MIRA INFORM REPORT

 

 

Report Date :

16.08.2014

 

IDENTIFICATION DETAILS

 

Name :

SALASAR POLYFAB PRIVATE LIMITED

 

 

Formerly Known As :

RAVAL PLASTICS PRIVATE LIMITED

 

 

Registered Office :

Office No. 107-108, 1st Floor, Jeevandeep, Ring Road, Surat – 395002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.03.1999

 

 

Com. Reg. No.:

04-035541

 

 

Capital Investment / Paid-up Capital :

Rs. 4.500 Millions

 

 

CIN No.:

[Company Identification No.]

U99999GJ1999PTC035541

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

SRTS07247C

 

 

PAN No.:

[Permanent Account No.]

AAHCS5761N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacturing of Metallic Yarn, Jari and trading of Polyester film BOPP Film.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile marked by thin profitability margins and low reserves of the company.

 

However, trade relations are fair. Business is active. Payments 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

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 31-03-2014.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Suresh Ladha

Designation :

Director

Contact No.:

91-9377307000

Date :

13.08.2014

 

 

LOCATIONS

 

Registered Office :

Office No. 107-108, 1st Floor, Jeevandeep, Ring Road, Surat – 395002, Gujarat, India

Tel. No.:

91-261-3235242

Mobile No.:

91-9377307000 (Mr. Suresh Ladha)

Fax No.:

Not Available

E-Mail :

suresh_ladha@yahoo.co.in

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Sureshkumar Prabhudayal Ladha

Designation :

Director

Address :

7th Floor, Flat A-702, Nav Mangal Apartment, Sakaria Chowk, City Light Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

15.06.1967

Date of Appointment :

15.05.2006

DIN No.:

00224676

 

 

Name :

Mrs. Shobhana Suresh ladha

Designation :

Director

Address :

A/702, Nav Mangal Apartment, City Light Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

20.08.1968

Date of Appointment :

15.05.2006

DIN No.:

00224701

 

 

Name :

Mr. Rajeshkumar Prabhudayal Ladha

Designation :

Director

Address :

702, Nav Mangal Apartment, City Light Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

22.09.1962

Date of Appointment :

16.01.2006

DIN No.:

01900080

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Kiran Rajesh Ladda

 

1000

Suresh Kumar Ladda – HUF

 

100

Vishwanath Khatore

 

50000

Shobhana S. Ladha

 

200000

Maheshkumar Khatore

 

50000

Maina Devi Ladha

 

9300

Manorama devi Khatore

 

500

Pawan Kumar Dhoot

 

400

Rajeshkumar P. Ladha

 

250500

Rama Pawan Dhoot

 

500

Naresh Kumar Khatore

 

500

Sushma Devi Khatore

 

500

Rekha Kabra

 

500

Nirmala Devi Chitlangia

 

500

Dhanraj Biyani

 

100

Sureshkumar P. Ladha

 

384100

Manish Ladha

 

1500

 

 

 

Total

 

950000

 

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 :

Subject is engaged in the manufacturing of Metallic Yarn, Jari and trading of Polyester film BOPP Film.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Andhra Bank, Tulsi Market, B/s. Rushabh Petrol Pump, Ring Road,, Surat - 395002, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Andhra Bank (cash credit limit A/c)

15.197

14.561

 

 

 

Total

15.197

14.561

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.K. Roongta and Company

Chartered Accountants

Address :

3054, Ambaji Market, Kamela Darwaja, Ring Road, Surat – 395003, Gujarat, India

Tel. No.:

91-261-3078643

Mobile No.:

91-9328030520

E-Mail :

akroongta@yahoo.co.in

PAN No.:

ABBPR3745H

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

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

 

 

 

 

950000

Equity Shares

Rs.10/- each

Rs. 9.500 Millions

 

 

 

 

 

 

As on: 30.09.2013

 

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

 

 

 

 

450000

Equity Shares

Rs.10/- each

Rs. 4.500 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

4.500

4.500

4.500

(b) Reserves & Surplus

1.712

1.653

1.131

(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)

6.212

6.153

5.631

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

31.253

20.850

16.488

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

31.253

20.850

16.488

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

3.186

0.250

(b) Trade payables

24.152

17.955

11.705

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.124

0.382

0.313

Total Current Liabilities (4)

24.276

21.523

12.268

 

 

 

 

TOTAL

61.741

48.526

34.387

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.897

3.038

3.192

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.989

2.750

2.535

(c) Deferred tax assets (net)

0.104

0.102

0.097

(d) Long-term Loan and Advances

0.225

0.421

0.197

(e) Other Non-current assets

0.016

0.021

0.027

Total Non-Current Assets

6.231

6.332

6.048

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.028

10.894

6.980

(c) Trade receivables

38.290

10.226

20.438

(d) Cash and cash equivalents

0.776

0.026

0.026

(e) Short-term loans and advances

6.416

21.048

0.895

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

55.510

42.194

28.339

 

 

 

 

TOTAL

61.741

48.526

34.387

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

84.783

407.209

232.296

 

 

Other Income

0.266

0.306

0.040

 

 

TOTAL                                    

85.049

407.515

232.336

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

84.764

406.521

231.481

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.285

0.994

0.855

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.195

0.231

0.285

 

 

 

 

 

 

PROFIT BEFORE TAX

0.090

0.763

0.570

 

 

 

 

 

Less

TAX                                                                 

0.031

0.241

0.175

 

 

 

 

 

 

PROFIT AFTER TAX

0.059

0.522

0.395

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.06

1.16

0.88

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.07

0.13

0.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.11

0.19

0.25

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.15

1.67

1.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.12

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.03

3.91

2.97

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.29

1.96

2.31

 

 

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

4.500

4.500

4.500

Reserves & Surplus

1.131

1.653

1.712

Net worth

5.631

6.153

6.212

 

 

 

 

long-term borrowings

16.488

20.850

31.253

Short term borrowings

0.250

3.186

0.000

Total borrowings

16.738

24.036

31.253

Debt/Equity ratio

2.972

3.906

5.031

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

232.296

407.209

84.783

 

 

75.297

(79.179)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

232.296

407.209

84.783

Profit

0.395

0.522

0.059

 

0.17%

0.13%

0.07%

 

 

 

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

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

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Loans and advance from directors and relatives

12.771

2.025

Loans and advance from shareholders

3.285

4.264

 

 

 

Total

16.056

6.289

 

PERFORMANCE DURING THE YEAR AND FUTURE OUTLOOK:

 

During the year, the performance of the company in terms both turnover and profitability has been declined. The turnover of the company has been declined to Rs. 84.783 millions from Rs. 407.209 millions of previous year. The Company has earned negligible net profit of Rs. 0.059 millions during the year. The extremely challenging business environment, recession in textile industry, economic slowdown, stiff competition and sluggish demand have due impact on the performance of the Company. The directors are studying the changing market trends and devising strategies to improve the performance of the company and regain the profitable position in the market.

 

Note: The Registered Office of the company has been shifted from U - 20, Upper Ground Floor, 'Jeevandeep", Opposite J K Tower, Ring Road, Surat – 395002, Gujarat, India to the present address w.e.f. 01.01.2013.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10178088

05/06/2013 *

15,000,000.00

ANDHRA BANK

TULSI MARKET, B/S. RUSHABH PETROL PUMP, RING ROAD, SURAT, GUJARAT - 395002, INDIA

B80439946

 

* Date of charge modification

 

FIXED ASSETS

 

·         Plant and Machinery

·         Computer/ Printer

·         Delivery Tempo

·         Motor Cycle

·         Motor Cycle (Bajaj)

 

 


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. 61.06

UK Pound

1

Rs. 101.84

Euro

1

Rs. 81.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.