MIRA INFORM REPORT

 

 

Report Date :

25.08.2014

 

IDENTIFICATION DETAILS

 

Name :

SRI AUROBINDO PACKAGERS PRIVATE LIMITED

 

 

Registered Office :

S No- 364 and 365, Sirupuzhal Pettai, Gummidipoondi Taluk, Thiruvallur – 601201, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.01.1999

 

 

Com. Reg. No.:

18-041779

 

 

Capital Investment / Paid-up Capital :

Rs. 25.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74950TN1999PTC041779

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES06400C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Flexible Packaging

 

 

No. of Employees :

70 (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 140000

 

 

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 low reserves and dip in profit of the company during financial year 2013.

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term Loans = B+

Rating Explanation

Risk prone credit quality and moderate credit risk

Date

July, 2013

 

Rating Agency Name

ICRA

Rating

Non Fund Based Limited = A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

July, 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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Ramaswamy Nadar Arivalagan

Designation :

Director

Contact No.:

91-9444028919

Date :

23.08.2014

 

 

LOCATIONS

 

Registered Office / Factory :

S No- 364 and 365, Sirupuzhal Pettai, Gummidipoondi Taluk, Thiruvallur – 601201, Tamilnadu, India

Tel. No.:

91-44-23821569

Mobile No.:

91-9444028919 (Mr. Ramaswamy Nadar Arivalagan)

Fax No.:

Not Available

E-Mail :

info@sriaurobind.com

rbancocas@yahoo.co.in

Website :

www.aurobind.com

 

 

Corporate Office :

No. 12, 1st Floor, Rajagopalapuram Main Road, Moulivakkam, Porur, Chennai – 601125, Tamilnadu, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Raghavan Ramesh

Designation :

Director

Address :

P No.5, No.3/1044, Raniji Nagar, Madhanthapuram, Porur, Chennai – 600116, Tamilnadu, India

Date of Birth/Age :

08.05.1973

Date of Appointment :

20.12.1999

DIN No.:

00806444

 

 

Name :

Mr. Ramaswamy Nadar Arivalagan

Designation :

Director

Address :

No.35, Bharathy Nagar, Porur, Chennai – 600116, Tamilnadu, India

Date of Birth/Age :

03.07.1968

Date of Appointment :

27.01.1999

DIN No.:

01243829

 

 

Name :

Mr. Thangaraj Parthasarathy

Designation :

Director

Address :

No.9, V. O. C. Salai, Ramya Nagar, Madhanthapuram, Porur,  Chennai – 600116, Tamilnadu, India

Date of Birth/Age :

15.03.1970

Date of Appointment :

27.01.1999

DIN No.:

01255052

 

 

Name :

Dhanlatchoumy Kessavalou

Designation :

Director

Address :

No.35, Vannia Perumal, Koil Street, Mudaliarpet, Pondichrry – 605004, Tamilnadu, India

Date of Birth/Age :

12.04.1940

Date of Appointment :

20.12.1999

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ramaswamy Nadar Arivalagan

 

48750

Kessavalou Dhanlatchoumy

 

3250

Thangaraj Parthasarathy

 

50750

Raghavan Ramesh

 

55750

Kessavalou Adiaman

 

45500

Total

 

204000

 

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Flexible Packaging

 

 

Exports :

 

Products :

Finish Goods

Countries :

African Countries

 

 

Imports :

 

Products :

Machines

Countries :

Italy

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

State Bank of India, SME Branch, 27, Kamaraj Salai, Pondicherry – 605011, Tamilnadu, India

 

 

Facilities :

Cash Credit: Rs.25.000 Millions (From State Bank of India)

Term Loan: Rs.7.000 Millions (From State Bank of India)

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

R. Bhaskar and Company

Chartered Accountants

Address :

F 37-38,3rd Floor, Second Avenue, Anna Nagar East, Chennai – 600102, Tamil Nadu, India

PAN No.:

AAJPB4512H

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.100/- each

Rs.25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

204000

Equity Shares

Rs.100/- each

Rs.20.400 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

20.400

3.350

1.300

(b) Reserves & Surplus

16.929

16.726

14.584

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

1.650

0.050

Total Shareholders’ Funds (1) + (2)

37.329

21.726

15.934

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

20.374

5.245

7.434

(b) Deferred tax liabilities (Net)

0.407

0.407

0.407

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.559

2.559

1.738

Total Non-current Liabilities (3)

23.340

8.211

9.579

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

34.736

24.031

24.625

(b) Trade payables

38.992

28.210

28.215

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.392

0.165

0.484

Total Current Liabilities (4)

74.120

52.406

53.324

 

 

 

 

TOTAL

134.789

82.343

78.837

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

30.768

16.494

17.616

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

6.749

5.532

4.842

(e) Other Non-current assets

2.301

0.002

0.002

Total Non-Current Assets

39.818

22.028

22.460

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.557

24.072

21.761

(c) Trade receivables

36.024

32.087

32.460

(d) Cash and cash equivalents

0.058

0.068

0.069

(e) Short-term loans and advances

21.332

4.088

2.087

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

94.971

60.315

56.377

 

 

 

 

TOTAL

134.789

82.343

78.837

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

190.000

(Approximately)

NA

NA

 

 

Other Income

NA

NA

NA

 

 

TOTAL            

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

NA

NA

NA

 

 

Advertising Expenses

 

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

2.592

4.565

3.166

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

2.264

2.119

1.994

 

 

 

 

 

 

PROFIT BEFORE TAX

0.328

2.446

1.172

 

 

 

 

 

Less

TAX                 

0.124

0.785

0.401

 

 

 

 

 

 

PROFIT AFTER TAX

0.204

1.661

0.771

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

16.761

14.584

NA

 

 

 

 

 

Add

Subsidy from state government

0.000

0.516

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

16.965

16.761

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.00

NA

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

280.000

 

 

 

 

 

Expected Sales (2014-15) : Rs.350.000 Millions

 

The above information has been parted by Mr. Ramaswamy Nadar Arivalagan.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.24

2.97

1.49

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.11

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.48

1.35

2.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.15

1.06

 

 

 

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

1.300

3.350

20.400

Reserves & Surplus

14.584

16.726

16.929

Share Application money pending allotment

0.050

1.650

0.000

Net worth

15.934

21.726

37.329

 

 

 

 

long-term borrowings

7.434

5.245

20.374

Short term borrowings

24.625

24.031

34.736

Total borrowings

32.059

29.276

55.110

Debt/Equity ratio

2.012

1.348

1.476

 

 

 

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 teo 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

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:

The registered office of the company has been shifted from 163/A and 1B Girugambakkammangadu,  Chennai – 602101, Tamilnadu, India to present address w.e.f. 07.08.2013.

 

 

REVIEW OF OPERATIONS:

 

The Company’s turnover during the year has increased. The company has earned a Profit of Rs.2.591 Millions before depreciation and income tax.

 

The Company expects to improve its performance in the ensuing year.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

80026181

30/01/2013 *

119,200,000.00

STATE BANK OF INDIA

SME BRANCH,, 27, KAMARAJ SALAI, PONDICHERRY, PONDICHERRY - 605011, INDIA

B69198240

 

* Date of charge modification

 

 


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.60.44

UK Pound

1

Rs.100.24

Euro

1

Rs.80.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

HET

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--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

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.