MIRA INFORM REPORT

 

 

Report Date :

16.06.2014

 

IDENTIFICATION DETAILS

 

 

Name :

NEC PACKAGING LIMITED

 

 

Registered Office :

E-3, Phase II, Industrial Area, Mohali -160055, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.05.1995

 

 

Com. Reg. No.:

16-016532

 

 

Capital Investment / Paid-up Capital :

Rs.2.585 Millions

 

 

CIN No.:

[Company Identification No.]

U21029PB1995PLC016532

 

 

Legal Form :

 A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Premium Quality Packaging Items.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 80000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an establishing company having satisfactory track record.

 

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 – 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

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

 

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. Vivek Gupta

Designation :

Director

Contact No.:

91-9876313333

Date :

14.06.2014

 

 

LOCATIONS

 

Registered Office :

-3, Phase II, Industrial Area, Mohali -160055, Punjab, India

Tel. No.:

91-172-4655453

Mobile No.:

91-9876313333 ( Mr. Vivek)

Fax No.:

91-172-4655453

E-Mail :

md@necpackaging.com

Website :

http://www.necpackagingltd.com 

Area :

Owned

Location :

Industrial

 

 

Corporate Office :

Office 20, Sector-4, Chandigard-160001, India

 

 

DIRECTORS

 

AS ON 26.08.2013

 

Name :

Mr. Vivek Kumar Gupta

Designation :

Managing Director

Address :

H 20, Sector 4, Chandigarh – 160004, India

Date of Birth/Age :

20.02.1957

Date of Appointment :

30.05.1995

Din No.:

01373025

 

Name :

Mrs. Promila Gupta

Designation :

Director

Address :

H 20, Sector 4, Chandigarh – 160004, India

Date of Birth/Age :

11.03.1960

Date of Appointment :

01.04.2005

Din No.:

01675170

 

Name :

Mrs. Mehak Krishan Gupta

Designation :

Director

Address :

H 20, Sector 4, Chandigarh – 160004, India

Date of Birth/Age :

02.05.1983

Date of Appointment :

01.04.2005

Din No.:

01921753

 

Name :

Mr. Varun Kumar

Designation :

Director

Address :

20 Sector 4, Chandigarh – 160001, India

Date of Birth/Age :

14.08.1986

Date of Appointment :

12.01.2009

Din No.:

02497699

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 26.08.2013

 

Names of Shareholders

 

 

No. of Shares

Vivek Kumar

 

124020

Promila Kumar

 

87600

Varun Kumar

 

4500

Mehak Krishan

 

100

Vibha Gupta

 

100

Sanjiv Jain

 

100

Rajesh Jain

 

100

Super Agro Farms Private Limited, India

 

22000

Dr. Megha Kansal

 

20000

 

 

 

Total

 

258520

 

 

 

AS ON 26.08.2013

 

Category

Percentage

Bodies corporate

8.51

Directors or relatives of Directors

83.75

Other top fifty shareholders

7.74

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Premium Quality Packaging Items

 

 

Products :

·    Printed Corrugated Cartons / Rolls / Sleeves / Sheets

·    Printed Die Cut Cartons

·    Laminated Pouches and Bags

·    Printed / Unprinted Laminated Films

·    Printed Laminated Wrappers

·    Blister Foils and Bulk Drug Bags

·    Printed PVC Shrink Labels

·    Triple Laminated Bags Aluminium Foil Bags

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Cosmo Film Limited.

 

 

Customers :

Wholesalers ,Retailers and End Users

  • Asta Agro Private Limited.

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

  • State Bank of Patiala, SME Branch, S.C.O., 34-35, Phase VII, Industrial Area, Mohali-160055, Punjab, India
  • Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227, D, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Secured Loans

Facilities :

Particulars

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long term Borrowings:

 

 

Loan from Bank

2.439

0.556

 

 

 

Short term Borrowing:

 

 

Loan from Bank

12.519

12.633

Total

14.958

13.189

 

 

 

 

 

Auditors :

 

Name :

Kansal Singla and Associates

Chartered Accountants

Address :

S.C.O., 80-81, 4th Floor, Sector 17 C, Chandigarh – 160017, India

Tel. No.:

91-172-5078401 / 02

Fax No.:

91-172-5072903

Web Site :

www.cakansalsingla.com

Pan No.:

AAAFK9144R

 

 

CAPITAL STRUCTURE

 

AS ON 26.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350,000

Equity Shares

Rs.10/- each

Rs.3.500 Millions

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

258,520

Equity Shares

Rs.10/- each

Rs.2.585 Millions

 

 

 

 

 

 

 

 

 

AFTERE 26.08.2013

 

Names of Allotee

No. of Shares

Vivek Kumar

9140

Promila Gupta

3200

Varun Kumar

6500

Total

18840

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350,000

Equity Shares

Rs.10/- each

Rs.3.500 Millions

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

277,360

Equity Shares

Rs.10/- each

Rs.2.773Millions

 

 

 

 

 

 

 

 


 

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

2.585

2.568

2.240

(b) Reserves & Surplus

17.447

15.866

11.829

(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)

20.032

18.434

14.069

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

2.439

0.556

2.129

(b) Deferred tax liabilities (Net)

1.001

1.039

0.871

(c) Other long term liabilities

0.076

0.048

0.048

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

3.516

1.643

3.048

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.519

12.633

10.366

(b) Trade payables

5.060

6.166

9.025

(c) Other current liabilities

1.939

1.465

0.733

(d) Short-term provisions

1.160

1.104

0.324

Total Current Liabilities (4)

20.678

21.368

20.448

 

 

 

 

TOTAL

44.226

41.445

37.565

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

14.292

11.344

10.770

(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

0.568

0.671

0.385

Total Non-Current Assets

14.860

12.015

11.155

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

12.287

14.058

13.843

(c) Trade receivables

14.351

13.065

10.734

(d) Cash and cash equivalents

0.719

0.518

0.120

(e) Short-term loans and advances

1.072

1.016

1.648

(f) Other current assets

0.937

0.773

0.065

Total Current Assets

29.366

29.430

26.410

 

 

 

 

TOTAL

44.226

41.445

37.565

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

70.498

71.581

73.029

 

 

Other Income

0.524

0.391

0.047

 

 

TOTAL                                     (A)

71.022

71.972

73.076

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

52.530

57.154

56.263

 

 

Change in inventories of finish goods

1.595

(1.223)

0.823

 

 

Employee Benefits expenses

5.771

6.227

6.124

 

 

Other expenses

6.859

5.137

5.802

 

 

TOTAL                                     (B)

66.755

67.295

69.012

 

 

 

 

 

Less

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

4.267

4.677

4.064

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.546

2.320

1.670

 

 

 

 

 

 

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

2.721

2.357

2.394

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.010

0.766

0.628

 

 

 

 

 

 

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

1.711

1.588

1.557

 

 

 

 

 

Less

TAX                                                                  (H)

0.287

0.498

0.402

 

 

 

 

 

 

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

1.424

1.090

1.155

 

 

 

 

 

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.51

4.24

-

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.01

1.51

1.58

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.43

2.22

2.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.87

3.83

4.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.09

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.75

0.72

0.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.42

1.38

1.29

 

 

 

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

2.240

2.568

2.585

Reserves & Surplus

11.829

15.866

17.447

Net worth

14.069

18.434

20.032

 

 

 

 

long-term borrowings

2.129

0.556

2.439

Short term borrowings

10.366

12.633

12.519

Total borrowings

12.495

13.189

14.958

Debt/Equity ratio

0.888

0.715

0.747

 

 

 

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)

Sales

73.029

71.581

70.498

 

 

(1.983)

(1.513)

 

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

73.029

71.581

70.498

Profit

1.155

1.090

1.424

 

1.58%

1.52%

2.02%

 

 





 

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%

Yes

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10475568

28/01/2014

27,500,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, M 
UMBAI, Maharashtra - 400021, INDIA

B95486676

 

 

FIXED ASSETS :

 

·         Building

·         Air Conditioner

·         Cooker and fans

·         Crane and Lift

·         Dryer

·         Electric Installation

·         Furniture and Fixtures

·         Machinery

·         Office Equipment

·         Vehicles

 

 


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.59.47

UK Pound

1

Rs.99.70

Euro

1

Rs.81.55    

 

 

INFORMATION DETAILS

 

Information Gathered by :

PAL

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

JAG


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

 

DEMERIT POINTS

 

YES

--BANK CHARGES

YES/NO

NO

--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

 

46

 

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.