MIRA INFORM REPORT

 

 

Report Date :

04.10.2013

 

IDENTIFICATION DETAILS

 

Name :

SUKI CREATIONS PRIVATE LIMITED

 

 

Registered Office :

42-B, 1st Floor, Hanuman Lane, Connaught Place, New Delhi – 110001

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.05.2004

 

 

Com. Reg. No.:

55-126349

 

 

Capital Investment / Paid-up Capital :

Rs.5.610 Millions

 

 

CIN No.:

[Company Identification No.]

U51909DL2004PTC126340039

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS31995F

 

 

PAN No.:

[Permanent Account No.]

AAJCS2754B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of multilayer poly film, specialized packaging film. Also offering packaging services etc.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 79000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. There appears an increase in the sales turnover as well as net profitability during 2012. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal 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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

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 DENIED

 

Management Non-Cooperative (91-120-2561140)

 

 

LOCATIONS

 

Registered Office :

42-B, 1st Floor, Hanuman Lane, Connaught Place, New Delhi – 110001, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

scgoyal301@yahoo.com

 

 

Factory  :

A – 2/2 – 3, Site B, Surajpur Industrial Area, Greater Noida, Gautam Budh Nagar, Uttar Pradesh, India

Tel. No.:

91-120-2561140 / 3234155 / 4255716

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Ms. Sonal Goyal

Designation :

Director

Address :

B – 301, Sector 26, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

07.03.1983

Date of Appointment :

07.07.2007

DIN No.:

00840308

 

 

Name :

Ms. Neha Goyal

Designation :

Additional Director

Address :

B – 301, Sector 26, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

20.10.1983

Date of Appointment :

30.09.2010

DIN No.:

02847544

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Equity Shares

Suresh Chand Goyal

 

70000

Kiran Goyal

 

95000

Sonal Goyal

 

135000

Neha Goyal

 

25000

Scientific Herbals India Private Limited, India

 

107000

Ashok Agarwal

 

4000

Pooja Gupta

 

20000

Savita Agarwal

 

80000

 

 

 

Total

 

536000

 

Preference Shares:  Not Available

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Directors or relatives of directors

 

72

Other top fifty shareholders

 

28

Total

 

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of multilayer poly film, specialized packaging film. Also offering packaging services etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Axis Bank Limited, B - 2 and 3, Sector - 16, Noida - 201301, Uttar Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Term Loan

 

 

From Bank

2.052

6.315

From other parties

0.776

1.405

SHORT TERM BORROWINGS

 

 

From bank

21.786

10.526

 

 

 

Total

24.614

18.246

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. K. Chand and Company

Chartered Accountants  

Address :

F-21B, Sector-27, Noida – 201301, Uttar Pradesh, India

Tel. No.:

91-120-4202226

Fax No.:

91-120-4202227

E-Mail :

admin@pkchand.com

PAN No.:

AAHFP2093B

 

 

CAPITAL STRUCTURE

 

As on: 29.09.2012

 

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

 

 

 

 

546000

Equity Shares

Rs.10/- each

Rs.5.460 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

 

 

 

 

536000

Equity Shares

Rs.10/- each

Rs.5.360 Millions

25000

Preference Shares

Rs.10/- each

Rs.0.250 Million

 

 

 

 

 

Total

 

Rs.5.610 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

5.610

5.460

(b) Reserves & Surplus

 

14.356

8.001

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

1.090

Total Shareholders’ Funds (1) + (2)

 

19.966

14.551

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

18.617

23.512

(b) Deferred tax liabilities (Net)

 

2.620

2.475

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.225

0.111

Total Non-current Liabilities (3)

 

21.462

26.098

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

21.786

10.526

(b) Trade payables

 

17.603

6.021

(c) Other current liabilities

 

0.903

0.261

(d) Short-term provisions

 

1.873

1.562

Total Current Liabilities (4)

 

42.165

18.370

 

 

 

 

TOTAL

 

83.593

59.019

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

22.928

23.729

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.485

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.090

0.000

(e) Other Non-current assets

 

0.047

0.057

Total Non-Current Assets

 

23.550

23.786

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

8.953

7.579

(c) Trade receivables

 

47.321

24.869

(d) Cash and cash equivalents

 

1.144

1.101

(e) Short-term loans and advances

 

1.448

0.883

(f) Other current assets

 

1.177

0.801

Total Current Assets

 

60.043

35.233

 

 

 

 

TOTAL

 

83.593

59.019

 

 

Particulars

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

3.810

2] Share Application Money

 

 

0.800

3] Reserves & Surplus

 

 

6.680

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

11.290

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

14.395

2] Unsecured Loans

 

 

10.623

TOTAL BORROWING

 

 

25.018

DEFERRED TAX LIABILITIES

 

 

1.531

 

 

 

 

TOTAL

 

 

37.839

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

15.615

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
5.112

 

Sundry Debtors

 
 
20.268

 

Cash & Bank Balances

 
 
0.993

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 
 
2.574

Total Current Assets

 
 
28.947

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
5.278

 

Other Current Liabilities

 
 
0.827

 

Provisions

 
 
0.684

Total Current Liabilities

 
 
6.789

Net Current Assets

 
 
22.158

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.066

 

 

 

 

TOTAL

 

 

37.839

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

201.590

149.501

123.886

 

 

Other Income

3.360

9.534

2.648

 

 

TOTAL                                     (A)

204.950

159.035

126.534

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

189.232

145.396

 

 

Changes in inventories of finished goods

(0.041)

(0.381)

 

 

 

Increase/ (Decrease) in excise duty 

0.014

0.039

 

 

 

Employee benefit expenses

2.011

1.608

 

 

 

Other Administrative Expenses 

3.819

2.919

 

 

 

TOTAL                                     (B)

195.035

149.581

123.729 (Including Financial and Depreciation)

 

 

 

 

 

Less

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

9.915

9.454

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.718

4.887

 

 

 

 

 

 

 

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

5.197

4.567

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.191

1.221

 

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

4.006

3.346

2.805

 

 

 

 

 

Less

TAX                                                                  (H)

0.815

2.322

0.761

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.191

1.024

2.044

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.95

1.88

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.56

0.64

1.62

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.99

2.24

2.26

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.82

5.67

6.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.23

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.02

2.34

2.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.92

4.26

 

 

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

 

 

Note:

 

Registered office address of the company has been shifted from 10795, Shop No.7, Jhandewalan Road, Rexine Bazaar, Nabi Karim, New Delhi – 110055, India to the present address w.e.f 19.11.2010

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Loans and Advance from related parties

8.639

7.592

Loans from Directors

7.150

8.200

 

 

 

Total

15.789

15.792

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10236200

13/08/2010

1,788,000.00

UNITEL CREDIT PRIVATE LIMITED

701 MANJUSHA 57, NEHRU PLACE, SHEIKH SARAI PHASE II, NEW DELHI, DELHI - 110019, INDIA

A93227692

2

10051881

29/07/2013 *

65,000,000.00

Axis Bank Limited

B - 2 AND 3, SECTOR - 16, NOIDA, UTTAR PRADESH - 201301, INDIA

B82985193

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Factory Land
  • Building
  • Plant
  • Testing Equipments
  • Cycle
  • DG Set
  • Furniture and Fixtures
  • Computer
  • Water Cooler
  • Office Equipments
  • Electrical Fitting
  • Car
  • Motor Cycle
  • Tempo
  • Printing Machine
  • Transformer
  • UPS
  • Washing Machine
  • Fan
  • Air Conditioner
  • Fire Extinguisher

 


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.61.93

UK Pound

1

Rs.100.44

Euro

1

Rs.84.24

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

VRN

 


 

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

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

45

 

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.