MIRA INFORM REPORT

 

 

Report Date :

18.08.2014

 

IDENTIFICATION DETAILS

 

Name :

CROWN TAPES PRIVATE LIMITED

 

 

Registered Office :

B/201 Dynasty Business Park, Kanakia Spaces, Andheri – Kurla Road, Andheri (East), Mumbai – 400056, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.01.1997

 

 

Com. Reg. No.:

11-105530

 

 

Capital Investment / Paid-up Capital :

Rs.0.970 Million

 

 

CIN No.:

[Company Identification No.]

U24293MH1997PTC105530

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and marketing of BOPP packaging tapes, Aluminum foil tapes, cloth duct tapes and variety of specialty tapes and Masking tapes.

 

 

No. of Employees :

Information declined by the management

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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. Nandan

Designation :

Account Manager 

Contact No.:

91-22-8235501

Date :

16.08.2014

 

 

LOCATIONS

 

Registered Office :

B/201 Dynasty Business Park, Kanakia Spaces, Andheri – Kurla Road, Andheri (East), Mumbai – 400056, Maharashtra, India

Tel. No.:

91-22-28235501/02

Fax No.:

91-22-28239918

E-Mail :

reny@crowntapes.com

info@crowntapes.com

Website :

www.crowntapes.com

 

 

Factory:

D/6 Zero Tax Industrial Estate Vapi-Silvassa Main Road, Near Dadra Check Post, Dadra U.U of Dadra and Nagar Havelli, India

Tel. No.:

91-260-2668709

Fax No.:

91-260-2668911

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Reny Varghese

Designation :

Director

Address :

B/607, Sunrise Chs, 6th Floor, Off Chandivili Farm Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

30.05.1970

Date of Appointment :

30.01.1997

DIN No.:

01876036

 

 

Name :

Mr. Sherly Reny Varghese

Designation :

Director

Address :

B/607, Sunrise Chs, 6th Floor, Off Chandivili Farm Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

25.05.1963

Date of Appointment :

01.01.2005

DIN No.:

01880287

 

 

KEY EXECUTIVES

 

Name :

Mr. Nandan

Designation :

Account Manager 

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Reny Varghese

9190

94.74

Sherly Reny Varghese

510

5.26

Total

9700

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and marketing of BOPP packaging tapes, Aluminum foil tapes, cloth duct tapes and variety of specialty tapes and Masking tapes.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         ING Vysya Bank Limited, Shop No. 110 to 112, Ever Shines Millenium Paradiese, Thakur Viilage, Kandivali (East), Mumbai – 400101, Maharashtra, India

·         ICICI Bank Limited, Landmarkrace Cource Circle, Lakapuri, Baroda – 390015, Gujarat, India

·         Punjab and Sind Bank, J.B Nagar, Andheri Kurla Road, Mumbai – 400059, Maharashtra, India

·         Axis Bank Limited, Corporate Banking Branch, Ground Floor, Axis House Bombay, Dyneing Mills, Compound, P.B Marg, Worli, Mumbai – 400025, Maharashtra, India

·         Standard Chartered Bank, 462, Phoenix Mill Compound, Senapati Bapat Marg, Lower Parel, Mumbai – 400013, Maharashtra, India

·         Kotak Mahindera Bank Limited, Nariman Point, Mumbai, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

HDFC Bank Car Loan

0.763

0.000

Daimler Financial Services India Private Limited Car Loan

2.759

0.000

 

 

 

Short Term Borrowings

 

 

Overdraft with ING Vysya Bank

19.914

19.176

Axis Bank Car Loan

0.000

0.391

 

 

 

Total

23.436

19.567

 

 

 

Banking Relations :

--

 

 

Financial Institutions :

ICICI Home Finance Company Limited, ICICI Bank Towers, Bandra-Kurla Complex, Mumbai – 400051, Maharashtra, India

 

 

Auditors :

 

Name :

R. P. Shah and Associates

Chartered Accountants

Address :

A/10, Industrial Smruti, Opp. Reliance Fresh, Chhitabhai Patel Road, Kandivli – East, Mumbai – 400101, Maharashtra, India

Tel No.:

91-22-28464626/28626595

Mobile No.:

91-9324436595

Email:

Rpshah_408@yahoo.co.in

PAN No.:

AAAFR8500J

 

 

Associates Companies:

·         Unibond Marketing Private Limited

·         Crown Flexipack

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9700

Equity Shares

Rs.10/- each

Rs.0.970 Million

 

 

 

 

 


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

0.970

0.970

0.970

(b) Reserves & Surplus

14.382

11.863

9.733

(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)

15.352

12.833

10.703

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.522

0.000

0.000

(b) Deferred tax liabilities (Net)

0.356

0.083

(0.096)

(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)

3.878

0.083

(0.096)

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

28.405

26.449

19.345

(b) Trade payables

14.806

9.785

8.218

(c) Other current liabilities

0.958

1.513

0.615

(d) Short-term provisions

0.000

0.320

0.019

Total Current Liabilities (4)

44.169

38.067

28.197

 

 

 

 

TOTAL

63.399

50.983

38.804

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15.376

19.149

12.491

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

8.186

0.000

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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.052

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

23.614

19.150

12.491

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.552

15.754

6.830

(c) Trade receivables

21.740

14.672

18.430

(d) Cash and cash equivalents

0.398

1.237

0.765

(e) Short-term loans and advances

3.095

0.171

0.288

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

39.785

31.834

26.313

 

 

 

 

TOTAL

63.399

50.983

38.804

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

 

TURNOVER

14.863

117.774

103.777

 

 

 

 

 

 

NET PROFIT

3.599

3.428

1.543

 

 

 

 

 

 

IMPORTS ON CIF BASIS

87.649

78.717

61.609

 

 

 

 

 

 

Earnings Per Share (Rs.)

371.03

353.00

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Debt Equity Ratio

(Total Debt /Networth)

 

2.08

2.06

1.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.90

0.84

0.93

 

 

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

0.970

0.970

0.970

Reserves & Surplus

9.733

11.863

14.382

Net worth

10.703

12.833

15.352

 

 

 

 

long-term borrowings

0.000

0.000

3.522

Short term borrowings

19.345

26.449

28.405

Total borrowings

19.345

26.449

31.927

Debt/Equity ratio

1.807

2.061

2.080

 

 

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

103.777

117.774

14.863

 

 

13.488

(87.380)

 

 

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

103.777

117.774

14.863

Profit

1.543

3.428

3.599

 

1.49%

2.91%

24.21%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

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

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 LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

From Shareholders

 

 

Sherly Varghase

3.950

3.716

Reny Varghese

4.541

3.166

 

 

 

Total

8.491

6.882

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10446735

17/07/2013

15,000,000.00

AXIS BANK LIMITED

CORPORATE BANKING BRANCH,GR.FL,AXIS HOUSE BOMBAY, DYEING MILLS MILLS,COMPOUND, P.B MARG,WORLI, MUMBAI, MAHARASHTRA - 400025, INDIA

B83858175

2

10435438

17/07/2013 *

30,000,000.00

AXIS BANK LIMITED

CORPORATE BANKING BRANCH,GR.FL,AXIS HOUSE BOMBAY, DYEING MILLS MILLS,COMPOUND, P.B MARG,WORLI, MUMBAI, MAHARASHTRA - 400025, INDIA

B83857086

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.61.06

UK Pound

1

Rs.101.84

Euro

1

Rs.81.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

47

 

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.