·         Madhushree Enterprises Private Limited

CIN No.: U65993AP1991PTC013390

·         Medinomics Health Care Private Limited

CIN No.: U24230AP1986PTC006520

·         Shree Ultra Inks Private Limited

CIN No.: U24223AP2008PTC061401

·         Shrinath Cartons Private Limited

CIN No.: U25194AP1997PTC028426

·         SPP Poly Pack Private Limited

CIN No.: U25209AP2003PTC041899

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

12000000

Equity Shares

Rs.10/- each

Rs.120.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8159066

Equity Shares

Rs.10/- each

Rs.81.591 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

81.591

81.591

61.591

(b) Reserves & Surplus

319.432

266.951

159.561

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

15.800

Total Shareholders’ Funds (1) + (2)

401.023

348.542

236.952

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

457.276

460.099

302.243

(b) Deferred tax liabilities (Net)

71.194

63.077

54.589

(c) Other long term liabilities

8.372

8.372

8.372

(d) long-term provisions

1.604

1.086

0.400

Total Non-current Liabilities (3)

538.446

532.634

365.604

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

491.179

348.676

232.167

(b) Trade payables

446.824

348.057

346.473

(c) Other current liabilities

142.542

124.353

67.166

(d) Short-term provisions

21.832

5.789

25.610

Total Current Liabilities (4)

1102.377

826.875

671.416

 

 

 

 

TOTAL

2041.846

1708.051

1273.972

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

810.017

604.184

475.736

(ii) Intangible Assets

0.443

0.738

0.683

(iii) Capital work-in-progress

14.728

39.390

9.612

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

8.581

4.226

3.551

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

833.769

648.538

489.582

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

411.184

335.286

257.226

(c) Trade receivables

692.016

565.279

425.546

(d) Cash and cash equivalents

7.699

2.677

15.813

(e) Short-term loans and advances

84.354

144.688

69.974

(f) Other current assets

12.824

11.583

15.831

Total Current Assets

1208.077

1059.513

784.390

 

 

 

 

TOTAL

2041.846

1708.051

1273.972


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Turnover

2817.684

2299.976

2193.918

(Gross Sales)

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                              

181.578

219.463

173.328

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

106.418

73.585

49.182

 

 

 

 

 

 

PROFIT BEFORE TAX                           

75.160

145.878

124.146

 

 

 

 

 

Less

TAX                                                                 

22.679

38.488

52.291

 

 

 

 

 

 

PROFIT AFTER TAX                            

52.481

107.390

71.855

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

389.039

273.021

124.483

 

TOTAL EARNINGS

389.039

273.021

124.483

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.43

13.16

11.66

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

3.71

8.74

9.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.42

0.52

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.37

2.32

2.26

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.10

1.28

1.17

 

 

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

Yes

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

Yes

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Intercorporate deposits

12.029

13.159

Loans and advances from directors

8.239

4.941

Other loans and advances

110.654

102.223

Total

130.922

120.323

 

 

NOTE: The registered office of the company has been shifted from Plot No.20, IDA-Mahankhal, Maheshwaram Mandal, Mahankhal – 501 359, Andhra Pradesh, India to the present address w. e. f. 01.06.2009

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10282563

21/05/2011 *

400,000,000.00

State Bank of India

SME Branch, 2nd Floor, Chirag Ali Lane, Abids, Hyderabad, Andhra Pradesh - 500001, INDIA

B13516901

2

10153299

13/06/2013 *

420,000,000.00

AXIS BANK LIMITED

CORPORATE BANKING BRANCH,6-3-879/B, Greenland Road, Begumpet, Hyderabad, Andhra Pradesh - 500016, I 
NDIA

B79269205

3

10038341

28/03/2010 *

290,000,000.00

Axis Bank Ltd

6-3-879/B, Greenlands Road, begumpet,, Hyderabad, Andhra Pradesh - 500016, INDIA

A85468304

4

10039991

27/05/2011 *

480,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B14176630

5

80021638

28/12/2006 *

75,500,000.00

UTI BANK LIMITED

6-3-879/B, Greenlands Road, Begumpet, Hyderabad, Andhra Pradesh - 500016, INDIA

-

6

90128791

12/03/2005

17,000,000.00

STATE BANK OF INDIA

SAIFABAD SIB BRANCH, HYDERABAD, Andhra Pradesh, INDIA

-

7

90130449

10/11/2004 *

36,249,000.00

STATE BANK OF INDIA

SIAFABAD SIB BRANCH, HACA BHAWAN, HYDERABAD, Andhra Pradesh, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

·         Computer

 

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.62.58

UK Pound

1

Rs.101.42

Euro

1

Rs.84.70

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

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.