MIRA INFORM REPORT

 

 

Report Date :

22.01.2014

 

IDENTIFICATION DETAILS

 

Name :

KAPOOR GLASS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

5, Navalka, 24, Abdul Gaffar Khan Road, Worli, Mumbai - 400018, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.05.2000

 

 

Com. Reg. No.:

11-126634

 

 

Capital Investment / Paid-up Capital :

Rs.19.370 Millions

 

 

CIN No.:

[Company Identification No.]

U26100MH2000PTC126634

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Pharmaceutical Glass. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (11)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appears huge accumulated losses which has eroded networth of the company.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealing on a safe and secured 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.

 

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 DECLINED

 

Management Non – Cooperative (91-22-228219804)

 

LOCATIONS

 

Registered Office :

5, Navalka, 24, Abdul Gaffar Khan Road, Worli, Mumbai-400018, Maharashtra 

Tel. No.:

91-22-28323475

Fax No.:

91-22-28379403

E-Mail :

sanjeev@kapoorglass.com

vijay@kapoorglass.com

kapoor@vsnl.com

Website :

http://www.kapoorglass.com

Location :

Owned

 

 

Corporate Office :

Kapoor House, A-37, Street No. 2, MIDC, Andheri (East), Mumbai-400093, Maharashtra, India

Tel No.:

91-22-28323475 / 28374651 / 228219804

Fax No.:

91-22-28379403

 

 

Factory :

Plot No. 212, J.C.I.E. Kamothe, Panvel, District Raigad-410209, Maharashtra, India

Tel No.:

91-22-32983024 / 27421992

Fax No.:

91-22-27421992

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Sanjeev Dharmender Kapoor

Designation :

Director

Address :

9 C, Land End, Malabar Hill, Dongersi Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

10.11.1957

Date of Appointment :

09.09.2000

Din No.:

01570617

 

 

Name :

Mrs. Savita Sanjeev Kapoor

Designation :

Director

Address :

9 C, Land End, Malabar Hill, Dongersi Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

31.07.1960

Date of Appointment :

01.10.2005

Din No.:

01314178

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

 

No. of Shares

Dharmender Kapoor

 

1304254

Sanjeev Dharmender Kapoor

 

449449

Anjana D. Kapoor

 

84226

Savita Sanjeev Kapoor

 

8330

Manjula S. Kapoor

 

9421

Divya S. Khanna

 

71921

Dinshi Ampoule Makers Private Limited, India

 

9421

Dhruv Kapoor Jointly With Anjana Kapoor

 

1

Kersi H. Bhatena Jointly With Anjana Kapoor

 

1

Sanjeev Dharmender Kapoor Jointly With Anjana Kapoor

 

1

Unit Kapoor Jointly With Anjana Kapoor

 

1

Rekha J. Jonsha Jointly With Anjana Kapoor

 

1

Insaco Jointly With Anjana Kapoor

 

1

Sanjay Khanna Jointly With Anjana Kapoor

 

1

Hina K Lathia Jointly With Anjana Kapoor

 

1

Ketan V Lathia Jointly With Anjana Kapoor

 

1

 

 

 

TOTAL

 

1937031

 

As on 28.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pharmaceutical Glass. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Central Bank of India, Andheri Branch, Vastu Darshan, B Wing, 1st Floor, Azad Road, Andheri (East), Mumbai-400069, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Term Loan

 

 

Term loan obtained from Central Bank of India secured against all immovable and movable properties of the company and personally guaranteed by the directors

1.010

2.523

Tata Capital Limited A/C Volkswagen [Secured against car]

0.053

0.349

Kotak Mahindra Prime Limited A/C Maruti Swift VDI [secured against car]

0.157

0.324

Short Term Borrowings

 

 

Cash Credit and OD Account

[Cash credit limit with Central Bank of India secured against the hypothecation of stocks and book debts of the company. The entire facilities are personally guaranteed by the directors and are collaterally secured by a charge on the block assets of the company]

7.018

7.119

Current Maturity of Long Term Debts

1.938

1.742

Total

10.176

12.057

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

S.M. Kapoor and Company

Chartered Accountants

Address :

Nanbhai Mansion, 3rd Floor, Sir P M Road, Fort, Mumbai-400001, Maharashtra, India

PAN No.:

AACFS4278E

 

 

Enterprises over which key Managerial personnel are able to exercise significant influence:

(As on 31.03.2012)

Dinshi Ampoule Makers Private Limited

 

 

CAPITAL STRUCTURE

 

As on 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1937031

Equity Shares

Rs.10/- each

Rs.19.370 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

19.370

19.370

19.370

(b) Reserves & Surplus

(72.855)

(73.512)

(74.568)

(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)

(53.485)

(54.142)

(55.198)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

84.608

89.362

87.485

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.391

0.391

0.391

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

84.999

89.753

87.876

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.956

8.861

5.658

(b) Trade payables

10.055

9.802

8.068

(c) Other current liabilities

2.921

3.404

3.458

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

21.932

22.067

17.184

 

 

 

 

TOTAL

53.446

57.678

49.862

 

 

 

 

      II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

17.225

18.412

17.906

(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

0.007

0.008

0.008

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.931

2.189

2.599

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

19.163

20.609

20.513

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.598

16.119

9.284

(c) Trade receivables

10.999

10.052

8.590

(d) Cash and cash equivalents

2.611

1.427

1.306

(e) Short-term loans and advances

7.075

9.471

10.169

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

34.283

37.069

29.349

 

 

 

 

TOTAL

53.446

57.678

49.862

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

42.938

26.696

32.521

 

 

Other Income

0.688

0.623

 

 

 

TOTAL                                     (A)

43.626

27.319

32.521

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

24.453

12.880

 

 

 

Change in inventories of finished goods stock in process and stock in trade

1.654

(3.688)

 

 

 

Employee Benefit Expenses

2.824

2.246

 

 

 

Other Expenses

10.248

10.321

 

 

 

TOTAL                                     (B)

39.179

21.759

31.517

 

 

 

 

(Including Financial and Deprecation Expenses) 

Less

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

4.447

5.560

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

2.602

3.286

 

 

 

 

 

 

 

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

1.845

2.274

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.187

1.220

 

 

 

 

 

 

 

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

0.658

1.054

1.004

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

0.658

1.054

1.004

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(73.515)

(74.569)

(75.573)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(72.857)

(73.515)

(74.569)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.34

0.54

0.52

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.51

3.86

3.09

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.53

3.95

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.23

1.83

2.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.01)

(0.02)

(0.02)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(1.75)

(1.81)

(1.69)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

1.68

1.71

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

Rs. In Millions

Particular

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

1.938

1.742

0.000

 

 

 

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

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 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

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 LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

From Directors

1.651

3.752

From Shareholders

81.079

81.257

From Others

0.658

1.157

Total

83.388

86.166

                    

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10358137

16/04/2013 *

25,000,000.00

CENTRAL BANK OF INDIA

NARIMAN POINT BRANCH, CHANDRAMUKHI, GROUND FLOOR, BARRISTER RAJANI PATEL ROAD, NARIMANPOINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B75018077

2

90149519

23/10/2012 *

20,500,000.00

CENTRAL BANK OF INDIA

ANDHERI E BRANCH, VASTU DARSHAN,"B" WING, IST FL, AZAD ROAD, ANDHERI EAST, MUMBAI, MAHARASHTRA - 400069, INDIA

B62334388

3

90148690

12/04/2004

9,500,000.00

CENTRAL BANK OF INDIA

ANDHERI EAST BRANCH, SHIVCHHAYA COMPOUND MUMBAI, MAHARASHTRA - 400069, INDIA

-

4

90147600

12/06/2002 *

5,000,000.00

CENTRAL BANK OF INDIA

ANDHERI EAST BRANCH, MUMBAI, MAHARASHTRA - 400093, INDIA

-

5

90143201

26/09/2003 *

12,000,000.00

CENTRAL BANK OF INDIA

ANDHERI EAST BRANCH, MUMBAI, MAHARASHTRA - 400069, INDIA

-

6

90147596

31/05/2001 *

16,274,261.00

CENTRAL BANK OF INDIA

ANDHERI EAST BRANCH, MUMBAI, MAHARASHTRA - 400069, INDIA

-

7

90146149

12/06/2002 *

16,274,261.00

CENTRAL BANK OF INDIA

ANDHERI EAST BRANCH, MUMBAI, MAHARASHTRA - 400093, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Leasehold Land

·         Factory Building

·         Plant and Machinery

·         Furnace

·         Packing Machine

·         Electrical Installation

·         Air Conditioner

·         Fire Extinguishers

·         Date Processing Equipments

·         Office Equipments

·         Water Tank

 


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 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.61.54

UK Pound

1

Rs.101.08

Euro

1

Rs.83.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

11

 

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.