MIRA INFORM REPORT

 

 

Report Date :

09.07.2014

 

IDENTIFICATION DETAILS

 

Name :

SPRINGFEEL POLYURETHANE FOAMS PRIVATE LIMITED

 

 

Registered Office :

No.64, Velacherry Main Road, Sankaren Avenue, Velacherry, Chennai – 600042, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.12.1997

 

 

Com. Reg. No.:

18-039600

 

 

Capital Investment / Paid-up Capital :

Rs.30.400 Millions

 

 

CIN No.:

[Company Identification No.]

U25209TN1997PTC039600

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES05672C

 

 

PAN No.:

[Permanent Account No.]

AADCS0733N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Flexible Polyurethane Foam.

 

 

No. of Employees :

50 (Approximately)

 

 

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 402000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and loss that company has incurred from its operational activities during financial year 2013.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing 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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

 

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. Hariharan

Designation :

Finance Department

Contact No.:

91-44-27498005

Date :

08.07.2014

 

 

LOCATIONS

 

Registered Office :

No.64, Velacherry Main Road, Sankaren Avenue, Velacherry, Chennai – 600042, Tamilnadu, India

Tel. No.:

91-44-22447908/ 27498005

Fax No.:

91-44-22447908

E-Mail :

dilipkumar@springfeel.in

info@springfeel.in

Website :

http://www.springfeel.in

 

 

Administrative Office/ Factory :

51/2A, Kelambakkam - Vandalur Road, Pudupakkam Village, Chengalpattu Taluk, Kanchipuram District  – 603103, Tamilnadu, India  

Tel. No.:

91-44-27498005

 

 

DIRECTORS

 

As on: 16.09.2013

 

Name :

Mr. Dilip Kumar

Designation :

Director

Address :

Apartment No.801, Regalia, No.3,4,5 Sardar Patel Road, Chennai – 600113, Tamilnadu, India

Date of Birth/Age :

16.09.1971

Date of Appointment :

15.12.1997

DIN No.:

00492563

 

 

Name :

Mr. Sameer Malhotra 

Designation :

Director

Address :

Flat No.4-A, Kings Mead Apartments, No.14/3, South Mada Street, Srinagar Colony, Saidapet, Chennai – 600015, Tamilnadu, India 

Date of Birth/Age :

13.03.1972

Date of Appointment :

15.12.1997

DIN No.:

00492623

 

 

Name :

Mr. Venkatanarayana Yanepalli

Designation :

Director

Address :

B Block, Flat No.F2, Taj Palace, Flat No.113/3, New Market Street, Chennai – 600094, Tamilnadu, India

Date of Birth/Age :

20.06.1949

Date of Appointment :

07.04.2004

DIN No.:

00492666

 

 

KEY EXECUTIVES

 

Name :

Mr. Hariharan

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 16.09.2013

 

Names of Shareholders

 

No. of Shares

S. Dilip Kumar

 

420000

Pillayar Investments and Finance Private Limited, India

 

750000

P. R. Sundaravadivelu

 

344700

V. Manjula

 

200000

R. Niranjini

 

100000

S. Roop Kumar

 

220000

S. Vasanth Kumar

 

170000

D. Ranjini

 

30000

Sameer Malhotra

 

50000

Shashi Malhotra

 

40000

Kumaravel Packaging Private Limited, India

 

50000

R. Padmanaban

 

210000

Indira Ramachandran

 

30000

G. Kavitha

 

30000

Y. S. Chakravarthi

 

50000

Ravi Chilukuri

 

345300

 

 

 

Total

 

3040000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 16.09.2013

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

11.35

Bodies corporate

 

26.31

Directors or relatives of directors

 

51.82

Other top fifty shareholders

 

10.52

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Flexible Polyurethane Foam.

 

 

Products :

Products Description

Item Code No.

 

Polyurethane Foam

39211310

Mattresses

94042190

 

 

Imports :

 

Products :

Raw Materials

Countries :

Korea

 

PRODUCTION STATUS (As on: 31.03.2013)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Polyurethane Foam

MT

NA

3900

3080.852

Mattresses and Pillows

 

 

 

9611

 

 

GENERAL INFORMATION

 

Suppliers :

Manali Petro Chemical Limited

 

 

Customers :

Kerala State Rubber Co-Operative Limited

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

ING Vysya Bank Limited, 185, Anna Salai, Near TVS, Chennai – 600006, Tamilnadu, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

Term Loan from Banks

8.671

19.123

Short Term Borrowings

 

 

Cash Credit

83.086

84.137

Buyers Credit

56.098

44.468

 

 

 

Total

147.855

147.728

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

SRI and Company

Chartered Accountant

Address :

Flat F-2, Sindur Cascade, No.2, Krishna Street, Off North Usman Road, T Nagar, Chennai – 600017, Tamilnadu

PAN No.:

AAXFS6133K

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3500000

Equity Shares

Rs.10/- each

Rs.35.000 Millions

100000

Preference Shares                         

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Total

 

Rs.45.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3040000

Equity Shares

Rs.10/- each

Rs.30.400 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

30.400

30.400

30.400

(b) Reserves & Surplus

70.285

80.194

79.175

(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)

100.685

110.594

109.575

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

27.410

31.499

55.042

(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)

27.410

31.499

55.042

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

139.184

128.605

71.884

(b) Trade payables

61.874

44.549

29.534

(c) Other current liabilities

36.256

34.255

33.007

(d) Short-term provisions

3.477

15.056

19.838

Total Current Liabilities (4)

240.791

222.465

154.263

 

 

 

 

TOTAL

368.886

364.558

318.880

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

191.508

202.770

179.140

(ii) Intangible Assets

0.483

0.410

0.489

(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

5.194

17.311

15.242

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

197.185

220.491

194.871

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

54.000

49.482

34.060

(c) Trade receivables

96.390

69.835

57.323

(d) Cash and cash equivalents

10.541

11.611

19.090

(e) Short-term loans and advances

10.770

13.139

13.536

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

171.701

144.067

124.009

 

 

 

 

TOTAL

368.886

364.558

318.880

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL

691.581

620.044

574.921

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Other expenses

 

 

 

 

TOTAL

 

701.490

619.025

547.129

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(9.909)

1.019

27.792

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(9.909)

1.019

27.792

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

230.628

205.516

146.346

 

TOTAL IMPORTS

230.628

205.516

146.346

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(3.26)

0.33

9.14

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

730.000

 

 

 

 

 

Expected Sales (2012-2013): Rs.

 

The above information has been parted by Mr. Hariharan

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(1.43)

0.16

4.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.69)

0.28

8.72

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.10)

0.01

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.65

1.45

1.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.71

0.65

0.80

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

30.400

30.400

30.400

Reserves & Surplus

79.175

80.194

70.285

Net worth

109.575

110.594

100.685

 

 

 

 

long-term borrowings

55.042

31.499

27.410

Short term borrowings

71.884

128.605

139.184

Total borrowings

126.926

160.104

166.594

Debt/Equity ratio

1.158

1.448

1.655

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

574.921

620.044

691.581

 

 

7.849

11.537

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

574.921

620.044

691.581

Profit

27.792

1.019

(9.909)

 

4.83%

0.16%

(1.43%)

 

 

 

 

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 four 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

Yes

18]

Major customers

Yes

19]

Payments terms

No

20]

Export / Import details (if applicable)

Yes

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

 

 

Interest free sales tax loan

0.000

3.901

Long term maturities of finance obligation

3.239

0.475

From other

15.500

8.000

 

 

 

Total

18.739

12.376

 

 

FIXED ASSETS:

 

Tangible Assets

·         Land

·         Building

·         Plant and Machinery

·         Office Equipment

·         Furniture and Fixture

·         Vehicles

 

Intangible Assets

·         Software


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.59.80

UK Pound

1

Rs.102.42

Euro

1

Rs.81.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

-

--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

DEFAULTER

 

 

--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.