MIRA INFORM REPORT

 

 

Report Date :

19.09.2014

 

IDENTIFICATION DETAILS

 

Name :

HAR-HAL PLASTIC ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

Radhaniwas, Tembhumi, District : Jalana – 431203, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.09.1992

 

 

Com. Reg. No.:

11-068763

 

 

Capital Investment / Paid-up Capital :

Rs.7.900 Millions

 

 

CIN No.:

[Company Identification No.]

U25209MH1992PTC068763

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of plastics, automotive parts, precision plastics, injection moldings and engineering products.

 

 

No. of Employees :

Information declined by the management.

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having moderate track.

 

Profit margin seems to be low during FY13.

 

However, trade relations seems to be fair. Business is active. Payment terms are reported as slow but correct.

 

In view of long standing presence, the company can be considered for business dealings 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.

 

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 DENIED BY

 

Name :

Mr. Sharma

Designation :

Accountant

Contact No.:

91-9665048098

Date :

18.09.2014

 

 

LOCATIONS

 

Registered Office :

Radhaniwas, Tembhumi, District : Jalana – 431203, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9665048098 (Mr. Sharma)

Fax No.:

Not Available

E-Mail :

arjoshiassociates@gmail.com

 

 

Factory :

MIDC Waluj, Aurangabad – 431133, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Nandkishor Ramjivan Kabra

Designation :

Director

Address :

At Post Tembhurni, Tq.

Jafrabad, Tembhurni, Jalna - 431208, Maharashtra, India

Date of Birth/Age :

19.02.1956

Date of Appointment :

28.09.1992

DIN No. :

00382420

 

 

Name :

Vijaya Kabra

Designation :

Director

Address :

Rm-284, Bajaj Nagar, Sadguru Niwas, Waluj, Aurangabad - 431136, Maharashtra, India

Date of Birth/Age :

31.08.1962

Date of Appointment :

28.09.1992

DIN No. :

01215942

 

 

Name :

Jugalkishor Ramjevanji Kabra

Designation :

Director

Address :

784, Ar. Em 5 Te 305 Bajajnagar, Bajajnagar, Wadgaon Kolhati, Aurangabad -431136, Maharashtra, India 

Date of Birth/Age :

23.12.1955

Date of Appointment :

01.11.2008

DIN No. :

02379924

 

 

KEY EXECUTIVES

 

Name :

Mr. Sharma

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2013

 

Shareholders details file are attached.

 

AS ON 31.03.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of plastics, automotive parts, precision plastics, injection moldings and engineering products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

·         State Bank of Hyderabad, Cantonment Branch, Aurangabad - 431002, Maharashtra, India

 

·         Small Industries Development Bank of India, Jeevan Suman Building 1st Floor, N-5, CIDCO, Aurangabad - 431003, Maharashtra, India

 

·         State Bank of Hyderabad, R.A.S.M.E.C.C.C. Zonal Office, Town Centre CIDCO, Aurangabad - 431003, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from bank

 

 

SIDBI Term Loans (Six A/cs)

11.153

10.174

SHORT TERM BORROWINGS

 

 

(From Banks- Secured)

Loans Repayable on Demand

 

 

SIDBI CASH CREDIT (IDBI)

10.573

10.947

SIDBI Bills Discounting

2.038

3.402

Total

23.764

24.523

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Kabra and Patni

Chartered Accountants

Address :

7, Centre Point Building, Opp. Dairy Stop, Kranti Chowk, Aurangabad – 431005, Maharashtra, India

Tel. No.:

91-240-2348375

Mobile No.:

91-9822888879

E-Mail :

kabramg@gmail.com

Website :

www.kabrapatni.co.in

PAN No.:

AAFFK7682K

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80,000

Equity Shares

Rs.100/- each

Rs. 8.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

79,000

Equity Shares

Rs.100/- each

Rs. 7.900 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

7.900

7.900

7.900

(b) Reserves & Surplus

3.367

2.447

1.886

(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)

11.267

10.347

9.786

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

17.095

13.606

9.020

(b) Deferred tax liabilities (Net)

0.109

0.225

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)

17.204

13.831

9.020

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.611

14.349

12.315

(b) Trade payables

18.231

15.713

15.174

(c) Other current liabilities

13.286

11.043

9.751

(d) Short-term provisions

1.589

1.446

0.596

Total Current Liabilities (4)

45.717

42.551

37.836

 

 

 

 

TOTAL

74.188

66.729

56.642

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.480

18.743

15.863

(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

0.313

0.268

0.264

Total Non-Current Assets

21.793

19.011

16.127

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

16.971

16.470

14.071

(c) Trade receivables

27.342

25.445

21.898

(d) Cash and cash equivalents

2.646

2.754

1.541

(e) Short-term loans and advances

4.786

2.385

2.358

(f) Other current assets

0.650

0.664

0.647

Total Current Assets

52.395

47.718

40.515

 

 

 

 

TOTAL

74.188

66.729

56.642

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Gross Income

131.220

117.418

91.527

 

Other Income

 NA

 NA

 NA

 

TOTAL

 NA

 NA

 NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL

 NA

 NA

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.372

1.355

1.052

 

 

 

 

 

 

TAX

0.452

0.225

0.208

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.920

0.561

0.844

 

 

 

 

 

 

Balance Carried to the B/S

0.920

0.561

0.844

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.64

7.10

 --

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

1.05

1.15

1.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.85

2.03

1.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.13

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.64

2.70

2.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.12

1.07

 

 

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

7.900

7.900

7.900

Reserves & Surplus

1.886

2.447

3.367

Net worth

9.786

10.347

11.267

 

 

 

 

long-term borrowings

9.020

13.606

17.095

Short term borrowings

12.315

14.349

12.611

Total borrowings

21.335

27.955

29.706

Debt/Equity ratio

2.180

2.702

2.637

 

 

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)

Gross Income

91.527

117.418

131.220

 

 

28.288

11.755

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Gross Income

91.527

117.418

131.220

Profit/(Loss) After Tax

0.844

0.561

0.920

 

0.92%

0.48%

0.70%

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM LOANS

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Current Maturities of Long Term Loans

7.254

3.807

2.866

 

 

 

 

Total

7.254

3.807

2.866

 

 

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

No

16]

Details of sister concerns

No

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

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10475291

24/01/2014

2,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SUMAN BUILDING 1ST FLOOR, N-5, CIDCO,, AURA 
NGABAD, MAHARASHTRA - 431003, INDIA

B95376935

2

10467604

09/12/2013

5,250,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SUMAN BUILDING 1ST FLOOR, N-5, CIDCO, AURA 
NGABAD, MAHARASHTRA - 431003, INDIA

B92529916

3

10463404

20/11/2013

5,250,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SUMAN BUILDING 1ST FLOOR, N-5, CIDCO, AURA 
NGABAD, MAHARASHTRA - 431003, INDIA

B90807231

4

10386530

16/11/2012

5,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SUMAN BUILDING 1ST FLOOR, N-5, AURANGABAD, 
MAHARASHTRA - 431003, INDIA

B62087044

5

80008217

13/10/2011 *

43,567,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SUMAN BUILDING 1ST FLOOR, N-5, CIDCO, AURA 
NGABAD, MAHARASHTRA - 431003, INDIA

B25736273

 

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Guaranteed by Directors

 

 

Other loans

4.278

0.169

Deferred Payment Liabilities

 

 

Sales Tax Deferral Loan

1.236

1.298

Loans From Other Related Parties

0.428

1.964

 

 

 

Total

5.942

3.431

 

FINANCIAL PERFORMANCE

 

The sales turnover of the company during the year under review has increased from Rs. 131.220 Millions to Rs. 117.418 Millions as compared to the sales turnover of the previous year. The profit after tax during the year is Rs. 0.920 Millions as compared to the same figure of previous year of Rs. 0.561 Millions.

 

FUTURE

 

The company hopes to achieve better results in the current year as their finished goods are well accepted in the market. We are also trying to tap new customer for achievement of targeted sales and services and are confident that we shall be able to retain our valuable customers with efficient customer oriented services.

 

 

FIXED ASSETS

 

·         Building

·         Plant & Machinery

·         Electrical Installation

·         Vehicles

·         Factory Equipments

·         Furniture and Fixtures

·         Dies and Moulds

·         Computers

 


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 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]         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.61.06

UK Pound

1

Rs.99.55

Euro

1

Rs.78.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--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

 

30

 

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.