MIRA INFORM REPORT

 

Report Date :

24.12.2014

 

IDENTIFICATION DETAILS

 

Name :

JUMBO BAG LIMITED

 

 

Registered Office :

S.K Enclave, New No. 4 [Old No. 47], Nowroji Road, Chetpet, Chennai – 600031, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.11.1990

 

 

Com. Reg. No.:

18-019944

 

 

Capital Investment / Paid-up Capital :

Rs. 87.817 Millions

 

 

CIN No.:

[Company Identification No.]

L36991TN1990PLC019944

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEJ00416D

 

 

PAN No.:

[Permanent Account No.]

AAACJ1784D

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturer of Flexible Intermediate Bulk Container Packaging Material used for Industrial Purposes and also Trader of Polymers.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 500000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects company moderate financial risk profile marked by loss incurred by the company during 2014 and huge borrowings recorded by the company.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term = B-

Rating Explanation

High risk of default

Date

October 2014

 

 

Rating Agency Name

ICRA

Rating

Short term = A4

Rating Explanation

Minimal degree of safety it carry very high credit risk.

Date

October 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 :

Ms. Prema

Designation :

Company Secretary 

Contact No.:

91-9840288401

Date :

22.12.2014

 

 

LOCATIONS

 

Registered/ Corporate Office :

S.K Enclave, New No. 4 [Old No. 47], Nowroji Road, Chetpet, Chennai – 600031, Tamilnadu, India

Tel. No.:

91-44-26461415/ 26451722

Fax No.:

91-44-26451720

E-Mail :

csjbl@blissgroup.com

jumbobag@blissgroup.com

ramraj@blissgroup.com 

Website :

http://www.jumbobaglimited.com

 

 

Branch Office :

TA2, 3rd Floor, Lake City Mall, Kapurbawdi Junction, Thane – 400607, Maharashtra, India

Tel. No.:

91-22-25412210/ 11/ 12

Fax No.:

91-22-25412213

 

 

Marketing Office/ Factory 1 :

75, Thatchur Kootu Road, Panjetty Village, Ponneri Taluk, Tiruvellore Dist -601204, Tamilnadu, India

Tel. No.:

91-44-27984336/ 37/ 38

Fax No.:

91-44-27984245

 

 

Factory 2 :

No.106, G.N.T. Road, Alingivakkam P.O., Athipedu Village, Chennai – 600067, Tamilnadu, India

 

 

US Office :

Jumbo Bag LLC

2150-A, Northmont Parkway, Duluth, GA 30096, USA

Tel. No.:

+1 770 295 0031

 

 

DIRECTORS

 

AS ON 30.06.2014

 

Name :

Mr. K.J.M. Shetty

Designation :

Chairman

Qualification :

I.A.S. (Retd.)

 

 

Name :

Mr. G.P.N. Gupta

Designation :

Managing Director

 

 

Name :

Mr. G. Radhakrishna

Designation :

Director

 

 

Name :

Mr. M. Rama Rao

Designation :

Director

 

 

Name :

Mr. M.V. Ananthakrishna

Designation :

Director

 

 

Name :

Dr. Gaddam Kumar Reddy

Designation :

Director

 

 

Name :

Mr. G.S. Anil Kumar

Designation :

Whole-time Director

 

 

Name :

Mr. G.P. Ramraj

Designation :

Whole-time Director

 

 

KEY EXECUTIVES

 

Name :

Ms. Prema Sona Bharathi

Designation :

Company Secretary and Compliance Officer 

 

 

Audit Committee :

·         K.J.M. Shetty Chairman

·         G.P.N. Gupta Member

·         M.V. Ananthakrishna Member

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Category of Shareholder

Total No. of Shares

As a %

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

1004597

12.00

http://www.bseindia.com/include/images/clear.gifBodies Corporate

2632200

31.43

http://www.bseindia.com/include/images/clear.gifSub Total

3636797

43.43

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

3636797

43.43

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

15600

0.19

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

100

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

15700

0.19

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

209304

2.50

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 Million

2698219

32.22

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 Million

1653784

19.75

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

159896

1.91

http://www.bseindia.com/include/images/clear.gifHindu Undivided Families

135902

1.62

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

23494

0.28

http://www.bseindia.com/include/images/clear.gifClearing Members

500

0.01

http://www.bseindia.com/include/images/clear.gifSub Total

4721203

56.38

Total Public shareholding (B)

4736903

56.57

Total (A)+(B)

8373700

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

 

 

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

8373700

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Flexible Intermediate Bulk Container Packaging Material used for Industrial Purposes and also Trader of Polymers.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS (AS ON 31.03.2014)

 

Capacity and Production

 

013-14

Class of Goods : Intermediate Flexible Containers, Fabric, Components of Jumbo Bags, Liner & Small Bags

 

Licensed Capacity (in MT)

8870.000

Installed Capacity (in MT)

6497.000

Actual Production (in MT)

3657.927

 

Note: The Installed capacity is technically evaluated as certified by the management and accepted by auditors (per year on a continuous shift basis)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

Person Name (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks: Not Divulged

 

·         State Bank of India

·         State Bank of Hyderabad

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term loans

From banks

State Bank of India

(Secured by fixed assets of the Company on pari passu charge with State Bank of Hyderabad and Guaranteed by directors in their personal capacity)

8.452

18.035

Long term maturities of finance lease obligations

(Secured by motor Vehicle under Hypothecation)

0.291

0.631

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

Cash credit

From banks

- State Bank of India

(Secured by 1. Entire current assets of the company, viz, RM, SIP, FG, receivables, spares consumables and other current assets on pari passu basis with SBH. 2. Also secured by second charge over Factory Land and

Building at Panjetty village, Ponneri Taluk, Thiruvallur Dist. and second charge on Plant and Machinery and other Fixed Assets belonging to the company at Panjetty village and Athipedu village on pari-passu basis with SBH. 3. Extension of EM of Agri Land of 28 acres at Anumallipadu village, i.e., 10 acres belonging to Sri G.V. Gopinath and 18 acres belonging to Sri G.V. Balaji on pari-passu basis with SBH. 4. Guaranteed by promoter directors and their relatives in their personal capacity)

307.355

337.629

- State Bank of Hyderabad

(Secured by 1. Pari-passu first charge on the entire current assets of the company, viz, RM, SIP, FG, receivables, spares, consumables etc. 2. Also secured by EM of Agri Land of 28 acres at Anumallipadu village, i.e., 10 acres belonging to Sri G.V. Gopinath and 18 acres belonging to Sri G.V. Balaji on pari-passu basis with SBI. 3. Pari-passu second charge over Company’s Fixed assets specifically charge to the term lenders. 4. Guaranteed by promoter directors and their relatives in their personal capacity)

116.578

100.535

 

 

 

Total

 

432.676

456.830

 

 

 

Banking Relations :

--

 

 

Statutory Auditors :

 

Name :

M. Srinivasan and Associates

Chartered Accountants

Address :

No.5, 9th Floor, B Wing, Parsn Manere, 602, Anna Salai, Chennai – 600006, Tamilnadu, India

 

 

Associate Company :

·         Stanpacks (India) Limited

·         JBL Saks Private Limited

·         Jumbo Bag LLC

·         Balaji Trading Enterprises Private Limited

·         Dinesh Polyfab Private Limited

·         G.F. Impex

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14000000

Equity Shares

Rs. 10/- each

Rs. 140.000 Millions

600000

Cumulative, Redeemable Preference Shares

Rs. 100/- each

Rs. 60.000 Millions

 

 

 

 

 

Total

 

Rs. 200.000 Millions

 

Issued Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8373700

Equity Shares

Rs. 10/- each

Rs. 83.737 Millions

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8373700

Equity Shares

Rs. 10/- each

Rs. 83.737 Millions

408000

Add: Forfeited Shares [Equity Shares]

Rs. 10/- each

Rs. 4.080 Millions

 

 

 

 

 

Total

 

Rs. 87.817 Millions

 

Clause (a) (b) (c) – The Authorised Capital comprises of equity shares and non-convertible redeemable preference shares. The Issued and Fully Paid-up Capital comprise of equity shares having a par value of Rs.10 each.

 

PARTICULARS

 

31.03.2014

Authorised:

(i) 14000000 Equity shares of Rs.10 Each

140.000

 

 

(ii) 600000 Non-convertible Redeemable Cumulative Preference

Shares of Rs.100 Each

60.000

 

 

Total

200.000

 

 

Issued, Subscribed and Fully paid up:

8373700 Equity Shares of Rs.10 Each

83.737

 

 

Total

83.737

 

Clause (d) – Reconciliation of number of shares

 

PARTICULARS

 

31.03.2014

 

Number of shares

Amount

Equity Shares

Opening Balance

8373700

83.737

Changes during the year

--

--

 

 

 

Closing Balance

8373700

83.737

 

Clause (e) – Rights, preference and restrictions attached to shares

 

Equity Shares:

The Company has one class of equity shares having a par value of Rs.10 each. Each shareholder is eligible for one vote per share held. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing annual general meeting.

 

Clause (f) – Shares held by holding company and its subsidiaries – Not Applicable

 

Clause (g) – Particulars of shares held by shareholders holding more than 5% of the aggregate shares in the company:

 

PARTICULARS

 

31st March 2014

 

 

EQUITY SHARES

Balaji Trading Enterprises Private Limited

(No. of shares)

2632200

% of holding

31.43

 

Clause (h) – Shares reserved for issue under options and contracts/ commitments for the sale of shares – Not applicable

 

Clause (i) – Shares allotted in the preceding five years without payment being received in cash / by way of bonus shares / shares bought back – Not Applicable

 

Clause (j) – Terms of any securities convertible into issued along with the earliest date of conversion – Not Applicable

 

Clause (k) – Calls unpaid – Not Applicable

 

Clause (l) – Forfeited shares

 

PARTICULARS

31st March 2014

 

 

EQUITY SHARES

4,08,000 (previous year 4,08,000) shares of Rs.10 par value

4.080

 

 

 

The reconciliation of the number of equity shares outstanding is set out below:

 

PARTICULARS

 

31st March 2014

Shares outstanding at the beginning of the year

8373700

Shares issued during the year

--

Shares bought back during the year

--

Shares outstanding at the end of the year

8373700


 

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

87.817

87.817

87.817

(b) Reserves & Surplus

88.423

110.555

109.627

(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)

176.240

198.372

197.444

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

21.838

29.101

28.601

(b) Deferred tax liabilities (Net)

38.985

41.404

41.572

(c) Other long term liabilities

2.287

3.484

5.001

(d) long-term provisions

2.856

0.101

0.421

Total Non-current Liabilities (3)

65.966

74.090

75.595

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

441.838

439.889

372.370

(b) Trade payables

247.903

92.432

88.796

(c) Other current liabilities

16.182

13.095

24.911

(d) Short-term provisions

34.381

25.895

27.805

Total Current Liabilities (4)

740.304

571.311

513.882

 

 

 

 

TOTAL

982.510

843.773

786.921

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

194.935

236.840

241.938

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.331

0.000

0.014

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.280

0.261

0.227

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

10.658

17.338

16.020

(e) Other Non-current assets

5.405

4.820

1.781

Total Non-Current Assets

211.609

259.259

259.980

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

186.880

183.829

225.228

(c) Trade receivables

401.518

325.110

243.587

(d) Cash and cash equivalents

21.204

20.597

16.955

(e) Short-term loans and advances

50.788

54.425

40.608

(f) Other current assets

110.511

0.553

0.563

Total Current Assets

770.901

584.514

526.941

 

 

 

 

TOTAL

982.510

843.773

786.921

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

832.747

868.813

830.290

 

 

Other Income

2.526

8.766

2.714

 

 

TOTAL                                     (A)

835.273

877.579

833.004

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

524.470

447.130

531.817

 

 

Purchases of Stock-in-Trade

83.668

65.178

33.088

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

13.994

23.339

-61.848

 

 

Employees benefits expense

70.530

69.239

63.780

 

 

Other expenses

190.890

207.040

197.802

 

 

Exceptional Items-Insurance Claims Receivable

(84.143)

0.000

(0.472)

 

 

TOTAL                                     (B)

799.409

811.926

764.167

 

 

 

 

 

Less

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

35.864

65.653

68.837

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

41.097

44.370

39.813

 

 

 

 

 

 

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

(5.233)

21.283

29.024

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

19.318

20.230

19.326

 

 

 

 

 

 

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

(24.551)

1.053

9.698

 

 

 

 

 

Less

TAX                                                                  (H)

(2.419)

0.125

2.883

 

 

 

 

 

 

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

(22.132)

0.928

6.815

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

359.219

406.889

375.704

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(2.64)

0.11

0.83

 

 

QUARTERLY RESULTS

 

PARTICULARS

 

 

30.06.2014

30.09.2014

Type

 

1st Quarter

2nd Quarter

Net Sales

 

216.800

247.700

Total Expenditure

 

202.500

229.100

PBIDT (Excl OI)

 

14.300

18.600

Other Income

 

3.500

3.000

Operating Profit

 

17.800

21.600

Interest

 

13.200

16.900

Exceptional Items

 

0.000

0.000

PBDT

 

4.500

4.700

Depreciation

 

4.000

4.000

Profit Before Tax

 

0.500

0.700

Tax

 

0.200

0.300

Provisions and contingencies

 

0.100

0.000

Profit After Tax

 

0.300

0.500

Extraordinary Items

 

0.000

0.000

Prior Period Expenses

 

0.000

0.000

Other Adjustments

 

0.000

0.000

Net Profit

 

0.300

0.500

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

(2.66)

0.11

0.82

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

4.31

7.56

8.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.50)

0.12

1.23

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.14)

0.01

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.63

2.36

2.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.02

1.03

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

87.817

87.817

87.817

Reserves & Surplus

109.627

110.555

88.423

Net worth

197.444

198.372

176.240

 

 

 

 

Long-term borrowings

28.601

29.101

21.838

Short term borrowings

372.370

439.889

441.838

Total borrowings

400.971

468.990

463.676

Debt/Equity ratio

2.031

2.364

2.631

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

830.290

868.813

832.747

 

 

4.640

(4.151)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

830.290

868.813

832.747

Profit/ (Loss)

6.815

0.928

(22.132)

 

0.82%

0.11%

(2.66%)

 

 

 

 


 

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

No

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10435080

14/06/2013

425,500,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, NO.232 N.S.C.BOSE ROAD, CHENNAI, TAMILNADU - 600001, INDIA

B78653664

2

90288597

03/03/2014 *

590,500,000.00

STATE BANK OF INDIA - LEAD BANK

COMMERCIAL BRANCH, NO.232, NSC BOSE ROAD, CHENNAI, TAMILNADU - 600001, INDIA

C00354639

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Public Deposits

3.495

5.305

Loans and advances from related parties

9.600

5.130

SHORT TERM BORROWINGS

 

 

From other parties

15.000

0.000

Public Deposits

2.905

1.725

 

 

 

Total

 

31.000

12.160

 

 

OPERATIONS AND FINANCIAL PERFORMANCE

 

The consolidated revenue of Jumbo Bag Limited stands at Rs. 835.300 Millions for the financial year ended 31st March 2014 as compared to the revenue of Rs 877.600 Millions in the previous year. The Company has incurred a loss this year amounting to Rs. 22.132 Millions in the current year as against a Profit of Rs.0.928 Millions in the previous year.

 

The Company had faced a setback in the financial year 2012-13; however, it picked up on its performance gradually and made a profit of Rs.3.000 Millions in the Second Quarter of the year 2013-14. The operation of the company was again affected due to a major fire accident at Unit II (Athipedu Factory) that occurred on 23rd November 2013. Major portion of the factory was gutted in fire and the company faced huge loss in terms of materials and machinery. The factory was completely shut down till 9th December 2014. Thereafter, the portion that was not damaged operated.

 

Further to the above, there was a strike by the workers in Unit I (Ponneri Factory) that lasted for 25 days from 27th December, 2013 to 20th January, 2014. Despite the unforeseen hurdles, the company took immediate steps to control the damage caused and maintained the production level. Rigorous steps are being taken to fulfill the customer obligations on time and to keep the production going up to the maximum capacity with the help of various sources available in the market. The company would like to inform that despite the hard times, the market and the customer have been understanding to their situation and have given them helping hand in every way possible. The company is con􀂿 dent that it will recover from this setback at the earliest possible time.

 

The company has been able to withstand two big jolts experienced during the last financial year and it was able to resume its operations at the unaffected part of the Athipedu Unit within a short span of time from the date of incidents. The company’s cordial relationship with the market in general helped in garnering support at the time of adversity from its competitors and vendors. Besides, the company managed to find alternative sources to finish the orders on time so that the customers did not suffer due to the setback faced by the company in production.

 

On the brighter aspects, the company has been able to sustain its growth in the trading of IOCL Products in terms of sales and volume. The financial year 2013-14 saw 20% growth in volume of sales.

 

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT

 

WORLD ECONOMIC OUTLOOK:

 

With Continued slow down since 2008, global activity has broadly strengthened and is expected to improve further in 2014–15, with much of the impetus for growth coming from advanced economies. Although downside risks have diminished overall, lower-than-expected inflation poses risks for advanced economies, there is increased financial volatility in emerging market economies, and increases in the cost of capital will likely dampen investment and weigh on growth.

 

Global growth is now projected to be slightly higher in 2014, at around 3.7 percent, rising to 3.9 percent in 2015, but downward revisions to growth forecasts in some economies highlight continued fragilities, and downside risks remain. According to World Bank’s latest Global Economic Prospects report, developing countries are headed for a third consecutive year of disappointing growth below 5 percent, as first quarter weakness in 2014 has delayed an expected pick-up in economic activity.

 

 

INDIAN ECONOMIC CONDITIONS:

 

India’s growth is expected to recover from 4.4 percent in 2013 to 5.4 percent in 2014, supported by slightly stronger global growth, improving export competitiveness, and implementation of recently approved investment projects. A pickup in exports in recent months and measures to curb gold imports has contributed to lowering the current account de􀂿 cit. Policy measures to bolster capital flows have further helped reduce external vulnerabilities. Overall growth is expected to firm up on policies supporting investment and a confidence boost from recent policy actions, but the actual growth will remain below trend.

 

The Indian manufacturing sector is facing challenging times. The Government has to make every effort to improve the investment environment enabling manufacturing and infrastructure projects to be implemented in the shortest possible time. We need the competitiveness of their industry to be at the core of policy so that they can supply the domestic market and export to the world.

 

 

INDUSTRIAL TREND AND FIBC MARKET OUTLOOK:

 

The Indian packaging industry is currently $24.6 billion with a growth rate of above 12.36% per annum more than twice the global average while their GDP growth was 8.5%. Not only is the industry growing rapidly but it is also creating lucrative jobs for those who find a career in it.

 

The Indian bulk packaging market started moving significantly only in the 1990s as the industries acquired bulk handling capabilities to compete in the globalised world. The markets really took off at the turn of the new millennium spurred by an export-led and domestic growth in agro produce and foods. The market grew at around 28% for the first 6-7 years and then settled down to a 15-20% band largely bucking the worldwide slowdown.

 

The usage of FIBCs has more than doubled in the past decade. Along with this increase, the role of Flexible Intermediate Bulk Containers has evolved to a point where it is a common method for transporting a wide range of products. One of the most significant factors for the growth in usage can be attributed to conversion. The conversion from smaller bags and drums to FIBCs continues to increase. The change is typically driven by economic factors. Once in place, the customers also find greater accuracy and greater productivity (time savings of semi-bulk systems vs. human interface with smaller containers).

 

The market is very competitive with respect to price but it is also the least important item when compared to other factors like quality control procedures, knowledge of industry standards and regulations, customer service, manufacturing facility certifications.

 

Increase in price of raw materials is a growing challenge in the FIBC industry. While higher prices provide challenges, they have also resulted in growth. Increase in transportation costs have highlighted the low package to product weight ratio of a filled FIBC and the compact lightweight nature of an empty FIBC. As costs increase, the freight advantages of FIBCs will continue to drive conversion from other types of industrial packaging.

 

As a responsibility to the environment where they dwell, reuse and reconditioning of FIBCs can be cost effective and can reduce a company’s environmental impact, but it is critical that procedures are in place to ensure that the FIBCs continue to meet or exceed industry standards. The FIBC design, product and distribution environment all need to be considered to determine if reuse is an option.

 

 

REVIEW OF OPERATIONS:

 

Though the Company’s top line performance has increased by 4% from Rs.830.000 Millions to Rs. 870.000 Millions, it did not increase in the bottom line mainly due to the fire accident which was a major blow to the operations of the company considering the gradual increase in the profitability that the company had witnessed by the end of the half year in 2013-14. However, the company maintained the sales volume in both domestic and export sales and saw an increase during the period.

 

 

FINANCIAL ANALYSIS:

 

The company had to face the volatility of the dollar price in the financial year 2013-14 and suffered a forex loss. However, the company reviewed the policy and took precautionary measures to ensure that the forex cover is adequate and does not get influenced by the market fluctuations.

 

 

SEGMENT WISE PERFORMANCE:

 

MANUFACTURING

 

The manufacturing sector is still in the recovery mode in the current fiscal year. With the new Government taking over the office, it is expected that efforts on investment in the manufacturing sector and providing infrastructure shall be taken up for a robust growth in the sector this year. Although, the uptrend is expected hereon, due to the situation of the company in the previous financial year due to fire accident, it shall be difficult for the company to recover in the immediate future. However, every effort is being taken by the company to fulfill the order books of the customers and is mobilizing the resources to avoid halt at work.

 

TRADING

 

The company had been appointed as the Del – Credere Associate cum Consignment Stockist (DCA/ CS) of Indian Oil Corporation Limited for Tamil Nadu, Pondicherry and Kerala in the year 2009. The journey as a trader for IOCL Polymer products has been encouraging so far and has contributed significantly to the profitability of the company especially during the last financial year. The profit from trading has enhanced this year also to an extent of 23% as against the previous year. The commission sales from trading earned in the current year amounts to Rs.10.200 Millions as against Rs.8.300 Millions in the previous year. Jumbo Bag Limited earned the highest sales position among all agents in South India in 2013-14.

 

 

STATEMENT OF UNAUDITED RESULTS FOR THE QUARTER ENDED 30.09.2014

 

(RS. IN MILLIONS)

 

PARTICULARS

3 months ended 30.09.2014

Preceding 3 months ended 30.06.2014

Year to date figures for current period ended 30.09.2014

 

Unaudited

Unaudited

Unaudited

1. Income from operations

 

 

 

(a) Net sales/income from operations (Net of excise duty)

240.827

206.058

446.885

(b) Other operating income

6.897

10.708

17.605

Total income from operations (net)

247.724

216.766

464.490

 

 

 

 

2. Expenditure

 

 

 

(a) Cost of materials consumed

158.762

126.114

284.876

(b) Purchases of stock-in-trade

6.717

23.132

29.849

(c) Changes in inventories of finished goods, work-in progress and stock-in-trade

(22.855)

(19.148)

(42.003)

(d) Employee benefits expense

20.234

19.213

39.447

(e) Depreciation and amortization expense

4.016

3.979

7.995

(f) Other expenses(Any item exceeding 10% of the total expenses relating to continuing operations to be shown separately)

66.270

53.186

119.456

Total expenses

233.144

206.476

439.620

 

 

 

 

3. Profit from Operations before Other income, interest and Exceptional Items (1-­2)

14.580

10.290

24.870

4. Other Income

2.983

3.482

6.465

5. Profit before Interest and Exceptional Items (3+4)

17.563

13.772

31.335

6. Interest

16.858

13.244

30.102

7. Profit after Interest but before exceptional

0.705

0.528

1.223

8.Exceptional Items

--

--

--

9. Profit (+)/ Loss (-) from Ordinary Activities before tax (7+8)

0.705

0.528

1.223

10. Tax expense

0.244

0.189

0.433

11. Net Profit after tax (9-10)

0.461

0.339

0.800

12. Extraordinary items

--

--

--

13. Net Profit (+)/ Loss (-) for the period (11-12)

0.461

0.339

0.800

14. Paid-up equity share capital (Face value of the share (Rs. 10)

83.737

83.737

83.737

15. Reserves excluding Revaluation Reserves as per balance sheet of previous accounting year

89.223

88.423

89.223

Earnings per share Basic & Diluted

0.01

0.00

0.10

 

 

 

 

PARTICULARS OF SHAREHOLDING

 

 

 

17. Public shareholding

 

 

 

- Number of shares

4736903

4736903

4736903

- Percentage of shareholding

56.57

56.57

56.57

 

 

 

 

18. Promoters and Promoters' Group Shareholding

 

 

 

- (a) Pledged/Encumbered

 

 

 

-   No. of Shares

--

--

--

-   Percentage of Shares (as a % of the total outstanding of Promoters and Promoters' groups)

--

--

--

-   Percentage of Shares (as a % of the total share capital of the Company)

--

--

--

 

 

 

 

- (b) Non-Encumbered

 

 

 

-   No. of Shares

3636797

3636797

3636797

-   Percentage of Shares (as a % of the total outstanding of Promoters and Promoters' groups)

43.43

43.43

43.43

-   Percentage of Shares (as a % of the total share capital of the Company)

100

100

100

 

 

Investor Complaints [Nos.]

3 months ended 30.09.2014

Pending at the beginning of the quarter.

Nil

Received during the quarter.

Nil

Disposed of during the quarter.

Nil

Remaining unresolved at the end of the quarter.

Nil

 

 

STATEMENT OF ASSETS AND LIABILITIES

 

(RS. IN MILLIONS)

 

PARTICULARS

 

3 months ended 30.09.2014

EQUITY AND LIABILITIES

 

Shareholders' funds

 

(a) Share capital

87.817

(b) Reserves and surplus

89.223

(c) Money received against share warrants

0.000

Sub-total - Shareholders' funds

177.040

 

 

Share application money pending allotment

--

 

 

Minority interest

--

 

 

Non-current liabilities

 

(a) Long-term borrowings

12.755

(b) Deferred tax liabilities (net)

39.037

(c) Other long-term liabilities

3.654

(d) Long-term provisions

2.856

Sub-total - Non-current liabilities

58.302

 

 

Current liabilities

 

(a) Short-term borrowings

477.234

(b) Trade payables

240.728

(c) Other current liabilities

40.968

(d) Short-term provisions

52.341

Sub-total - Current liabilities

811.271

 

 

TOTAL - EQUITY AND LIABILITIES

1046.613

 

 

ASSETS

 

Non-current assets

 

(a) Fixed assets

221.398

(b) Non-current investments

0.280

(c) Deferred tax assets (net)

0.000

(d) Long-term loans and advances

9.657

(e) Other non-current assets

6.395

Sub-total - Non-current assets

237.730

 

 

Current assets

 

(a) Current investments

--

(b) Inventories

218.564

(c) Trade receivables

412.296

(d) Cash and cash equivalents

21.027

(e) Short-term loans and advances

54.820

(f) Other current assets

102.176

Sub-total - Current assets

808.883

 

 

TOTAL - ASSETS

1046.613

 

 

SEGMENT WISE REPORTING FOR THE YEAR ENDED 30.09.2014

 

(RS. IN MILLIONS)

 

PARTICULARS

3 months ended 30.09.2014

Preceding 3 months ended 30.06.2014

Year to date figures for current period ended 30.09.2014

 

Unaudited

Unaudited

Unaudited

1. Segment Revenue

 

 

 

(Net Sales / Income from each segment should be disclosed under this head)

 

 

 

(a) Segment A - Manufacturing Business

236.045

190.480

426.525

(b) Segment B - Trading Business

14.662

29.768

44.430

(c) Unallocated

--

--

--

Total

250.707

220.248

470.955

 

 

 

 

Less: Inter Segment Revenue

--

--

--

 

 

 

 

Net Sales / Income from Operations

250.707

220.248

470.955

 

 

 

 

2. Segment Results - Profit (+) / Loss (-) before tax and interest from each segment

 

 

 

(a) Segment A - Manufacturing Business

10.876

8.056

18.932

(b) Segment B - Trading Business

6.687

5.716

12.403

(c) Unallocated

--

--

--

 

 

 

 

Total

17.563

13.772

31.335

 

 

 

 

Less: (i) Interest

16.858

13.244

30.102

(ii) Other Un-allocable Expenditures Net off

--

--

--

(iii) Unallocable Income

--

--

--

 

 

 

 

Total Profit before tax

0.705

0.528

1.233

 

 

 

 

3. Capital Employed

 

 

 

(Segment Assets - Segment Liabilities)

 

 

 

(a) Segment A

177.040

176.605

177.040

(b) Segment B*

--

--

--

(c) Unallocated

--

--

--

 

 

 

 

Total

177.040

176.605

177.040

 

* There is no long term fixed capital Employed, only Short term Working Capital is employed and this is of fluctuating nature.

 

NOTES:

 

1)     The above unaudited results were subjected to "limited review" by the Statutory Auditors of the company and have been reviewed by the Audit Committee in its meeting held on 13.11.2014 and were taken on by the Board at its meeting held on 13.11.2014.

 

2)     The Company is currently focusing on two business segments viz. Manufacturing of FIBC Bags and Trading in Raw Materials. The Organizational structure is designed for effective management of segment while retaining focus on each one of them.

 

3)     Previous Quarters Figures have been regrouped/restated wherever necessary.

 

4)     Deferred Tax adjustments have been made for the quarter and shall be done at the end of the year.

 

5)     Company has filed insurance claims in respect of fire at Athipedu Unit in previous financial year 2013-14. Actual receipts could have an impact on the financials.

 

6)     Depreciation continued to be charged in the books of accounts as per the rates specified in the Schedule XIV of the Companies Act, 1956. The effect of change brought in under Schedule II of the Companies Act, 2013 (Revised) is being assessed by the management and the adjustment if any that may arise out of this exercise will be carried out in the remaining two quarters.

 

 

CONTINGENT LIABILITIES:

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Contingent Liabilities not provided for

 

 

a. In respect of guarantees given by the Company

51.000

51.000

b. Letter of credit for purchase of raw-materials

4.989

8.732

c. Claims not acknowledged as debts

0.000

0.000

d. Estimated amount of contracts remaining to be executed on Capital accounts, not provided for

0.000

0.000

e. Disputed amount of Central Excise

5.345

26.954

f. Disputed amount on Income Tax

15.927

10.589

g. Disputed TDS

0.651

0.633

 

No provision has been made in the accounts in respect of disputed amount of sales tax as the company has contested the case and is hopeful of getting the verdict in its favor. Certain claims/show cause notices disputed have neither been considered as contingent liability nor acknowledged as claim, based on the opinion obtained, since the possibility of loss is remote.

 


FIXED ASSETS:

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office equipment

·         Electrical and Electronic equipments

 


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. 63.45

UK Pound

1

Rs. 98.88

Euro

1

Rs. 77.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.