MIRA INFORM REPORT

 

 

Report Date :

30.10.2014

 

IDENTIFICATION DETAILS

 

Name :

RADHESHYAM PAPER MILLS PRIVATE LIMITED

 

 

Registered Office :

Survey No.12, Lilapar Road, Village Lilapar, Tal Morbi, Dist Rajkot – 363641, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.12.2004

 

 

Com. Reg. No.:

04-045072

 

 

Capital Investment / Paid-up Capital :

Rs. 9.964 Millions

 

 

CIN No.:

[Company Identification No.]

U21010GJ2004PTC045072

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Kraft Paper, Paper Hardboard Sheets

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s sound financial risk profile and fair profitability levels of the company.

 

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

 

The company can be considered for business dealings at usual trade terms and condition.

 

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Sunil

Contact No.:

91-9825343288

Date :

29.10.2014

 

 

LOCATIONS

 

Registered Office / Factory :

Survey No.12, Lilapar Road, Village Lilapar, Tal Morbi, Dist Rajkot – 363641, Gujarat, India

Tel. No.:

91-2822-221106 / 222905 / 221135

Mobile No.:

91-9825343288 (Mr. Sunil) / 9825421477 (Mr. Ashwin Patel)

Fax No.:

Not Available

E-Mail :

radhepaper1@gmail.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Laljibhai Ratilal Patel

Designation :

Director

Address :

Umiya Complex, Kayaji Plot 6, Morbi – 363641, Gujarat, India

Date of Birth/Age :

08.09.1948

Date of Appointment :

01.12.2004

DIN No.:

01125518

 

 

Name :

Mr. Ranchhodbhai Sunilkumar Patel

Designation :

Director

Address :

At. Ranakpar, Taluka Halvad, Ranakpar – 363330, Gujarat, India

Date of Birth/Age :

29.06.1983

Date of Appointment :

01.12.2004

DIN No.:

01424895

 

 

Name :

Mr. Chandulal Ashvinbhai Patel

Designation :

Director

Address :

Darbar Naka, District Surendranagar, Halvad – 363330, Gujrat, India

Date of Birth/Age :

15.09.1977

Date of Appointment :

01.12.2004

DIN No.:

00840013

 

KEY EXECUTIVES

 

Name :

H. S. Mehta And Associates

Designation :

31, Raj Tower, Satadhar Char Rasta, Sola Road, Ahmedabad – 380061, Gujarat, India

Tel No.:

91-79-27413573

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

 

 

 

Ratilal Laljibhai Adroja

 

54000

Sunilkumar Ranchhodbhai Patel

 

63000

Ashvinbhai Chandulal Pate!

 

137000

Chandulal Dayabhai Patel

 

73200

Laxmanbhai Bhanjibhai Patel

 

56800

Rashmiben Dharmendrabhai

 

150000

Govindbhai Meghjibhai

 

80000

Jitendrabai Chaudulul Patel

 

29000

Chetanbhai Ranehhodbhai

 

2500

Manila! Narayanbhai Patel

 

2500

Keshabhai Govindbhai Patel

 

25000

Sandipbhai Karsanbhai Patel

 

2500

Mineshbhai Dhanjibhai Patel

 

22500

KanjibhaiDhanjibhaiPatel

 

22500

Babubhai Meghjibhai Patel

 

25000

Karshanbhai Lajjibhai Patel

 

11800

Ranchhodbhai La!jibhai Patel

 

26900

Sukhdevbhai Laljibhai Patel

 

58200

Ansoyaben Ranchhodbhai Patel

 

29300

Ranjanbhai Suklidevbhai Patel

 

1900

Muktaben Karshanbhai Patel

 

31800

Vasudevbhai Harjibhai Patel

 

1700

Vajiben La!jibhai Patel

 

26500

Nanjibhai Devsibhai Patel

 

3600

Jivrajbhai Devsibhai Patel

 

24200

Parshottambhai Gandubhai

 

10000

Haribhai Virjibhai

 

25000

 

 

 

Total

 

996400

 

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 Kraft Paper, Paper Hardboard Sheets

 

 

Exports :

 

Products :

Finished Goods

Countries :

Gulf Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

  • USA
  • UK
  • Dubai

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Others

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • HDFC Bank, Morbi Main Branch, Gujarat, India
  • State Bank Of India, Morbi Branch, Gujarat, India
  • Kotak Mahindra Bank, Morbi Branch, Gujarat, India
  • ICICI Bank Limited, Landmark, Race Course Circle, Alkapuri, Vadodara – 390015, Gujarat, India
  • State Bank of Saurashtra, Main Branch, Morbi – 363641, Gujarat, India

 

 

Facilities :

 

Secured Loan

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

ICICI Bank Term Loan

9.693

0.000

HDFC Bank Limited Car Loan

0.029

0.356

HDFC Bank Limited Car Loan

0.141

0.292

SHORT TERM BORROWINGS:

 

 

WORKING CAPITAL FACILTIES

 

 

From banks

 

 

SBI  Branch

0.000

13.750

ICICI Bank Limited

19.942

0.000

Total

29.805

14.398

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.N. Sitapara and Associates

Chartered Accountant

Address :

Ram Chowk, Savsar Plot Main Road, Morbi – 363641, Gujarat, India

Tel. No.:

91-2822-223996

Mobile No.:

91-9825314320

PAN No.:

ATHPS0479F

 

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

996400

Equity Shares

Rs.10/- each

Rs. 9.964 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

9.964

9.964

9.964

(b) Reserves & Surplus

14.789

9.123

5.362

(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)

24.753

19.087

15.326

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

39.385

20.431

16.981

(b) Deferred tax liabilities (Net)

0.784

0.396

0.394

(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)

40.169

20.827

17.375

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

19.942

13.750

5.908

(b) Trade payables

62.226

70.526

49.140

(c) Other current liabilities

17.581

10.584

4.628

(d) Short-term provisions

2.100

1.700

0.900

Total Current Liabilities (4)

101.849

96.560

60.576

 

 

 

 

TOTAL

166.771

136.474

93.277

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

47.174

23.335

22.395

(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

5.240

8.037

3.535

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

52.414

31.372

25.930

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

35.973

37.682

15.788

(c) Trade receivables

61.841

56.457

46.025

(d) Cash and cash equivalents

7.386

5.973

2.343

(e) Short-term loans and advances

9.157

4.990

3.191

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

114.357

105.102

67.347

 

 

 

 

TOTAL

166.771

136.474

93.277

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

428.136

315.955

253.752

 

 

Other Income

0.665

0.313

0.212

 

 

TOTAL                                    

428.801

316.268

253.964

 

 

 

 

 

Less

EXPENSES

416.755

307.315

247.338

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

12.046

8.953

6.626

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

3.891

3.490

2.463

 

 

 

 

 

 

PROFIT BEFORE TAX

8.155

5.463

4.163

 

 

 

 

 

Less

TAX                                                                 

2.489

1.702

0.980

 

 

 

 

 

 

PROFIT AFTER TAX

5.666

3.761

3.183

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.69

3.77

3.19

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.32

1.19

1.25

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.90

1.73

1.64

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.89

4.00

4.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.29

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.40

1.79

1.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

1.09

1.11

 

 

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

9.964

9.964

9.964

Reserves & Surplus

5.362

9.123

14.789

Net worth

15.326

19.087

24.753

 

 

 

 

long-term borrowings

16.981

20.431

39.385

Short term borrowings

5.908

13.750

19.942

Total borrowings

22.889

34.181

59.327

Debt/Equity ratio

1.493

1.791

2.397

 

 

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

253.752

315.955

428.136

 

 

24.513

35.505

 

 

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

253.752

315.955

428.136

Profit

3.183

3.761

5.666

 

1.25%

1.19%

1.32%

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs.in Millions)

Particulars

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

ICICI Bank Term Loan

1.844

0.000

0.000

HDFC Bank Limited

0.327

0.293

0.000

HDFC Bank Limited

0.151

0.133

0.000

HDFC Bank Limited

2.532

2.295

0.000

Kotak Mahindra Bank

4.553

2.720

0.000

Total

9.407

5.441

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

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)

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

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

From director

7.470

7.210

From shareholders and relatives

22.052

12.573

Total

29.522

19.783

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10436239

27/05/2014 *

87,400,000.00

KOTAK MAHINDRA BANK LIMITED

27BKC, C 27, G BLOCK, BANDRA KURLA COMPLEX, BANDRA (E),, MUMBAI, MAHARASHTRA - 400051, INDIA

C05455639

 

FIXED ASSETS:

  • Factory Building
  • Plant and Machinery
  • Electric Installation
  • Computer
  • Office Building                                                                                                                                                                                         
  • Motor Car Accent

 

 


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 judgment 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.61.32

UK Pound

1

Rs.99.00

Euro

1

Rs.78.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JAY

 


 

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

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

YES

--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.