MIRA INFORM REPORT

 

 

Report Date :

04.01.2014

 

IDENTIFICATION DETAILS

 

Name :

SAMPLAST PAINTS LIMITED (w.e.f.  24.05.2011)

 

 

Formerly Known As :

SAMPLAST PAINTS PRIVATE LIMITED (w.e.f.  25.04.2011)

SUPER CHEM PAINTS PRIVATE LIMITED

 

 

Registered Office :

Link Road, Dhade Village Hazara, Hoshiarpur Road, Jalandhar – 144 004, Punjab

 

                                                                               

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

26.05.1997

 

 

Com. Reg. No.:

16-019996

 

 

Capital Investment / Paid-up Capital :

Rs.1.500 Millions

 

 

CIN No.:

[Company Identification No.]

U24221PB1997PLC019996

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Paints.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 40000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Company has performed well.

 

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

 

The company can be considered for business dealing 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.

 

ECGC Country Risk Classification List – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

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 PARTED BY

 

Name :

Mr. Mohit

Designation :

Accounts Executive

Contact No.:

91-181-3191215

Date :

27.12.2013

 

LOCATIONS

 

Registered Office/ Factory :

Link Road, Dhade Village Hazara, Hoshiarpur Road, Jalandhar – 144 004, Punjab, India

Tel. No.:

91-181-3191215/ 2747894

Fax No.:

91-181-2747895

E-Mail :

samplastpaints@gmail.com

csvishalsoni@gmail.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Rajinder Kumar

Designation :

Director

Address :

88, Vilas Puri, Tanda Road, Jalandhar – 144 004, Punjab, India

Date of Birth/Age :

03.02.1964

Date of Appointment :

26.05.1997

DIN No.:

01282802

 

 

Name :

Mr. Rajan Kumar

Designation :

Director

Address :

88, Vilas Puri, Tanda Road, Jalandhar – 144 004, Punjab, India

Date of Birth/Age :

26.01.1972

Date of Appointment :

26.05.1997

DIN No.:

01282825

 

 

Name :

Mrs. Kavita Rajinder

Designation :

Director

Address :

88, Vilas Puri, Tanda Road, Jalandhar – 144 004, Punjab, India

Date of Birth/Age :

04.09.1975

Date of Appointment :

29.04.2011

DIN No.:

02359210

 

 

Name :

Mr. Pardeep Kumar

Designation :

Additional Director

Address :

88, Vilas Puri, Tanda Road, Jalandhar – 144 004, Punjab, India

Date of Birth/Age :

26.01.1972

Date of Appointment :

01.04.2013

DIN No.:

06549934

 

 

Name :

Mr. Sanjeev Kumar

Designation :

Additional Director

Address :

88, Vilas Puri, Tanda Road, Jalandhar – 144 004, Punjab, India

Date of Birth/Age :

15.09.1967

Date of Appointment :

01.04.2013

DIN No.:

06549944

 

KEY EXECUTIVES

 

Name :

Mr. Mohit

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

% of Shares

Rajinder Kumar Son of Varun Kumar

 

7.34 %

Rajan Kumar Son of Varun Kumar

 

7.34 %

Sunita Rani Wife of Rajinder Kumar

 

10.34 %

Jyoti Wife of Pardeep Kumar

 

10.00 %

Kavita Wife of Sanjeev Kumar

 

8.34 %

Bimla Rani Wife of Varun Kumar

 

13.00 %

Pardeep Kumar Wife of Varun Kumar

 

8.00 %

Sanjeev Kumar Son of Varun Kumar

 

3.67 %

Nidhi Wife of Rajan Kumar

 

7.00 %

Rajiner Kumar

 

1.33 %

Usha Rani

 

1.33 %

Gaurav Kumar

 

1.33 %

Rajiv Kumar

 

1.33 %

Sapna

 

1.33 %

Hemant Kumar

 

1.34 %

Nidhi

 

1.34 %

Inderjit Singh Sethi

 

1.33 %

Kamaljit Kaur

 

1.17 %

Charanjit Singh Sethi

 

1.33 %

Rasil Kaur

 

1.17 %

Yogesh Kumar

 

1.33 %

Poonam

 

1.33 %

Ashwini Kumar

 

1.33 %

Monika

 

1.33 %

Ram Partap Jassi

 

1.33 %

Shashi Jassi

 

1.33 %

Kailash Chander

 

1.33 %

Surinder

 

1.33 %

 

 

 

Total

 

100.00 %

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Paints.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Oriental Bank of Commerce, S-44, Industrial Area, Jalandhar – 144 004, Punjab, India

Contact No.: 91-181-2292317

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

HDFC Loan

0.170

0.000

Tata loan ICICI Bank

0.113

0.380

Oriental Bank of Commerce (1387)

0.050

0.188

Short Term Borrowings

 

 

Oriental Bank of Commerce C/C 761

1.388

3.426

 

 

 

Total

1.721

3.994

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Vinod Basant and Company

Chartered Accountants

Address :

205, 2nd Floor, Down Town Plaza, Milap Chowk, Jalandhar – 144 001, Punjab, India

Tel. No.:

91-181-4615778

Mobile No.:

91-9814055526

E-mail :

vinodguptaca@rediffmail.com

PAN No.:

AEHPG1510N

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 10/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs. 10/- each

Rs.1.500 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

1.500

1.500

1.500

(b) Reserves & Surplus

10.406

7.501

5.429

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

0.000

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

11.906

9.001

6.929

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.081

2.997

3.289

(b) Deferred tax liabilities (Net)

0.013

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)

6.094

2.997

3.289

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1.388

3.426

3.544

(b) Trade payables

53.439

31.542

17.926

(c) Other current liabilities

5.656

2.844

1.204

(d) Short-term provisions

1.329

1.029

0.484

Total Current Liabilities (4)

61.812

38.841

23.158

 

 

 

 

TOTAL

79.812

50.839

33.376

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.172

3.862

3.208

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.240

0.205

0.155

Total Non-Current Assets

4.412

4.067

3.363

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

43.026

27.494

16.637

(c) Trade receivables

25.895

16.105

11.624

(d) Cash and cash equivalents

2.401

1.565

0.673

(e) Short-term loans and advances

2.300

1.067

0.529

(f) Other current assets

1.778

0.541

0.550

Total Current Assets

75.400

46.772

30.013

 

 

 

 

TOTAL

79.812

50.839

33.376

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

168.486

105.870

42.096

 

 

Other Income

0.037

0.001

0.000

 

 

TOTAL                                         (A)

168.523

105.871

42.096

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

131.380

80.195

31.272

 

 

Employee Benefits Expenses

6.012

2.933

1.490

 

 

Other Expenses

25.554

18.411

7.252

 

 

TOTAL                                         (B)

162.946

101.539

40.014

 

 

 

 

 

Less

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

5.577

4.332

2.082

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.619

0.596

0.201

 

 

 

 

 

 

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

4.958

3.736

1.881

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.737

0.655

0.516

 

 

 

 

 

 

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

4.221

3.081

1.365

 

 

 

 

 

Less

TAX                                                                  (H)

1.316

1.009

0.479

 

 

 

 

 

 

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

2.905

2.072

0.886

 

 

 

 

 

 

Earnings Per Share (Rs.)

19.37

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.72

1.96

2.10

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.51

2.91

3.24

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.30

6.08

4.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.35

0.34

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.63

0.71

0.99

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.20

1.30

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last 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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Deposits from Directors

2.509

0.774

Deposits from Relatives

3.239

1.655

 

 

 

Total

5.748

2.429

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10229004

11/06/2010

350,000.00

ORIENTAL BANK OF COMMERCE

INDUSTRIAL AREA, SSI BRANCH, JAANDHAR  - 144001, PUNJAB, INDIA

A90023789

2

10039406

09/02/2007

1,500,000.00

ORIENTAL BANK OF COMMERCE

SSI BRANCH, INDUSTRIAL AREA, JALANDHAR - 144008, PUNJAB
, INDIA

A11350659

3

90310401

27/08/2003

625,000.00

ORIENTAL BANK OF COMMERCE

SSI BRANCH, INDUSTRIAL AREA, JALANDHAR, PUNJAB, INDIA

-

4

90309317

12/08/2013 *

10,000,000.00

ORIENTAL BANK OF COMMERCE

S-44, INDUSTRIAL AREA, JALANDHAR - 144004, PUNJAB, INDIA

B86164456

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Building

·         Plant and machinery

·         Furniture and fixture

·         Computer

·         Office equipment

·         Laboratory equipment

·         Weighing machine

·         Telephone

·         Air conditioner

·         Fan

·         Tata 709

·         Cycle

 


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.62.41

UK Pound

1

Rs.102.54

Euro

1

Rs.85.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

44

 

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.