MIRA INFORM REPORT

 

 

Report Date :

12.09.2013

 

IDENTIFICATION DETAILS

 

Name :

KABRA PLASTICS LIMITED

 

 

Registered Office :

Block No.93, Plot No. B-17 to B-39, Kim Mandvi Road, Motaborsara, Mangrol, Surat – 394110, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

09.03.1995

 

 

Com. Reg. No.:

04-024946

 

 

Capital Investment / Paid-up Capital :

Rs. 62.560 Millions

 

 

CIN No.:

[Company Identification No.]

U25209GJ1995PLC024946

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTK00106B

 

 

PAN No.:

[Permanent Account No.]

AAACK9739P

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of BOPP Film, PVC Film, Matalized BOPP, PVC and Polyester Film of high quality and scraps.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 384000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. The management has failed to file its latest financial of 2012 with government department. As per of 2011, external borrowing of the company has increased over previous year.

 

Trade relations are fair. Business is active. Payment terms are unknown.

 

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.

 

 

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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

B+ (Long Term Rating)

Rating Explanation

High risk of default

Date

18 October 2012

 

Rating Agency Name

CRISIL

Rating

A4 (Short Term Rating)

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

18 October 2012

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Gajendra

Designation :

Accounts Department

Contact No.:

91-261-2475360

Date :

07.09.2013

 

 

LOCATIONS

 

Registered Office :

Block No.93, Plot No. B-17 to B-39, Kim Mandvi Road, Motaborsara, Mangrol, Surat – 394110, Gujarat, India

Tel. No.:

91-261-2475360/ 1

Fax No.:

91-261-2475363

E-Mail :

kabraplastics@yahoo.com

kabraplastics@gmail.com

kabra@kabraplastics.com

kabraplastics@drdcs.net

daman@kabraplastics.com

Website :

http://www.kabraplastics.com

 

 

Factory :

Plot No. 5, Sr. No.57/2 (6-7), Village, Dunetha, Bhenslore, Daman – 396210, India

Tel. No.:

91-260-2262911/ 2262922

Fax No.:

91-260-2260411

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Binod Kumar Kabra

Designation :

Managing director

Address :

40/1, 1st Floor, Somnath Mahadev Co-operative Housing Society, Surat – 395007, Gujarat, India

Date of Birth/Age :

28.05.1967

Qualification :

Graduate

Date of Appointment :

09.03.1995

PAN No.:

AFVPK2436G

DIN No.:

00052407

 

 

Name :

Mrs. Amita Kabra

Designation :

Whole-time director

Address :

A – 5/1, Somnath Society, Umra – 5, Surat – 395007, Gujarat, India

Date of Birth/Age :

26.06.1968

Qualification :

Graduate

Date of Appointment :

09.03.1995

PAN No.:

AERPK1077Q

DIN No.:

00052353

 

 

Name :

Mrs. Gita Devi Kabra

Designation :

Director

Address :

A / 5 / 1, Somnath Co-operative Housing Society, Old Umra Jakat Naka, Surat – 395007, Gujarat, India

Date of Birth/Age :

01.12.1944

Qualification :

Graduate

Date of Appointment :

09.03.1995

PAN No.:

AGKPK7478E

DIN No.:

00052379

 

 

KEY EXECUTIVES

 

Name :

Mr. Gajendra

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

AS ON 23.03.2012

 

Names of Allottees

 

 

No. of Shares

Simpro Vanijya Private Limited, India

 

10400

Urmila Biyani 

 

600

Chaturbhuj Dhanraj Totla     

 

2600

Mamta Totla         

 

600

Aarti Taparia     

 

600

Subhrekha Vyapaar Private Limited, India

 

7000

 

 

 

Total

 

 

21800

 

 

AS ON 30.09.2011

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

39.00

Directors or relatives of directors

29.00

Other top fifty shareholders

32.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of BOPP Film, PVC Film, Matalized BOPP, PVC and Polyester Film of high quality and scraps.

 

 

Products/ Services :

ITC Code No.

Product Descriptions

39202020

BOPP Plain Film

39232990

Polesyter Metallised Film

39219093

BOPP Metallised Film

 

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

Unit

 

Installed Capacity

Actual Production Kgs.

BOPP Film

MT

 

2400

6095575

Matalising Film

MT

 

7200

--

PVC Film

MT

 

1200

--

Scrap

--

 

--

209726

Job Work done of Outsiders

--

 

--

1054829

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank of Baroda, Parsi Sheri Branch, P. B. No. 328, Khandwala Sheri, Bhagal, Surat - 395003, Gujarat, India

 

 

Facilities :

 

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

Rupee term loans banks

21.234

2.727

Working capital loans banks

260.868

174.745

Loans taken for vehicles

0.448

1.172

Total

 

282.550

178.644

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

C S Jariwala and Company

Chartered Accountants

Address :

6th Floor, President Plaza, C-Block Ring Road, Athwagate, Surat - 395001, Gujarat, India

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

ABNDJ1430D

 

 

Related Parties :

·         New Gujarat Polyplast Private Limited [U25209GJ1983PTC005913]

Kabra Synthetics Private Limited [U17119GJ1989PTC011910]

New Gujarat Polymers

New Gujarat Plastics

 

 

CAPITAL STRUCTURE

 

 

AFTER 30.09.2011

 

Authorised Capital : Rs. 150.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 67.494 Millions

 

 

AS ON 30.09.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15,000,000

Equity Shares

Rs. 10/- each

Rs. 150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,656,000

Equity Shares

Rs. 10/- each

Rs. 66.560 Millions

 

 

 

 

 

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,500,000

Equity Shares

Rs. 10/- each

Rs. 65.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6,256,000

Equity Shares

Rs. 10/- each

Rs. 62.560 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

62.560

62.560

29.860

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

33.435

27.300

21.428

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

95.995

89.860

51.288

LOAN FUNDS

 

 

 

1] Secured Loans

282.550

178.644

124.023

2] Unsecured Loans

42.739

1.063

18.478

TOTAL BORROWING

325.289

179.707

142.501

DEFERRED TAX LIABILITIES

9.740

9.015

8.681

 

 

 

 

TOTAL

431.024

278.582

202.470

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

112.367

86.099

65.723

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.900

0.800

0.800

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

29.803

37.762

34.601

 

Sundry Debtors

312.568

247.658

113.505

 

Cash & Bank Balances

9.099

16.556

0.980

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

47.307

31.722

31.419

Total Current Assets

398.777

333.698

180.505

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

58.144

128.065

30.650

 

Other Current Liabilities

25.535

13.122

12.400

 

Provisions

4.059

2.656

1.508

Total Current Liabilities

87.738

143.843

44.558

Net Current Assets

311.039

189.855

135.947

 

 

 

 

MISCELLANEOUS EXPENSES

6.718

1.828

0.000

 

 

 

 

TOTAL

431.024

278.582

202.470

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Operating revenue, net

987.833

1227.536

513.281

 

 

Other Income

0.017

0.000

0.528

 

 

TOTAL                                    

987.850

1227.536

513.809

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption materials changes inventories

769.609

1045.431

 

 

 

Manufacturing service costs

45.491

60.091

 

 

 

Employee related expenses

12.697

10.765

 

 

 

Administrative selling other expenses

105.395

71.178

 

 

 

TOTAL                                    

933.192

1187.465

478.303

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION)

54.658

40.071

35.506

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

35.366

23.634

15.558

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

19.292

16.437

19.948

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.253

7.348

6.218

 

 

 

 

 

 

EXCEPTIONAL INCOME

(0.059)

0.000

(1.129)

 

 

 

 

 

 

PROFIT BEFORE TAX

10.980

9.089

12.601

 

 

 

 

 

Less

TAX                                                                 

4.845

3.217

3.813

 

 

 

 

 

 

PROFIT AFTER TAX

6.135

5.872

8.788

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

17.399

11.527

2.739

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

23.534

17.399

11.527

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

103.551

1.977

 

 

Stores & Spares

 

7.499

0.799

 

 

Capital Goods

 

0.000

1.073

 

TOTAL IMPORTS

NA

111.050

3.849

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.98

0.94

2.94

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

0.62

0.48

1.71

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.11

0.74

2.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.15

2.17

5.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.10

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.39

2.00

2.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.55

2.32

4.05

 

 

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

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

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

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10445300

22/08/2013

30,000,000.00

BANK OF BARODA

PARSI SHERI BRANCH, P. B. NO.328, KHANDWALA SHERI, BHAGAL, SURAT - 395003, GUJARAT, INDIA

B83165589

2

10208305

02/03/2013 *

944,800,000.00

BANK OF BARODA

PARSI SHERI BRANCH, P. B. NO.328, KHANDWALA SHERI, BHAGAL, SURAT - 395003, GUJARAT, INDIA

B70163944

3

10030029

02/03/2013 *

944,800,000.00

BANK OF BARODA

PARSI SHERI BRANCH, P. B. NO.328, KHANDWALA SHERI, BHAGAL, SURAT - 395003, GUJARAT, INDIA

B70163746

4

10028082

01/03/2013 *

944,800,000.00

BANK OF BARODA

PARSI SHERI BRANCH, P. B. NO.328, KHANDWALA SHERI, BHAGAL, SURAT - 395003, GUJARAT, INDIA

B70163472

 

* Date of charge modification

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

Other debt unsecured

42.739

1.063

Total

 

42.739

1.063

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and machinery

·         Computer equipments

·         Furniture and fixtures

·         Vehicles


 

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 records 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. 63.90

UK Pound

1

Rs. 100.47

Euro

1

Rs. 84.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.