|
Report No. : |
315922 |
|
Report Date : |
07.04.2015 |
IDENTIFICATION DETAILS
|
Name : |
KLJ PLASTICIZERS LIMITED |
|
|
|
|
Registered
Office : |
'KLJ House', 63, Rama Marg, Najafgarh Road, New Delhi - 110015 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
18.07.2008 |
|
|
|
|
Com. Reg. No.: |
55-181088 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 510.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25200DL2008PLC181088 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELK06611D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAAFK4651K / AADCK4412E |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
The company is engaged in manufacturing and selling of plasticizers. |
|
|
|
|
No. of Employees
: |
300 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (53) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 6370000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a part of reputed “KLJ Group”. It is well established company having a fine track record. Financial position of the company seems to be decent. Trade relations are fair. Business is active. Payments terms are
regular and as per commitment. The company can be considered normal for business dealings 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 – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating: A |
|
Rating Explanation |
Have adequate degree of safety and carry low credit risk. |
|
Date |
03.02.2015 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating: A1 |
|
Rating Explanation |
Have very strong degree of safety and carry lowest credit risk. |
|
Date |
03.02.2015 |
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 (GENERAL Details)
|
Name : |
Mr. Jitendra Beqani |
|
Designation : |
Account Head |
|
Contact No.: |
91-11-25459707 |
|
Date : |
03.04.2015 |
LOCATIONS
|
Registered Office/ Head Office
: |
'KLJ House', 63, Rama Marg, Najafgarh Road, New Delhi -
110015,
India |
|
Tel. No.: |
91-11-25415823/ 25442790/ 25412105/ 25459706-07-08 / 41427427-29 / 8 |
|
Fax No.: |
91-11-25459709/ 25910215/ 25536264 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Office 1: |
76, Juhu Shopping Centre, 2nd Floor, Gulmohar Cross, 9th
Road, Juhu Scheme, Mumbai-400049, India |
|
Tel. No.: |
91-22-26244948-54 |
|
Fax No.: |
91.22-26244009 |
|
E-Mail : |
|
|
|
|
|
Branch Office 2: |
Shanti Niketan Building, Suite No-22, Ground Floor, 8, CAMAC Street,
Kolkata-700017, West Bengal, India |
|
Tel. No.: |
91-33-22823251 |
|
Fax No.: |
91-33-22823251 |
|
E-Mail : |
|
|
|
|
|
Branch Office 3: |
No. 11, 2nd Floor, |
|
Tel. No.: |
91-44-32000815 |
|
E-Mail : |
|
|
|
|
|
Sales Offices (Real Estate Divisions)
: |
102-107, Hotel Ashoka, 50B, Diplomatic Enclave, Chanakya Puri, New Delhi-110002,
|
|
Tel. No.: |
91-11-24122880-86 |
|
Fax No.: |
91-11-24122887 |
|
E-Mail : |
|
|
|
|
|
Factory 1 : |
Survey No. 98/1, Village Chile, Silvassa – 396230, Dadra and Nagar
Haveli, India |
|
Tel No.: |
91-260-6548914-6/ 6547878/ 2643098/ 2644235 |
|
Fax No.: |
91-260-2643098 |
|
|
|
|
Factory 2 : |
Survey No. 98/1/3, Village Silli, Silvassa-396 230, Dadra and |
|
|
|
|
Factory 3 : |
Survey No. 98/1/1, Village Silli, Silvassa-396 230, Dadra and Nagar Haveli, India |
|
|
|
|
Branch Office 4 : |
Unit No.403 and 404, Hubtown Solaris, N.S. Phadke Marg, Andheri (East), Mumbai - 400 069, Maharashtra, India |
DIRECTORS
AS ON 29.09.2014
|
Name : |
Mr. Kanhaiya Lal Jain
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
K-71, Kirti Nagar, New Delhi – 110 015, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.04.1946 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN NO.: |
00033519
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN NO.: |
AAFPJ3905N
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Pushp Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
6-B/9, Nea, Old Rajinder Nagar, New Delhi-110060, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.03.1975 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Din No.: |
00033289 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kamal Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
6-B/9, Nea, Old Rajinder Nagar, New Delhi-110060, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.04.1973 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.07.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00033355 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Sonali Jain |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
6-B/9, Nea, Old Rajinder Nagar, New Delhi-110060, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.07.1974 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.07.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02141712 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN NO.: |
ACBPJ6705C |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Prem Prakash Soni |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-3/108, Printer Society, Sector – 13, Rohini, Delhi – 110085,
India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.12.1943 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.09.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02658821 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Praveen Sharma |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
K-117, 1st Floor, Kirti Nagar, New Delhi-110015, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
13.09.1965 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.09.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00023289 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Jagdish Nanikram Shahani
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A-73, Varsha Building 4th Floor, Gulmohar Cross Raod, JVPD,
Ccheme, Vile Parle (West), Mumbai – 400 049, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
13.04.1947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01647209
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mrs. Radha Krishna Agarwala |
|
Designation : |
Company Secretary |
|
Address : |
359, Niligiri Apartments, Alaknanda, New Delhi-110019, |
|
Date of Birth/Age : |
15.06.1937 |
|
Date of Appointment : |
01.04.2009 |
|
PAN No.: |
AACPA6471D |
|
Name : |
Mr. Jitendra Beqani |
|
Designation : |
Account Head |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 29.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Pushp Jain |
|
14000000 |
|
Neetu Jain |
|
1400 |
|
Sushila Jain |
|
1400 |
|
Kamal Jain |
|
14000000 |
|
Sonali Jain |
|
6994400 |
|
Shashi Katyal |
|
1400 |
|
Kanak Mal Kothari |
|
1400 |
|
Kanhaiya Lal Jain |
|
16000000 |
|
|
|
|
|
Total |
|
51000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
99.97 |
|
Others |
0.03 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
The company is engaged in manufacturing and selling of plasticizers. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished goods |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash and Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS (AS ON 31.03.2012)
|
Particulars |
Installed
Capacity |
Actual
Production |
|
Plasticizers |
1,26,150 MT/PA |
92,309 MT |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Customers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
No. of Employees : |
3000 (Approximately) |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
Note : Long-term
Borrowings (a) Term Loan From Dena Bank 45000000 67500000 (b) Term Loan From S.B.I 72032598 110531004 Term Loan taken from Dena Bank Carries Interest @ Base Rate +1.3%. The loan is repayable in 24 monthly Installments of Rs 1.875 Million each along with Interest. The loan is secured by way of Equitable Mortgage of said property at Mumbai for which this loan has been taken. Term Loan taken from State Bank of India carries Interest @ Base Rate+3.10% p.a. The loan is repayable till September,2016. The loan is secured by First charge over the entire fixed assets of the company. Short-term borrowings Cash Credit from Banks (SBI and OBC) (Secured by charge over all kinds of Stocks & Book Debts and Personal Guarantee of Directors of the Company). |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Nahata Jain Golchha and Company Chartered Accountants |
|
Address : |
4378, Murari Lal street, 4-B, Ansari Road, Darya Ganj, New Delhi – 110002, India |
|
Tel. No.: |
91-11-64514061 |
|
Fax No.: |
91-11-23275314 |
|
Email : |
|
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEFN8137H |
|
|
|
|
Associates: |
|
CAPITAL STRUCTURE
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
51,000,000 |
Equity Shares |
Rs.10/- each |
Rs.510.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
51,000,000 |
Equity Shares |
Rs.10/- each |
Rs.510.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
510.000 |
510.000 |
510.000 |
|
(b) Reserves & Surplus |
1719.078 |
1420.564 |
1037.207 |
|
(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) |
2229.078 |
1930.564 |
1547.207 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
150.554 |
237.723 |
111.002 |
|
(b) Deferred tax liabilities (Net) |
15.211 |
12.481 |
1.724 |
|
(c) Other long term
liabilities |
22.820 |
23.698 |
14.152 |
|
(d) long-term
provisions |
11.749 |
10.092 |
6.151 |
|
Total Non-current
Liabilities (3) |
200.334 |
283.994 |
133.029 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
275.798 |
268.033 |
214.559 |
|
(b) Trade
payables |
2708.148 |
2519.170 |
2210.028 |
|
(c) Other
current liabilities |
87.073 |
61.124 |
156.854 |
|
(d) Short-term
provisions |
325.751 |
330.381 |
175.968 |
|
Total Current
Liabilities (4) |
3396.770 |
3178.708 |
2757.409 |
|
|
|
|
|
|
TOTAL |
5826.182 |
5393.266 |
4437.645 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
484.314 |
425.001 |
298.006 |
|
(ii)
Intangible Assets |
1.772 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
46.266 |
71.940 |
131.934 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
192.904 |
172.146 |
173.623 |
|
(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 |
0.000 |
0.969 |
0.347 |
|
Total Non-Current Assets |
725.256 |
670.056 |
603.910 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2094.492 |
2126.625 |
1792.17 |
|
(c) Trade
receivables |
1846.482 |
1527.508 |
1165.733 |
|
(d) Cash
and cash equivalents |
189.785 |
234.956 |
188.193 |
|
(e)
Short-term loans and advances |
970.167 |
834.121 |
687.639 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
5100.926 |
4723.210 |
3833.735 |
|
|
|
|
|
|
TOTAL |
5826.182 |
5393.266 |
4437.645 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
12647.287 |
11095.220 |
9023.341 |
|
|
|
Other Income |
86.273 |
80.303 |
124.346 |
|
|
|
TOTAL (A) |
12733.560 |
11175.523 |
9147.687 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
11650.153 |
10007.422 |
8289.352 |
|
|
|
Changes in inventories of finished goods, work-in-progress and stock-in-trade |
(203.771) |
(190.829) |
(37.273) |
|
|
|
Employee benefit expense |
128.826 |
113.259 |
90.617 |
|
|
|
Other expenses |
587.005 |
567.094 |
462.829 |
|
|
|
TOTAL (B) |
12162.213 |
10496.946 |
8805.525 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
571.347 |
678.577 |
342.162 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
68.868 |
78.493 |
48.530 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
502.479 |
600.084 |
293.632 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
43.187 |
34.351 |
17.726 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
459.292 |
565.733 |
275.906 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
160.778 |
182.376 |
90.900 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
298.514 |
383.357 |
185.006 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
1039.200 |
907.200 |
809.900 |
|
|
TOTAL EARNINGS |
1039.200 |
907.200 |
809.900 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
7402.800 |
5553.000 |
4273.600 |
|
|
TOTAL IMPORTS |
7402.800 |
5553.000 |
4273.600 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
5.85 |
7.52 |
3.63 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin |
(%) |
2.36 |
3.46 |
2.05 |
|
|
|
|
|
|
|
Operating Profit Margin |
(%) |
4.52 |
6.12 |
3.79 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.22 |
10.99 |
6.68 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.21 |
0.29 |
0.18 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.19 |
0.26 |
0.21 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.50 |
1.49 |
1.39 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
510.000 |
510.000 |
510.000 |
|
Reserves & Surplus |
1037.207 |
1420.564 |
1719.078 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
1547.207 |
1930.564 |
2229.078 |
|
|
|
|
|
|
long-term borrowings |
111.002 |
237.723 |
150.554 |
|
Short term borrowings |
214.559 |
268.033 |
275.798 |
|
Total borrowings |
325.561 |
505.756 |
426.352 |
|
Debt/Equity ratio |
0.210 |
0.262 |
0.191 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
9023.341 |
11095.220 |
12647.287 |
|
|
|
22.961 |
13.989 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
9023.341 |
11095.220 |
12647.287 |
|
Profit |
185.006 |
383.357 |
298.514 |
|
|
2.05% |
3.46% |
2.36% |

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 |
Yes |
|
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 |
Yes |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
HISTORY
Subject was incorporated on 18.07.2008 as a closely held public limited company and certificate of Commencement of Business was issued on 08.08.2008. The financial year 2013-14 is the Sixth year of operations of the Company. The company will now be governed by the Companies Act, 2013.
OPERATION
Subject is a flagship company of KLJ Group of Industries who is the largest manufacturer and market leader in Plasticizers in South Asia with two units at Village Silli, Silvassa (U.T. of D & NH) with an installed capacity of 1,80,000 tpa. The Company offers a complete range of Plasticizers and has potential to meet all types of requirements of both standard and customized grades. Plants capacity utilization is quite healthy.
The product range consists of Phthalate Plasticizers, Maleate Plasticizers, Specialty Plasticizers, etc.
The products manufactured by the company are used in industries such as wires and cables, leather cloth, vinyl flooring, medical equipment, non-toxic food containers, footwear, flexible PVC films, adhesives, automobile parts, belts, flexible pipes and tubings, paints and lubricants, inks and as chemical intermediate for other industries.
The Company is ISO certified Company for Quality Management System as per ISO 9001-2008 and for Environment Management System as per ISO 14001-2004.
EXPANSION / FUTURE
PLANS
To cater to the increasing demand of the products of the Company, the capacity expansion was undertaken and completed successfully. The total installed capacity of the plants is 1,80,000 tpa.
Expansion activity for enhancement of capacity of DEP/DMP in Unit-II was undertaken and completed during the year 2013-14.
CORPORATE INFORMATION
Subject is a public limited company, domiciled in India incorporated under the provisions of the Companies Act, 1956. The company is engaged in manufacturing and selling of plasticizers having 3 manufacturing units out of which two units are operational and one unit merged with Main Unit during the year. The company caters to both domestic and international markets.
UNSECURED LOAN
|
PARTICULARS |
31.03.2013 (Rs.
in Million) |
31.03.2013 (Rs.
in Million) |
|
Long-term
Borrowings |
|
|
|
Loans and advances from related parties |
33.521 |
59.692 |
|
Total |
33.521 |
59.692 |
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10377755 |
27/05/2014 * |
4,440,000,000.00 |
STATE BANK OF INDIA |
COMMERCIAL BRANCH ,
N-3 FIRST & SECOND FLOOR, SOU |
C06861413 |
|
2 |
10345960 |
12/03/2012 |
90,000,000.00 |
DENA BANK |
A-3, KIRTI NAGAR,
NAJAFGARH ROAD BRANCH, NEW DELH |
B36458107 |
|
3 |
10124691 |
12/03/2013 * |
150,000,000.00 |
STATE BANK OF INDIA |
COMMERCIAL BRANCH, N-3 , SOUTH EXTENSION PART -I, NEW DELHI, DELHI - 110048, INDIA |
B73653024 |
* Date of charge modification
CONTINGENT
LIABILITIES
|
PARTICULARS |
31.03.2014 (Rs. in million) |
31.03.2013 (Rs. in million) |
|
Company has given bank guarantee of |
2.324 |
2.606 |
|
Net Outstanding LC’s with Bank |
368.400 |
583.300 |
FIXED ASSETS
Tangible assets
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.62.59 |
|
|
1 |
Rs.92.46 |
|
Euro |
1 |
Rs.67.51 |
INFORMATION DETAILS
|
Information
Gathered by : |
DPA |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
53 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.