MIRA INFORM REPORT

 

 

Report Date :

23.10.2013

 

IDENTIFICATION DETAILS

 

Name :

ELECTRONICA PLASTIC MACHINES LIMITED (w.e.f.12.03.2008)

 

 

Formerly Known As :

ELECTRONICA PLASTIC MACHINES PRIVATE LIMITED

 

 

Registered Office :

Gat No. 399, Hissa No. 1 and 2, Bhare, Taluka Mulshi, Pune – 412 111, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

28.12.2007

 

 

Com. Reg. No.:

11-131189

 

 

Capital Investment / Paid-up Capital :

Rs.2.489 Millions

 

 

CIN No.:

[Company Identification No.]

L25200PN2007PLC131189

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEE02521B/ PNEE01324B

 

 

PAN No.:

[Permanent Account No.]

AACCE0874D

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturer of Injection Moulding Machines.

 

 

No. of Employees :

115 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 530000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. Profitability of the company appears to be low.

 

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

 

The company can be considered for business dealing 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

 

India’s current account deficit or CAD in April-June widened to 4.9 % of gross domestic product. High imports of gold and oil led to a worsening of the traqde deficit, resulting in CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the corresponding quarter of the previous financial year. The government aims to bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2 billion in 2012/13.

 

The finance ministry has started preparations for Budget 2014/15. With general elections scheduled to be held by May next year, there will only be an interim budget. The new government will present the fiscal Budget.

 

The Supreme Court has barred clinical trials for new drugs till a monitoring mechanism is put in place to protect the lives of people on which the drugs are tested.

 

Mumbai has been named the world’s second most honest city according to a survey on 15 cities worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top spot for the world’s most honest city while Lisbon, the capital of Portugal, proved to be the least honest.  The survey put hundreds of people to test in four continents to find out just how honest they were by dropping wallets and seeing how many would be returned.

 

3.7 % Growth of the core sector in August, a seven month high. This takes the overall growth in April-August this year to 2.3 % compared with 6.3 % in the corresponding period next financial year.

 

$19 million Estimated average spending by companies across the globe including India, on social media this year, according to a global study by information technology major Tata Consultancy Services. This will rise to $ 24 million in 2015.

 

Rising inflation, fewer employment avenues and dwindling earnings are taking a toll on the spending capacity in India. Over 72 % respondents from middle and lower middle income families would be forced to slash their Diwali expenditure by 40 % and on average spend nearly 25 % of their monthly salary on Diwali, according to a survey by Assochem.

 

Analysts believe the shutdown of the US government would have limited impact in sectors such as IT or tourism that are dependent on Visa clearances.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term Loan=BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

March 2013

 

Rating Agency Name

ICRA

Rating

Non Fund Based=A4+

Rating Explanation

Minimal degree of safety and 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.

 

 

INFORMATION PARTED BY

 

Name :

Ms. Himali Pimpalkhare

Designation :

Finance Manager

Contact No.:

91-9850415725

Date :

19.10.2013

 

 

LOCATIONS

 

Registered Office / Works :

Gat No. 399, Hissa No. 1 and 2, Bhare, Taluka Mulshi, Pune – 412 111, Maharashtra, India

Tel. No.:

91-20-22922212 / 22922029 / 22922799/ 22922413 / 42273013

Mobile No.:

91-9850415725 (Mrs. Himali Pimpalkhare)

Fax No.:

91-20-22922074 / 30116566 / 20291158

E-Mail :

rvb@electronicapmd.com

epmd@electronicapmd.com

epm@vsnl.net

smk@electronicapmd.com

Website :

http://www.electronicapmd.com

Location :

Owned

 

 

 

 

Branches :

Located at:

·         Mumbai

·         Ahmedabad

·         Delhi

·         Chandigarh

·         Faridabad

·         Gurgaon

·         Kolkata

·         Chennai

·         Coimbatore

·         Bangalore

·         Hyderabad

 

 

 

 

DIRECTORS

 

AS ON 31.03.2012

 

Name :

Mr. Prakash Krishnaji Ratnaparkhi

Designation :

Managing Director

Address :

Shivam, 8 Amar Society, Erandawane, Pune -411004, Maharashtra, India

Qualification :

B. Tech

Date of Birth/Age :

12.04.1946

Date of Appointment :

30.04.2010

DIN :

00180568

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U31909MH1981PTC024618

ELECTRONICA EXPORTS PRIVATE LIMITED

Director

15-06-81

15-06-81

10-12-10

Active

NO

2

U72300MH1983PTC029434

ELEKTRA DATA SYSTEMS PRIVATE LIMITED

Director

28-02-83

28-02-83

-

Active

NO

3

U31403MH1986PTC040814

ELECTRONICA MECHATRONIC SYSTEMS (INDIA) PRIVATE LIMITED

Managing director

03-09-86

03-09-86

-

Active

NO

4

U65910PN1990PLC057017

ELECTRONICA FINANCE LIMITED

Director

26-06-90

26-06-90

20-12-08

Active

NO

5

U65993MH1990PTC057020

SHIRISH HOLDING AND FINANCE PRIVATE LIMITED

Director

26-06-90

26-06-90

-

Active

NO

6

L74999MH1975PLC018397

ELECTRONICA MACHINE TOOLS LIMITED

Director

26-07-93

26-07-93

29-08-11

Active

NO

7

U72200PN1998PTC012922

EMS TECHNOLOGIES PRIVATE LIMITED

Director

01-10-98

01-10-98

01-04-09

Active

NO

8

U74120PN2007PTC129476

ELECTRONICA FINSMART SOLUTIONS PRIVATE LIMITED

Director

15-01-07

15-01-07

-

Active

NO

9

U51909PN2007PTC130696

EMST MARKETING PRIVATE LIMITED

Director

12-09-07

12-09-07

-

Active

NO

10

L25200PN2007PLC131189

ELECTRONICA PLASTIC MACHINES LIMITED

Managing director

30-04-10

28-12-07

-

Active

NO

11

L27107MH2007PLC199080

ELECTRONICA TOUGH CARB LIMITED

Additional director

31-12-09

28-11-08

01-06-11

Active

NO

12

L29299PN2007PLC130906

ELECTRONICA INDUSTRIES LIMITED

Director

20-12-08

28-11-08

01-07-09

Active

NO

13

U72900PN2010PTC137065

P E TECHNOLOGIES PRIVATE LIMITED

Director

06-08-10

06-08-10

-

Active

NO

14

U74900PN2011PTC141690

LABOTEK (INDIA) PRIVATE LIMITED

Director

19-12-11

19-12-11

-

Active

NO

15

U72200PN2002PTC016755

ASSURANCE SYSTEMS PRIVATE LIMITED

Additional director

01-03-12

01-03-12

30-06-12

Active

NO

16

U29196PN2003PTC018501

INSPECS METROLOGY (INDIA) PRIVATE LIMITED

Director

25-08-12

25-04-12

-

Active

NO

 

 

Name :

Mr. Shrikant Madhav Kinjawadekar

Designation :

Whole-time Director

Address :

10, Megh Malhar Apartments, 30 Lokmanya Colony, Vanaz Factory, Pune – 411 038, Maharashtra, India

Date of Birth/Age :

20.11.1951

Date of Appointment :

28.09.2012

DIN No.:

01088752

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U29305MH1986PTC040807

MASSIVE ENGINEERING PRIVATE LIMITED

Director

01-01-96

01-01-96

01-10-09

Active

NO

2

L25200PN2007PLC131189

ELECTRONICA PLASTIC MACHINES LIMITED

Whole-time director

28-09-12

01-04-12

-

Active

NO

3

U74900PN2011PTC141690

LABOTEK (INDIA) PRIVATE LIMITED

Director

15-03-13

17-04-12

-

Active

NO

 

 

Name :

Mr. Amit Vaijanath Pendse

Designation :

Whole-time Director

Address :

Plot No.15, Bharadwaj S No.28/8/7/1, Raghavnagar, Dhanakwadi, Pune – 411 043, Maharashtra, India

Date of Birth/Age :

22.11.1963

Date of Appointment :

28.09.2012

DIN No.:

05143030

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U74900PN2011PTC141690

LABOTEK (INDIA) PRIVATE LIMITED

Managing director

24-02-12

19-12-11

Active

NO

2

L25200PN2007PLC131189

ELECTRONICA PLASTIC MACHINES LIMITED

Whole-time director

28-09-12

01-04-12

Active

NO

3

U91100DL2012NPL239417

PLASTICS MACHINERY MANUFACTURERS ASSOCIATION OF INDIA

Director

27-07-12

27-07-12

Active

NO

 

 

Name :

Mr. Bhushan Nilkanth Gokhale

Designation :

Director

Address :

5 Akbar Road, New Delhi – 110 011, India

Date of Birth/Age :

25.12.1947

Date of Appointment :

28.09.2012

DIN No.:

01493276

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

L25200PN2007PLC131189

ELECTRONICA PLASTIC MACHINES LIMITED

Director

28-09-12

17-05-12

Active

NO

 

 

Name :

Mr. Uday Madhav Chitale

Designation :

Director

Address :

167-C, Poonawadi, Dr. Ambedkar Roasd, Dadar (East), Mumbai - 400014, Maharashtra, India

Qualification :

Chartered Accountants

Date of Birth/Age :

20.10.1949

Date of Appointment :

31.12.2009

DIN :

00043268

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74140MH1998PTC116442

DFK CONSULTING SERVICES (INDIA) PRIVATE LIMITED

Director

04-09-98

04-09-98

-

Active

NO

2

U74120PN2001NPL016300

INDIAN COUNCIL FOR DISPUTE RESOLUTION

Director

05-07-01

05-07-01

-

Active

NO

3

U23201KA1997PLC032964

GMR VEMAGIRI POWER GENERATION LIMITED

Director

30-09-04

30-09-04

-

Active

NO

4

U72900MH1993PLC131900

ICICI SECURITIES PRIMARY DEALERSHIP LIMITED

Director

11-10-05

11-10-05

-

Active

NO

5

L27102MH1994PLC152925

JSW STEEL LIMITED

Director

20-10-05

20-10-05

-

Active

NO

6

U67120MH1995PLC086241

ICICI SECURITIES LIMITED

Director

27-06-06

27-06-06

-

Active

NO

7

U65923KA2006PTC040028

JANALAKSHMI FINANCIAL SERVICES PRIVATE LIMITED

Director

15-06-12

05-08-06

-

Active

NO

8

L28100KA1986PLC049077

PARRYS SUGAR INDUSTRIES LIMITED

Director

28-09-06

12-08-06

27-08-10

Active

NO

9

U51909MH2003PLC140116

NATIONAL COMMODITY AND DERIVATIVES EXCHANGE LIMITED

Nominee director

31-07-07

08-11-06

31-03-09

Active

NO

10

L45203KA1996PLC034805

GMR INFRASTRUCTURE LIMITED

Director

05-12-06

05-12-06

11-09-12

Active

NO

11

U29299PN2005PTC021445

DELVAL FLOW CONTROLS PRIVATE LIMITED

Director

03-08-09

10-10-08

-

Active

NO

12

L25200PN2007PLC131189

ELECTRONICA PLASTIC MACHINES LIMITED

Director

31-12-09

02-11-09

-

Active

NO

13

U66020MH2009PLC189325

AXIS MUTUAL FUND TRUSTEE LIMITED

Director

26-04-12

03-06-11

-

Active

NO

14

U31403MH1986PTC040814

ELECTRONICA MECHATRONIC SYSTEMS (INDIA) PRIVATE LIMITED

Director

27-09-12

26-12-11

-

Active

NO

15

U66000MH2009PLC191935

ICICI PRUDENTIAL PENSION FUNDS MANAGEMENT COMPANY LIMITED

Director

20-08-13

04-12-12

-

Active

NO

 

 

Name :

Mr. Vilas Waman Katre

Designation :

Director

Qualification :

Master Marinder

Address :

253, Sindh Housing Society, Aunch, Pune, Maharashtra, India

Date of Birth/Age :

23.05.1942

DIN :

00054460

Other Directorship :

·         Seahorse India Private Limited

·         Omega Global Logistics Private Limited

·         IMSA Shipping Agency Private Limited

·         Vasundhara Agrotech Private Limited

 

 

KEY EXECUTIVES

 

Name :

Ms. Himali Pimpalkhare

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.09.2012

 

Names of Shareholders

 

 

No. of Shares

P K Ratnaparkhi HUF

 

116316

Shirish Holding and Finance Private Limited, India

 

17908

Electra Data Systems Private Limited, India

 

63849

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.09.2012

 

Category

Percentage

Mutual Funds

0.01

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

0.01

Bodies corporate

35.16

Directors or relatives of Directors

51.82

Other top fifty shareholders

13.00

Total

100.00

BUSINESS DETAILS

 

Line of Business :

Manufacturer Injection Moulding Machines.

 

 

Products :

Manufacturing Range :

·         Horizontal Plastic Injection Moulding Machines

·         Elektra Power Saver

·         Labotek Minifeed (Auto Loader)

 

Marketing Range:

·         TAYU Vertical Plastic 20

·         LIANSU Extrusion Machines

·         Auxiliaries such as Hopper Dryer, Auto Loader, Mixer, Low-Medium-High Speed Crushers, Robot, Gas Assist Injection Equipments, etc.

 

 

Exports :

 

Products :

Injection Moulding Machine

Countries :

·         Middle East

·         South Africa

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS (As on 31.03.2010)

 

Particulars

Unit

Installed Capacity

Actual Production

Plastic Vertical Injection Molding Machine

M/c

50 per month

40-45 per month

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

115 (Approximately)

 

 

Bankers :

·         State Bank of India, Commercial Branch, 1548A, Sadashiv Peth, Tilak Road, Pune-411030, Maharashtra, India

·         The Cosmos Co Operative Bank Limited (Parvati Branch), 269/270, Shaniwar Peth, Pune 411030, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Long Term Borrowings

 

 

Term Loan from Banks

(Mortgage  of Land  and  hypothecation  of machinery)

39.702

22.036

Short Term Borrowings

 

 

Working Capital Loans from Banks

(Hypothecation  Of  Stock And  Debt  and Mortgage  of Plot and Land)

64.883

75.805

 

 

 

Total

104.585

97.841

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S N Gogate and Company

Chartered Accountants

Address :

Sanket, 2nd Floor, Vijsynagar Colony, 2123, Sadashiv Peth, Pune - 411030, Maharashtra, India

PAN No.:

APJPG1410E

 

 

Related Party :

·         Electra Data Systems Private Limited [U72300MH1983PTC029434]

·         EMST Marketing Private Limited [U51909PN2007PTC130696]

·         Shirar Investment and Finance Private Limited [U65993MH1990PTC057044]

·         Shirish Holding and Finance Private Limited [U65993MH1990PTC057020]

·         Aditya Mouldings Private Limited [U00313HR2005PTC035766]

·         Electronica Finmart Solutions Private Limited [U74120PN2007PTC129476]

·         Electronica Machine Tools Limited [L74999MH1975PLC018397]

·         Ratnaparakhi Electronic Industries Private Limited [U74140MH1989PTC050743]

·         Electronica Industries Limited [U29299PN2007PLC130906]

·         EMS Technologies Private Limited [U29299PN2007PLC130906]

 

 

Associates :

Electronica Mechatronic Systems India Private Limited [U31403MH1986PTC040814]

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2012

 

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

 

 

 

 

248900

Equity Shares

Rs. 10/- each

Rs.2.489 Millions

 

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

2.489

2.489

(b) Reserves & Surplus

 

131.804

127.884

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.011

0.011

Total Shareholders’ Funds (1) + (2)

 

134.304

130.384

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

39.702

22.036

(b) Deferred tax liabilities (Net)

 

3.929

2.413

(c) Other long term liabilities

 

1.291

0.755

(d) long-term provisions

 

7.422

4.169

Total Non-current Liabilities (3)

 

52.344

29.373

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

81.175

79.205

(b) Trade payables

 

67.572

7.021

(c) Other current liabilities

 

129.289

40.845

(d) Short-term provisions

 

12.600

75.165

Total Current Liabilities (4)

 

290.636

202.236

 

 

 

 

TOTAL

 

477.284

361.993

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

232.365

115.312

(ii) Intangible Assets

 

1.519

0.000

(iii) Capital work-in-progress

 

0.000

1.457

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

1.414

1.484

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.411

19.917

(e) Other Non-current assets

 

1.600

0.136

Total Non-Current Assets

 

240.309

138.306

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

126.139

126.252

(c) Trade receivables

 

77.417

41.049

(d) Cash and cash equivalents

 

14.327

34.466

(e) Short-term loans and advances

 

14.824

4.343

(f) Other current assets

 

4.268

17.577

Total Current Assets

 

236.975

223.687

 

 

 

 

TOTAL

 

477.284

361.993

 

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

2.500

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

61.904

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

64.404

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

63.922

2] Unsecured Loans

 

 

7.817

TOTAL BORROWING

 

 

71.739

DEFERRED TAX LIABILITIES

 

 

1.595

 

 

 

 

TOTAL

 

 

137.738

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

77.450

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

18.052

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
74.502

 

Sundry Debtors

 
 
44.173

 

Cash & Bank Balances

 
 
6.466

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 
 
35.608

Total Current Assets

 

 

160.749

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 
 
61.091

 

Other Current Liabilities

 
 
39.033

 

Provisions

 
 
18.437

Total Current Liabilities

 

 

118.561

Net Current Assets

 

 

42.188

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.048

 

 

 

 

TOTAL

 

 

137.738

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

521.167

619.689

435.036

 

 

Other Income

21.173

31.180

8.126

 

 

TOTAL                                         (A)

542.340

650.869

443.162

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

355.973

356.215

 

 

Purchases of stock-in-trade

20.979

102.116

 

 

 

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

12.434

(28.972)

 

 

 

Employee benefit Expense

69.233

59.388

 

 

 

Other Expenses

48.348

47.074

 

 

 

Exceptional Items

(4.682)

0.284

 

 

 

TOTAL                                         (B)

502.285

536.105

382.790

 

 

 

 

 

Less

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

40.055

114.764

60.372

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

20.162

9.424

5.101

 

 

 

 

 

 

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

19.893

105.340

55.271

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

9.904

6.116

2.330

 

 

 

 

 

 

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

9.989

99.224

52.941

 

 

 

 

 

Less

TAX                                                                  (H)

6.069

32.807

20.211

 

 

 

 

 

 

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

3.920

66.417

32.730

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

91.605

30.607

0.830

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

4.982

2.517

 

 

Dividend

0.000

0.374

0.373

 

 

Tax on Dividend

0.000

0.063

0.063

 

BALANCE CARRIED TO THE B/S

95.525

91.605

30.607

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

9.920

7.553

4.077

 

 

Commission Earnings

14.397

24.171

15.698

 

 

Other Earnings

0.635

0.000

0.000

 

TOTAL EARNINGS

24.952

31.724

19.775

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

116.507

429.645

302.937

 

 

Capital Goods

65.242

16.125

0.000

 

TOTAL IMPORTS

181.749

445.770

302.937

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.75

266.84

131.50

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.72

10.20

7.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.92

16.01

12.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.12

29.27

22.23

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.76

0.82

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.90

0.78

1.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.82

1.11

1.36

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

NOTE: Registered office address of the company has been shifted from Electra House, 691/1A, Pune Satara Road, Pune – 411 037, Maharashtra, India To the present address w.e.f.11.10.2008

 

UNSECURED LOANS:

 

Particulars

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Short Term Borrowings

 

 

Loans and Advances from related Parties

16.292

0.000

Term Loans from Others

0.000

3.400

 

 

 

Total

16.292

3.400

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10280731

21/11/2011 *

120,000,000.00

STATE BANK OF INDIA-LEAD BANK

COMMERCIAL BRANCH, 1548A, SADASHIV PETH, TILAK ROAD, PUNE – 411 030, MAHARASHTRA, INDIA

B27278787

2

10213858

21/11/2011 *

46,500,000.00

STATE BANK OF INDIA-LEAD BANK

COMMERCIAL BRANCH, 1548A, SADASHIV PETH, TILAK ROAD, PUNE – 411 030, MAHARASHTRA, INDIA

B27284819

3

10213860

21/11/2011 *

160,000,000.00

STATE BANK OF INDIA-LEAD BANK

COMMERCIAL BRANCH, 1548A, SADASHIV PETH, TILAK ROAD, PUNE – 411 030, MAHARASHTRA, INDIA

B27280817

 

 

* Date of charge modification

 

 

MANAGEMENT DISCUSSION AND ANALYSIS:

 

Industry Structure and Development:

 

The injection molding machines are coming under plastic processing machines. Generally speaking the injection molded component contributes to 35% per capita consumption of plastic. The global demand for plastic since 1990 has grown at an average of 5.5 % p.a. This sector is expected to grow at about 5% annually up to 2015, with the highest growth rate is in Asia. Rapid urbanization and growth in retail business in populous countries like India will result in high growth performance for the plastic sector.

 

In India, plastics consumption grew exponentially in the 1990s. Still, per capita plastic consumption is low at around 6 kg. p.a. compared to world average of 25 kg. Use of plastics in India, both in industries and households is going to pick up in coming years. The Indian plastic market is presently experiencing a growth rate of more than 10% p.a. It provides scope for setting up small scale plastic processing enterprises for manufacture of variety of plastic products.

 

The molded components are prominently used in Automobile, White Goods, House Hold, Packaging (Rigid), Material Handling, Furniture, Personal care products, writing instruments are the major ones. The growth in each segment is seen to be adding to our GDP and is on the rise.

Opportunities and Threats:

 

In recent past our thrust was on trading business and we were importing machines from China and selling machines in India. We were acting as a commission agent. Vide Notification No. 47 / 2009 issued on 12th May 2009 by Government of India, Ministry of Finance, Department of Revenue imposed anti dumping duty on injection molding machines imported from China. So, the sale of such machines reduced substantially and demand for locally manufactured machines increased sizably. Thus, imposition of Anti-dumping worked as an opportunity as well as threat to our company.. Our trading business is reducing but our manufacturing business in increasing.

 

Segment wise or Product wise performance:

 

Subject operates only in one segment i.e. engineering, hence segment wise profitability is not applicable. Subject operates with one product i.e. Injection Molding Machines. Other, traded products are ancillaries of Molding machines and there turnover as compared to Injection molding machines is not worth mentioning. Hence product wise profitability is not applicable

 

 

Outlook:

 

EPML's vision is customer oriented. Based on the correct understanding of our customer's needs; and requirements, we always meet their expectations and build a long lasting relationship.

 

EPML's mission is to be a preferred solution provider for the plastic industry and through our range of products, technical know-how and strong service support, contribute to the increased profitability for our customers.

 

EPML is in the business of manufacturing and distribution of high-tech, innovative engineering products for plastic processing industry. EPML with its motivated and committed team will deliver growth through quality and productivity. The demand for plastic products is expected to grow in the near future leading to increased demand for subject products in the domestic and international markets. In addition to own manufactured machines, Company provides as extensive range of vertical injection molding machines, ancillary equipments and extrusion lines for processing variety of plastic products and applications. As a preferred supplier of plastic injection molding machines, company has strengthened its position in the market. As company offers its customers optimum solution, future prospects are bright.

 

 

Discussion on financial performance with respect to operational performance:

 

Subject recorded lesser turnover as compared to last year. Company is confident of achieving better results in Financial Year 2012-2013.

Continued focus on cost optimization and efficient working management is reflected in the strong growth in operating profit.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         R and D

·         Furniture, Fixture

·         Office 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.61.78

UK Pound

1

Rs.99.66

Euro

1

Rs.84.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

30

 

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.