MIRA INFORM REPORT

 

 

Report Date :

18.02.2014

 

IDENTIFICATION DETAILS

 

Name :

CHIMANLAL FEIN PAPER PRIVATE LIMITED (w.e.f. 03.06.1999)

 

 

Formerly Known As :

THE BOMBAY CALCUTTA PAPER AND GENERAL COMPANY PRIVATE LIMITED

 

 

Registered Office :

40/42, Bombay Mutual Building, 293, Dr. D.N. Road, Mumbai – 400 001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.11.1946

 

 

Com. Reg. No.:

11-006886

 

 

Capital Investment / Paid-up Capital :

Rs.4.900 millions

 

 

CIN No.:

[Company Identification No.]

U51396MH1946PTC006886

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC10457G

 

 

PAN No.:

[Permanent Account No.]

AAACT1599E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Paper Products.

 

 

No. of Employees :

Information declined by the Management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

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 a well-established company having a moderate track record.

 

Huge external borrowings are recorded by the company during 2013.

 

However, trade relations are fair. Business is active. Payments are reported as slow but correct.

 

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.

 

INDIAN ECONOMIC OVERVIEW

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BB

Rating Explanation

Have moderate risk of default.

Date

March 01, 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 31-03-2012.

 

INFORMATION DECLINED

 

Management non-cooperative

 

(Tel. No.: 91-22-22662842)

 

LOCATIONS

 

Registered Office :

40/42, Bombay Mutual Building, 293, Dr. D.N. Road, Mumbai – 400 001, Maharashtra, India

Tel. No.:

91-22-22662842 / 22661943

Mobile No.:

91-9833663336 (Mr. Hasit Hasmukh Shah)

91-9833663332 (Mr. Rajesh Madhvan)

Fax No.:

91-22-22623186/ 22662842

E-Mail :

chimpaper@eth.net

cfpl.mum@chimanlalpaper.com

 

 

Branch Office :

Located at:

 

·         Kochi

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mrs. Indu Hasmukh Shah

Designation :

Director

Address :

C-4, Alaknanda, 16A, Nepean Sea Road, Mumbai – 400 036, Maharashtra, India

Date of Birth/Age :

27.11.1934

Date of Appointment :

08.06.1981

DIN No.:

00079164

 

 

Name :

Mr. Hasit Hasmukh Shah

Designation :

Managing Director

Address :

C-4, Alaknanda, 16A, Nepean Sea Road, Mumbai – 400 036, Maharashtra, India

Date of Birth/Age :

03.06.1965

Date of Appointment :

27.03.1990

DIN No.:

00079204

 

 

Name :

Mr. Rajesh Madhvan

Designation :

Director

Address :

905/906, Shivalaya Towers, 90 FT Road, Kandivali (East), Mumbai – 400 101, Maharashtra, India

Date of Birth/Age :

04.04.1964

Date of Appointment :

24.04.2008

DIN No.:

00998479

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Name of Shareholders

 

No. of Shares

%age

Indu H. Shahhttp://www.bseindia.com/include/images/clear.gif

9121

18.61

Indu H. Shah jointly with Hasit H. Shahhttp://www.bseindia.com/include/images/clear.gif

4628

9.44

Indu H. Shah jointly with Hasit H. Shah

10861

22.17

Hasit H. Shah jointly with Indu H. Shah

7299

14.90

Bhupali R. Madhavan jointly with Rajesh Madhavan

2678

5.47

Rajesh Madhavan jointly with Bhupali R. Madhavan

212

0.43

Sharad Sawant

100

0.20

Usha Sawant

100

0.20

Indu H. Shah jointly with Hasit H. Shah

7750

15.82

Indu H. Shah jointly with Hasit H. Shah

6250

12.76

Zain Akbarli Jawadwalahttp://www.bseindia.com/include/images/clear.gif

1

0.00

Total

49000

100.00

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

99.59

Other top fifty shareholders

 

0.41

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Paper Products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the Management.

 

 

Bankers :

  • Corporation Bank, 68/72, Babu Genu Road, Kalbadevi, P.B. No.2587, Mumbai – 400 002, Maharashtra, India
  • ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Vehicle Loans from

 

 

Kotak Mahindra Prime Limited

1.079

1.607

SHORT TERM BORROWINGS

 

 

Loans from Corporation Bank

247.887

188.208

Total

248.966

189.815

 

Notes:

 

LONG TERM BORROWINGS

 

Secured loans are covered by:

Vehicle Loans including Current Maturities is secured by Hypothecation of Vehicles against which the Loan have been taken. The loans are repayable in monthly equated installments over 5 years.

 

SHORT TERM BORROWINGS

 

The Cash Credit cum WCDL Loan from Bank is secured against Hypothecation of Book Debts, Inventories and mortgage of Residential Flats acquired out of Company’s and Director’s own funds. Guarantee given by Directors of the Company. The above loan is renewed every year and there is no default in payment of interest. 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.C. Shah and Associates

Chartered Accountants

Address :

F-6, Jethwanagar, V.L. Road, Opposite BMC School, Kandivali (West), Mumbai – 400 067, Maharashtra, India

PAN No.:

AAEPS6422L

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000

Equity Shares

Rs.100/- each

Rs.5.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

49000

Equity Shares

Rs.100/- each

Rs.4.900 millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

4.900

4.900

4.900

(b) Reserves & Surplus

30.021

28.775

28.657

(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)

34.921

33.675

33.557

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

68.681

46.793

38.726

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

68.681

46.793

38.726

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

247.887

188.208

204.362

(b) Trade payables

8.510

5.272

8.419

(c) Other current liabilities

7.473

5.234

9.470

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

263.870

198.714

222.251

 

 

 

 

TOTAL

367.472

279.182

294.534

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

17.998

18.918

17.286

(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

1.390

1.350

1.350

(c) Deferred tax assets (net)

0.132

0.058

0.000

(d)  Long-term Loan and Advances

0.813

0.813

0.813

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.333

21.139

19.449

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

69.385

67.605

81.228

(c) Trade receivables

201.441

127.410

124.968

(d) Cash and cash equivalents

1.831

1.642

10.318

(e) Short-term loans and advances

74.482

61.386

58.571

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

347.139

258.043

275.085

 

 

 

 

TOTAL

367.472

279.182

294.534

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

NA

NA

984.774

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

Less

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

41.291

30.656

27.742

 

 

 

 

 

Less

INTEREST                                                         (D)

38.482

29.306

20.268

 

 

 

 

 

 

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

2.809

1.350

7.474

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.108

1.175

0.818

 

 

 

 

 

 

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

1.701

0.175

6.656

 

 

 

 

 

Less

TAX                                                                  (H)

0.455

0.057

2.100

 

 

 

 

 

 

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

1.246

0.118

4.556

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

12.408

12.290

8.034

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.000

0.300

 

BALANCE CARRIED TO THE B/S

13.654

12.408

12.290

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

25.43

2.41

92.98

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

NA
NA

0.68

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.46
0.06

2.27

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05
0.01

0.20

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

9.07
6.98

7.24

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32
1.30

1.24

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

4.9

4.9

4.9

Reserves & Surplus

28.657

28.775

30.021

Net worth

33.557

33.675

34.921

 

 

 

 

long-term borrowings

38.726

46.793

68.681

Short term borrowings

204.362

188.208

247.887

Total borrowings

243.088

235.001

316.568

Debt/Equity ratio

7.244

6.979

9.065

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Current Maturities of Long Term Debt:

 

Particulars

 

31.03.2013

(Rs. in millions)

31.03.2012

(Rs. in millions)

31.03.2011

(Rs. in millions)

Current Maturities of Long Term Debt

 

 

 

Vehicle Loans from

 

 

 

Corporation Bank

0.000

0.053

NA

Kotak Mahindra Prime Limited

0.528

0.478

NA

Total

0.528

0.531

NA

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last one year

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------------------

26]

Buyer visit details

----------------------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

80002589

23/10/2013 *

276,270,000.00

CORPORATION BANK

68/72, BABU GENU ROAD, KALBADEVI, P.B. NO.2587, MUMBAI, MAHARASHTRA - 400002, INDIA

B88726609

2

90240858

02/03/2005 *

22,500,000.00

CORPORATION BANK

KA;LSADEVI BRANCH, MUMBAI, Maharashtra - 400002, INDIA

-

 

* Date of charge modification

 

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Directors

17.939

11.696

From Shareholders

28.329

16.807

Interest accrued and due

1.122

0.850

From Others

20.212

15.833

Total

67.602

45.186

 

 

Notes:

 

LONG TERM BORROWINGS

 

1.     Loan from Directors carries interest @ 12% p.a.

2.     Loan from Shareholders and others carries interest ranging from 12% p.a. to 18% p.a.

3.     The Board of Directors confirm that the above Loans are Long Term Borrowings i.e. shall not be repayable within next twelve months.

 

FIXED ASSETS:

 

·         Shredder Machine (Aditya)

·         Air Conditioners

·         Cellular Phones

·         Computer System

·         Contech Electronic Balance

·         Dehumidfier

·         Electrical Installation

·         Fax Machine (Cannon)

·         Flat

·         Furniture and Fixtures

·         Telephone System (Panasonic)

·         Motor Car

·         Refrigerator

·         Sony Television

·         UPS

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.95

UK Pound

1

Rs.104.02

Euro

1

Rs.84.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.