MIRA INFORM REPORT

 

 

Report Date :

07.04.2014

 

IDENTIFICATION DETAILS

 

Name :

SHIVALIK POLYADD INDUSTRIES PRIVATE LIMITED (w.e.f. 07.01.2011)

 

 

Formerly Known As :

SHIVALIK POLYADD INDUSTRIES LIMITED

 

 

Registered Office :

Block No 669, Near Murugappa Murugan Thermal Ceramics Limited, Moti-Bhoyan, Santej-Kalol Road, Kalol, Gandhinagar – 382721, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.07.2008

 

 

Com. Reg. No.:

04-054470

 

 

Capital Investment / Paid-up Capital :

Rs.35.510 Millions

 

 

CIN No.:

[Company Identification No.]

U25200GJ2008PTC054470

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Polymer Granule, Antifab Compound, Woven Robust, White Master Batches.

 

 

No. of Employees :

200 (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 180000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There is a drastic dip in sales turnover of the company due to change of product activity. Reserves and profitability of the company is low.

 

However, trade relation are fair. Business is active. Payment terms are 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term rating=BB- (Suspended)

Rating Explanation

Inadequate credit quality and high credit risk.

Date

01.11.2013

 

Rating Agency Name

CRISIL

Rating

Short Term Rating=A4+ (Suspended)

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

01.11.2013

 

Reason for suspension= Non Co-operation by company.

 

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 :

Mr. Vaibhav

Designation :

Finance Head

Contact No.:

91-9228418789

Date :

05.04.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

Block No 669, Near Murugappa Murugan Thermal Ceramics Limited, Moti-Bhoyan, Santej-Kalol Road, Kalol, Gandhinagar – 382721, Gujarat, India

Tel. No.:

91-79-65415513 / 65245513

Mobile No.:

91-9228418789 (Mr. Vaibhav)

Fax No.:

91-79-65415513

E-Mail :

vaibhav@shivalikpolyadd.com

rajivsabnani@gmail.com

rajiv@shivalikpolyadd.com

d_shahca@yahoo.com

Website :

www.shivalikpolyadd.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Rajiv Ramchandra Sabnan

Designation :

Managing Director

Address :

401, Parikrama Apartments, Opposite Medilink Hospital Satellite, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

14.07.2008

DIN No.:

02179541

 

 

Name :

Mrs. Shwetaben Rajivbhai Sabnan

Designation :

Whole-time Director

Address :

401, Parikrama Apartments, Opposite Medilink Hospital Satellite, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

14.07.2008

DIN No.:

02179547

 

 

KEY EXECUTIVES

 

Name :

Mr. Vaibhav

Designation :

Finance Head

 

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Rajiv Ramchandra Sabnan

2882000

Shwetaben Rajivbhai Sabnan

487500

Ramchand Narandas Dodeja

500

Bharti Dodeja

500

Kuntal Patel

500

Rajiv R. Sabnani (HUF)

180000

Total

3551000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Polymer Granule, Antifab Compound, Woven Robust, White Master Batches.

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Nepal

·         Sri Lanka

·         Pakistan

·         Turkey

·         Iran

·         Australia

·         Europe

·         Gulf Countries

·         Africa

·         UAE

·         USA

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         Gulf Countries

·         Singapore

·         Egypt

·         USA

·         Malaysia

·         Singapore

 

 

Terms :

 

Selling :

Cash, Advance Payment, L/C, Cheque and Credit

 

 

Purchasing :

Cash, Advance Payment, L/C, Cheque and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Union Bank of India, Premchand Nagar Road Branch, Premchand Nagar, Ahmedabad – 380015, Gujarat, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Aniket B Shah and Company

Chartered Accountants

Address :

410, Spectrum Commercial Center, Salapose Road, Near Relief Cinema, Ahmedabad – 380001, Gujarat, India

PAN No.:

ABIPS0616B

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3551000

Equity Shares

Rs.10/- each

Rs.35.510 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

35.510

35.510

35.510

(b) Reserves & Surplus

9.697

9.066

7.609

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

45.207

44.576

43.119

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.749

79.295

79.561

(b) Deferred tax liabilities (Net)

0.000

0.202

0.450

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

45.749

79.497

80.011

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

19.957

9.686

5.010

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

1.317

2.370

1.848

Total Current Liabilities (4)

21.274

12.056

6.858

 

 

 

 

TOTAL

112.230

136.129

129.988

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

61.630

69.419

56.046

(ii) Intangible Assets

0.120

0.120

0.000

(iii) Capital work-in-progress

2.994

1.745

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.119

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

64.863

71.284

56.046

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.666

16.449

20.783

(c) Trade receivables

24.522

36.484

36.756

(d) Cash and cash equivalents

0.712

3.268

1.680

(e) Short-term loans and advances

5.263

7.095

0.317

(f) Other current assets

1.204

1.549

14.406

Total Current Assets

47.367

64.845

73.942

 

 

 

 

TOTAL

112.230

136.129

129.988

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

87.801

149.217

 

 

Other Income

1.913

3.191

 

 

 

TOTAL                                         (A)

89.714

152.408

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

58.336

105.116

 

 

Manufacturing Expenses

12.351

18.044

 

 

 

Employee Benefits Expenses

2.429

4.113

 

 

 

Directors Remuneration

1.260

1.720

 

 

 

Other Expenses

1.818

6.436

 

 

 

TOTAL                                         (B)

76.194

135.429

NA

 

 

 

 

 

Less

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

13.520

16.979

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.004

9.019

NA

 

 

 

 

 

 

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

6.516

7.960

6.281

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

5.480

5.454

4.397

 

 

 

 

 

 

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

1.036

2.506

1.884

 

 

 

 

 

Less

TAX                                                                  (H)

0.249

0.751

0.538

 

 

 

 

 

 

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

0.787

1.755

1.346

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.22

0.49

NA

 

Expected Sales (2013-2014): Rs.130.000 Millions

 

The above information has been parted by Mr. Vaibhav (Finance Head)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.88

1.15

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.18

1.68

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.95

1.86

1.45

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.06

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.01

1.78

1.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.23

5.38

10.78

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

35.510

35.510

35.510

Reserves & Surplus

7.609

9.066

9.697

Net worth

43.119

44.576

45.207

 

 

 

 

long-term borrowings

79.561

79.295

45.749

Short term borrowings

0.000

0.000

0.000

Total borrowings

79.561

79.295

45.749

Debt/Equity ratio

1.845

1.779

1.012

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

149.217

87.801

 

 

(41.159)

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

149.217

87.801

Profit

1.755

0.787

 

1.18%

0.90%

 

 

 

 

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 two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

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

No

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 Plot 518, Near Green Pack Foils Private Limited, Sola-Santej Road, Village-Rakanpur, Kalol – 382721, Gujarat, India to the present address w.e.f. 11.01.2011

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10131604

05/03/2014 *

91,300,000.00

UNION BANK OF INDIA

PREMCHAND NAGAR ROAD BRANCH, PREMCHAND NAGAR, AHMEDABAD, GUJARAT - 380015, INDIA

C00050864

 

* Date of charge modification

 

 

 

FIXED ASSETS:

 

·         Building

·         Furniture

·         Plant and Machinery

·         Office Equipment

·         Vehicle

·         Computer

·         Land

 


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 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.60.32

UK Pound

1

Rs.100.04

Euro

1

Rs.82.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

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

NO

--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.