MIRA INFORM REPORT

 

 

Report Date :

22.12.2014

 

IDENTIFICATION DETAILS

 

Name :

BANG DATA FORMS PRIVATE LIMITED

 

 

Registered Office :

Unit No.50, Kewal Industrial Estate, Senapati Bapat Marg, Lower Parel (West) Mumbai – 400013, Maharashtra  

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.07.1989

 

 

Com. Reg. No.:

11-052672

 

 

Capital Investment / Paid-up Capital :

Rs. 13.200 Millions

 

 

CIN No.:

[Company Identification No.]

U22219MH1989PTC052672

 

 

PAN No.:

[Permanent Account No.]

AAACB1541Q

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of PP Woven Sacks for the Cement, Food Grain and Textile Industries.

 

 

No. of Employees :

Information declined by management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

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 record.

 

The rating takes into consideration company’s sound financial risk profile and fair liquidity position of the company.

 

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

 

The company can be considered 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating: “BBB”

Rating Explanation

Have moderate degree of safety and carry moderate credit risk.

Date

20.01.2014

 

Rating Agency Name

CRISIL

Rating

Short Term Rating: “A3+”

Rating Explanation

Have moderate degree of safety and carry higher credit risk.

Date

20.01.2014

 

 

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 DECLINED BY

 

Name :

Mr. Darshil

Designation :

Accounts Manager

Contact No.:

91-22-24901781

Date :

20.12.2014

 

 

 

LOCATIONS

 

Registered Office :

Unit No.50, Kewal Industrial Estate, Senapati Bapat Marg, Lower Parel (West) Mumbai - 400013, Maharashtra, India

Tel. No.:

91-22-22070644/ 24901781 / 40436565

Mobile No.:

91-9322225398 (Mr. Krishna Kumar Bang)

Fax No.:

91-22-22073868

E-Mail :

kkbang@banggroup.com

bangdata@banggroup.com

bdfadmin.spr@bangdataforms.com

sales.fibc@bangdataforms.com

Website :

www.ppwovensacks.net

http://bangdataforms.com

 

 

Corporate Office :

103, Kewal Industrial Estate, 1st Floor,  Senapati Bapat Marg, Lower Parel, Mumbai - 400 013, Maharashtra, India

Tel. No.:

91-22-40436565

Fax No.:

91-22- 24901891

 

 

Factory :

Plot No.A-7 and A -64, MIDC, Chincholi, Solapur-413255, Maharashtra, India

Tel. No.:

91-217-2357511 / 2357633

Fax No.:

91-217-2357726

E-Mail :

vasudevbang@banggroup.com

bdfadmin.spr@bangdataforms.com

Area :

2000000 sq. ft

Location :

Owned

 

 

DIRECTORS

 

AS ON 05.09.2014

 

Name :

Mr. Krishnakumar Ramkumar Bang

Designation :

Director

Address :

122, Sir Bhacchandra Road, Hindu Colony, Mumbai-400014, Maharashtra, India

Date of Birth/Age :

25.04.1966

Date of Appointment :

25.01.1990

PAN No.:

AAVPB9853D

DIN No.:

00235932

 

 

Name :

Mr. Venugopal Balaram Bang

Designation :

Director

Address :

122, Sir Bhacchandra Road, Hindu Colony, Mumbai-400014, Maharashtra, India

Date of Birth/Age :

02.06.1954

Date of Appointment :

19.07.1989

DIN No.:

00112410

 

 

Name :

Mr. Varadraj Rangnath Bang

Designation :

Director

Address :

9, Arun Building, Narayan Dabolkar Road, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

21.10.1967

Date of Appointment :

25.07.1991

PAN No.:

ABMPB8474C

DIN No.:

00235962

 

 

KEY EXECUTIVES

 

Name :

Mr. Darshil

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 05.09.2014

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

AS ON 05.09.2014

 

Equity Shares Break – up

Percentage of Holding

Directors or relatives of directors

100.00

TOTAL

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PP Woven Sacks for the Cement, Food Grain and Textile Industries.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

 

 

 

GENERAL INFORMATION

 

Supplier :

Not Divulged

 

 

Customer :

Not Divulged

 

 

No. of Employees :

Information declined by management.

 

 

Bankers :

·         ING Vysya Bank Limited, Mittal Towers, A Wing, Ground Floor, 210, Nariman Point, Mumbai-400021, Maharashtra, India

 

·         Commonwealth Bank of Australia, Level 2, Hoechst House, Nariman Point, Mumbai-400021, Maharashtra, India

 

·         Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai-400018, Maharashtra, India

 

 

Facilities :

Secured Loans

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Long Term Borrowings

 

 

Rupee term loans from banks

7.929

13.366

Rupee term loans from others

(Term Loan is secured by way of Pari Passu Charges by way of Equitable Mortage of Land, Building & Plant and Machinery of

the company and personal guarantee of directors)

0.000

9.500

 

 

 

Short Term Borrowings

 

 

Working Capital Loans from Banks

74.069

105.127

 

 

 

TOTAL

81.998

127.993

 

 

 

Banking Relations :

--

 

 

Financial Institution :

SICOM Limited, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Auditors :

 

Name :

K.M. Garg and Company

Chartered Accountants

Address :

603/604, Unique Tower, Off. S.V. Road, Goregaon (West), Mumbai-400062, Maharashtra, India

PAN No.:

AAEFK4654J

 

 

Associates :

·         Supreme Polyweave Private Limited [U25202MH1999PTC121809]

 

·         Bang Papers Private Limited [U21000MH2007PTC172222]

 

·         Bang Overseas Limited [L51900MH1992PLC067013]

 

·         R V Investment Private Limited

 

·         Bags and Sacks India Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2,000,000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1,320,000

Equity Shares

Rs.10/- each

Rs.13.200 Millions

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

13.200

13.200

13.200

(b) Reserves & Surplus

301.205

238.582

198.008

(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)

314.405

251.782

211.208

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

61.073

72.539

125.866

(b) Deferred tax liabilities (Net)

9.899

11.288

14.353

(c) Other long term liabilities

0.631

1.172

0.506

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

71.603

84.999

140.725

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

74.069

105.127

104.754

(b) Trade payables

90.626

60.313

108.625

(c) Other current liabilities

41.425

52.257

19.897

(d) Short-term provisions

9.348

0.979

5.196

Total Current Liabilities (4)

215.468

218.676

238.472

 

 

 

 

TOTAL

601.476

558.457

590.405

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

198.037

215.552

221.832

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.200

0.200

15.345

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.175

0.175

0.176

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

14.117

16.920

45.025

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

212.529

232.847

282.378

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

155.685

132.780

142.299

(c) Trade receivables

202.578

153.187

123.937

(d) Cash and cash equivalents

7.818

8.578

11.039

(e) Short-term loans and advances

22.866

31.065

30.752

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

388.947

325.610

308.027

 

 

 

 

TOTAL

601.476

558.457

590.405

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

93.585

58.179

43.529

 

 

 

 

 

Less

 PROVISION FOR TAX                                                             

32.197

20.657

15.774

 

 

 

 

 

Less

OTHER PROVISION 

(1.205)

(3.052)

(0.150)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

62.593

40.574

27.905

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

656.121

497.878

403.567

 

 

 

 

 

 

Earnings Per Share (Rs.)

47.42

30.74

21.14

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

15.57

10.42

7.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.23

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.43

0.71

1.09

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.81

1.49

1.29

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

13.200

13.200

13.200

Reserves & Surplus

198.008

238.582

301.205

Net worth

211.208

251.782

314.405

 

 

 

 

long-term borrowings

125.866

72.539

61.073

Short term borrowings

104.754

105.127

74.069

Total borrowings

230.620

177.666

135.142

Debt/Equity ratio

1.092

0.706

0.430

 

 

 

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT :

 

Particulars

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

 

 

 

 

Current maturities of long-term debt

14.939

26.660

0.000

 

 

 

 

 

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

Yes 

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

No

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOANS

 

Particulars

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Long Term Borrowings

 

 

Intercorporate borrowings

15.555

0.000

Loans and advances from related parties

37.588

49.673

TOTAL

53.143

49.673

 

OPERATIONS

 

The Company's performance has been good. The Company has registered Net Profit of Rs.62.593 Millions in the year as against Rs. 40.574 Millions in the previous year

 

CHANGE OF ADDRESS

 

The registers office of the company has been shifted from 581, Bhuleshwar Road, Mumbai - 400002, Maharashtra, India to the present address w.e.f. 27.03.2009.

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10443048

10/10/2014 *

30,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. 
ANNIE BESANT ROAD, WORLI,, MUMBAI, MAHARASHTRA - 
400018, INDIA

C33234592

2

10393571

10/10/2014 *

50,000,000.00

COMMONWEALTH BANK OF AUSTRALIA

LEVEL 2, HOECHST HOUSE, NARIMAN POINT, MUMBAI, MA 
HARASHTRA - 400021, INDIA

C33978065

3

10286017

15/06/2012 *

20,000,000.00

ING VYSYA BANK LIMITED

C-12, G BLOCK,BANDRA KURLA COMPLEX,, BANDRA EAST, 
, MUMBAI, MAHARASHTRA - 400051, INDIA

B42553735

4

10204233

07/06/2012 *

57,000,000.00

ING VYSYA BANK LIMITED

MITTAL TOWERS,A-WING,GROUND FLOOR,, 210 NARIMAN P 
OINT,, MUMBAI, MAHARASHTRA - 400021, INDIA

B42556134

5

90237591

10/10/2014 *

197,000,000.00

ING VYSYA BANK LIMITED

GROUND FLOOR,KAKAD CHAMBERS,, UNIT 1 & 2,132,DR. 
A.B. ROAD,WORLI,, MUMBAI, MAHARASHTRA - 400018, IN 
DIA

C34142232

6

90237475

06/02/2002

24,000,000.00

INDIAN BANK

NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

-

7

90237204

04/05/1999 *

15,000,000.00

STATE BANK OF MAURITIUS LTD.

101; RAHEJA CENTRE, FREE PRESS JOURNAL ROAD; NARI 
MAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

-

8

90237880

23/09/1998 *

6,100,000.00

SICOM LTD.

NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer Software

·         Vehicle

·         Electrical Equipment

 

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.63.07

UK Pound

1

Rs.98.73

Euro

1

Rs.77.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.