MIRA INFORM REPORT

 

 

Report No. :

317192

Report Date :

14.04.2015

 

IDENTIFICATION DETAILS

 

Name :

RELIABLE INSUPACKS PRIVATE LIMITED (w.e.f. 01.11.2006)

 

 

Formerly Known As :

RELIABLE INSU-PACKS PRIVATE LIMITED

 

 

Registered Office :

201-A, IInd Floor, Vikas Complex, 37, Veer Savarkar Block, Shakarpur, Delhi – 110092

Tel No. :

91-11-42445274

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.07.1998

 

 

Com. Reg. No.:

55-094908

 

 

Capital Investment / Paid-up Capital :

Rs. 13.550 Million

 

 

CIN No.:

[Company Identification No.]

U74999DL1998PTC094908

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELR05058E

DELR09568G

DELR08467E

 

 

PAN No.:

[Permanent Account No.]

AABCR5918G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The subject engaged in the business of manufacturing of Expandable Polystyrene.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 110000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has reported decent profitability during the year 2013-2014.

 

Overall financial position seems to be sound.

 

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

 

The company can be considered 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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

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. Rajan

Designation :

Accountant

Contact No.:

91-9810307118

Date :

13.04.2015

 

 

LOCATIONS

 

Registered Office :

201-A, IInd Floor, Vikas Complex, 37, Veer Savarkar Block, Shakarpur, Delhi – 110092, India

Tel. No.:

91-11-42445274/22451081

Fax No.:

Not Available

E-Mail :

arc1986@gmail.com

mmroy@reliableinsupacks.com

 

 

Head Office/ Factory :

Greater Noida B-2/7, Site – B UPSIDC Industrial Area, Surajpur, Gautam Budh Nagar - 201306, Uttar Pradesh, India

Tel. No.:

91-120-6518438/2560043

Fax No.:

91-120-2560043

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Madan Mohan Roy

Designation :

Director

Address :

C-1-3, Kendriya Vihar II, Sector – 82, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

27.05.1961

Date of Appointment :

10.07.1998

DIN No. :

00104607

 

 

Name :

Mr. Sushil Kumar Roy

Designation :

Director

Address :

C-1-3, Kendriya Vihar II, Sector – 82, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

15.02.1932

Date of Appointment :

20.08.2003

DIN No. :

01233580

 

 

Name :

Mrs. Sudipta Roy

Designation :

Additional Director

Address :

C-1-3, Kendriya Vihar II, Sector – 82, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

06.10.1965

Date of Appointment :

16.07.2012

DIN No. :

02997814

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajan

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Roy Mohan Madan

 

613000

Chatterjee Ratanmala

 

60000

Roy Sudipta

 

425000

Roy Atashi

 

7000

Roy Kumar Sushil

 

250000

Total

 

1355000

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The subject engaged in the business of manufacturing of Expandable Polystyrene.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

  • Arora Rajesh and Company Private Limited
  • Bhagwati Industries
  • Bright Packaging
  • L. D. Power Transformers  Private Limited
  • New Pack Plastics Private Limited 
  • Noida Power Company Limited
  • Sai Products and Graphics Private Limited
  • Syn Water Technologies Private Limited
  • Narendra Petrochem Private Limited     

 

 

Customers :

  • Allana Investment and Trading Company Limited
  • Allanas Limited
  • Anand Insulation Private Limited
  • Fiberfill Insulation India private Limited
  • Himal Supply (India) Private Limited
  • Roffers Combine India Private Limited
  • Airvision India Private Limited  
  • Noble Industries
  • Samwon Persion Mould India Private Limited
  • Samsung India Electronics Private Limited 

 

 

No. of Employees :

100  (Approximately)

 

 

Bankers :

  • Oriental Bank of Commerce – Sector – 27, Noida – 201301, Uttar Pradesh, India
  • Bank of India, Surajpur Branch, Surajpur, Greator Noida - 201306, Uttar Pradesh, India
  • HDFC Bank
  • State bank of India, NEPZ Branch, Noida – 201301, Uttar Pradesh, India  

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Bank of India 0002

(Against Security of Plant and Machinery)

3.599

5.199

Bank of India  0007

(Against Security of Plant and Machinery)

0.000

0.322

Bank of India – Car Loan

(Against Security of Motor Car)

0.404

0.000

 

 

 

SHORT TERM BORROWING

 

 

Bank of India

(Against security of stock and book debts)

43.316

30.598

 

 

 

Total

47.319

36.119

 

 

 

Auditors :

 

Name :

Arora Rajesh and Company

Chartered Accountants

Address 1 :

C-78, Sector 63, Noida – 201301, Uttar Pradesh, India

Address 2 :

309, Shiva Tower G.T. Road, Ghaziabad

Tel No.:

91-120-2406848 / 2406849

E-Mail Id :

arc1986@gmail.com

PAN No.:

AAFFA3495A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises in which KMP/Relatives of KMP can exercise significant influence  :

Reliable Building Solutions

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,500,000

Equity Shares

Rs.10/- each

Rs. 25.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,355,500

Equity Shares

Rs.10/- each

Rs. 13.550 Million

 

 

 

 

 

 

After 30.09.2014

 

Authorised Capital : Rs. 25.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 15.112 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

13.550

12.500

9.795

(b) Reserves & Surplus

24.754

19.790

16.658

(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)

38.304

32.290

26.453

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.095

11.575

7.214

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

10.095

11.575

7.214

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

43.316

30.598

27.293

(b) Trade payables

36.701

25.803

22.144

(c) Other current liabilities

6.235

4.136

2.113

(d) Short-term provisions

1.315

0.924

0.847

Total Current Liabilities (4)

87.567

61.461

52.397

 

 

 

 

TOTAL

135.966

105.326

86.064

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

47.832

36.413

29.521

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

6.427

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

15.628

15.234

14.038

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

69.887

51.647

43.559

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

31.092

21.795

19.835

(c) Trade receivables

29.578

27.145

18.974

(d) Cash and cash equivalents

1.431

1.171

0.341

(e) Short-term loans and advances

3.901

3.440

3.156

(f) Other current assets

0.077

0.128

0.199

Total Current Assets

66.079

53.679

42.505

 

 

 

 

TOTAL

135.966

105.326

86.064

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

232.896

219.211

183.647

 

Other Income

0.862

0.091

0.186

 

TOTAL (A)

233.758

219.302

183.833

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

174.744

155.823

132.280

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

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

(4.529)

(1.690)

(1.841)

 

Employees benefits expense

11.632

11.417

10.025

 

Other expenses

35.148

40.069

30.950

 

TOTAL (B)

216.995

205.619

171.414

 

 

 

 

 

Less

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

16.763

13.683

12.419

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

7.570

5.163

4.396

 

 

 

 

 

 

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

9.193

8.520

8.023

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

5.015

4.464

4.557

 

 

 

 

 

 

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

4.178

4.056

3.466

 

 

 

 

 

Less

TAX (I)

1.314

0.924

0.847

 

 

 

 

 

 

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

2.864

3.132

2.619

 

 

 

 

 

 

CIF VALUE OF IMPORTS

0.297

0.000

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.11

#DIV/0!

#DIV/0!

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.23

1.43

1.43

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

7.20

6.24

6.76

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.23

3.85

4.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.13

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.39

1.31

1.30

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.75

0.87

0.81

 

 

 

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

9.795

12.500

13.550

Reserves & Surplus

16.658

19.790

24.754

Net worth

26.453

32.290

38.304

 

 

 

 

long-term borrowings

7.214

11.575

10.095

Short term borrowings

27.293

30.598

43.316

Total borrowings

34.507

42.173

53.411

Debt/Equity ratio

1.304

1.306

1.394

 

 

 

 

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

183.647

219.211

232.896

 

 

19.365

6.243

 

 

 

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

183.647

219.211

232.896

Profit

2.619

3.132

2.864

 

1.43%

1.43%

1.23%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

NOTE:

 

The Registered Office of the company has been shifted from 166, Aggarwal Chamber – III, 26, Veer Savarkar Block, Shakarpur, Delhi – 110092, India to the present address w.e.f 22.09.2008

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan From Banks and FI

 

 

Bajaj Finserv Limited

0.403

0.000

HDFC Bank Limited

1.689

0.000

Term Loan From Friends and Relatives

 

 

Prabir Sen

4.000

6.054

 

 

 

Total

6.092

6.054

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10278668

13/11/2014 *

84,532,000.00

Bank of India

SURAJPAR BRANCH, GREATER NOIDA, GAUTAM BUDH NAGAR, Uttar Pradesh - 201308, INDIA

C34952655

2

10277819

07/10/2014 *

84,532,000.00

Bank of India

SURAJPUR BRANCH, GREATER NOIDA, GAUTAM BUDH NAGAR, Uttar Pradesh - 201308, INDIA

C31396815

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Plant and Machinery
  • Electrical Fittings
  • Office Equipments
  • Commercial Vehicles
  • Dies
  • EDP Equipments
  • Shed and Building
  • Furniture and Fixtures

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.38

UK Pound

1

Rs.91.06

Euro

1

Rs.66.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

42

 

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.