MIRA INFORM REPORT

 

 

Report Date :

17.05.2014

 

IDENTIFICATION DETAILS

 

Name :

HYUNDAI ENGINEERING PLASTICS INDIA PRIVATE LIMITED

 

 

Registered Office :

No. 137A, Vayalur Village, Thiruvallur-602105, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

24.01.2007

 

 

Com. Reg. No.:

18-62145

 

 

Capital Investment / Paid-up Capital :

Rs.176.676 Millions

 

 

CIN No.:

[Company Identification No.]

U29113TN2007PTC062145

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEH04059G

 

 

PAN No.:

[Permanent Account No.]

AABCH8073Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Polypropylene Compound used for automotive.

 

 

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 590000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track.

 

There seems accumulated loss recorded by the company during 2013.

 

However, trade relation are fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealing with some cautions.

 

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 DECLINED

 

MANAGEMENT NON – COOPERATIVE (91-44-27692253)

 

LOCATIONS

 

Registered Office :

No. 137A, Vayalur Village, Thiruvallur – 602105, Tamilnadu, India

Tel. No.:

91-44-27692253

Fax No.:

91-44-27692348

E-Mail :

abshsh01@hanmail.net

mrs.hep@rediffail.com

Website :

http://www.hyundai-ep.com

 

 

Head Office :

No. 29, Devadi Street, Mylapore, Chennai – 600004, Tamilnadu, India  

 

 

DIRECTORS

 

As on 29.11.2013

 

Name :

Mr. Kun Won Lee

Designation :

Director

Address :

Yeock Sam Dong Gae NA RI Apartment, 34-806, Kangnam GU, Seoul – 135795, Korea

Date of Birth/Age :

26.08.1945

Date of Appointment :

24.01.2007

DIN No.:

01821967

 

 

Name :

Mr. Han Sang Hoe 

Designation :

Director

Address :

G 402, Grayshott, 4 Bishop Garden Extnr. A Puram, Chennai – 600028, Tamilnadu, India

Date of Birth/Age :

10.12.1959

Date of Appointment :

24.01.2007

DIN No.:

01786819

 

 

Name :

Mr. Hu Chul Lee

Designation :

Alternate Director

Address :

T-4, Navim’s Rasenda Gardens, 146 Royapettah High Road, Chennai – 600014, Tamilnadu, India  

Date of Birth/Age :

06.04.1981

Date of Appointment :

28.12.2011

DIN No.:

05172342

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.11.2013

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Hyundai Engineering Plastics Company Limited, Korea

 

17667603

Sang Hoe Han

 

10

 

 

 

TOTAL

 

17667613

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.11.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.99

Directors or relatives of Directors

0.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of Polypropylene Compound used for automotive.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Shinhan Bank, No.8, Thirumalai Mudali Street, Walajapet-632513, Tamilnadu, India

 

 

Facilities :

--

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Bsrr and Company

Chartered Accountant

Address :

No.10, Mahatma Gandhi Road, Nungambakkam, Chennai-600034, Tamilnadu, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAKFB1884H

 

 

Fellow Subsidiary

company:

Guangdog Hyundai Sk Advanced Polymer Company Limited

 

 

Holding company:

Hyundai Engineering Plastics Company Limited, Korea

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

18000000

Equity Shares

Rs.10/- each

Rs.180.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17667613

Equity Shares

Rs.10/- each

Rs.176.676 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

176.676

176.676

176.676

(b) Reserves & Surplus

(29.679)

12.174

43.783

(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)

146.997

188.850

220.459

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

71.505

74.749

178.420

(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

2.118

1.284

0.729

Total Non-current Liabilities (3)

73.623

76.033

179.149

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

749.887

480.500

447.500

(b) Trade payables

415.611

435.515

272.945

(c) Other current liabilities

30.511

233.980

18.851

(d) Short-term provisions

0.182

0.182

0.000

Total Current Liabilities (4)

1196.191

1150.177

739.296

 

 

 

 

TOTAL

1416.811

1415.060

1138.904

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

336.145

328.128

279.966

(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

0.005

0.005

0.005

(c) Deferred tax assets (net)

0.000

1.017

6.377

(d)  Long-term Loan and Advances

42.605

32.279

19.458

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

378.755

361.429

305.806

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

261.008

287.263

213.316

(c) Trade receivables

583.116

635.432

474.296

(d) Cash and cash equivalents

55.023

18.090

19.967

(e) Short-term loans and advances

129.335

106.170

119.624

(f) Other current assets

9.574

6.676

5.895

Total Current Assets

1038.056

1053.631

833.098

 

 

 

 

TOTAL

1416.811

1415.060

1138.904

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Turnover

2856.885

2483.491

1733.267

 

Other Income

NA 

NA 

NA 

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

 

 

 

Employees benefits expense

 

 

 

 

Other expenses

 

 

 

 

TOTAL (B)

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(40.835)

(26.249)

72.802

 

 

 

 

 

Less

TAX (I)

1.017

5.359

24.731

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(41.852)

(31.608)

48.071

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(2.37) 

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

(2.88)

(1.86)

6.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.28

(0.14)

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.59

2.94

2.84

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.92

1.13

 

 

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

176.676

176.676

176.676

Reserves & Surplus

43.783

12.174

-29.679

Net worth

220.459

188.850

146.997

 

 

 

 

long-term borrowings

178.420

74.749

71.505

Short term borrowings

447.500

480.500

749.887

Total borrowings

625.920

555.249

821.392

Debt/Equity ratio

2.839

2.940

5.588

 

 

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)

Turnover

1733.267

2483.491

2856.885

 

 

43.284

15.035

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Turnover

1733.267

2483.491

2856.885

Profit

48.071

(31.608)

(41.852)

 

2.77%

(1.27%)

(1.46%)

 

 

 

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

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

OPERATIONS:

 

The company has been successfully manufacturing polypropylene compound used for automotive during the year. The company is keen in continuing the same with better advancements in the forthcoming years. Though the company has incurred losses of Rs.41.900 Millions during the year, the company is in the verge of expansion and is in the development process. The losses are incurred because of increased finance costs. The company will be in a colourful year during the next financial year.

 

OUTLOOK FOR THE FUTURE:

 

The company foresees a major demand for the polypropylene compound as there is an upward boom in the automotive industry. The company with the existing trend is expecting a marginal increase in the sale in the forthcoming year.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10455977

30/09/2013

50,000,000.00

SHINHAN BANK

NO.8, THIRUMALAI MUDALI STREET, WALAJAPET, TAMIL NADU - 632513, INDIA

B87926564

2

10336486

25/01/2012

45,000,000.00

SHINHAN BANK

NO.8, THIRUMALAI MUDALI STREET,, WALAJAPET, TAMIL
NADU - 632513, INDIA

B32525842

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

14.950

21.542

Foreign currency term loans from banks

56.555

53.206

Short-term borrowings

 

 

Rupee term loans from banks

704.887

435.500

Loans repayable on demand from banks

45.000

45.000

Total

821.392

555.248

 

FIXED ASSETS

 

Tangible assets

 

·         Land

·         Buildings

·         Plant and equipment

·         Vehicles

·         Computer equipments

·         Office equipment

 

 


 

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 records 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 records 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]         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.58.86

UK Pound

1

Rs.98.82

Euro

1

Rs.80.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

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

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--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.