MIRA INFORM REPORT

 

 

Report No. :

318745

Report Date :

24.04.2015

 

IDENTIFICATION DETAILS

 

Name :

MICO PLAST INDUSTRIES PRIVATE LIMITED (w.e.f. 15.04.2005)

 

 

Formerly Known As :

MICO PLAST INDUSTRIES LIMITED

 

 

Registered Office :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu

Tel. No.:

91-44-25523925/ 25523965

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.06.1991

 

 

Com. Reg. No.:

18-021005

 

 

Capital Investment / Paid-up Capital :

Rs. 27.410 Million

 

 

CIN No.:

[Company Identification No.]

U52599TN1991PLC021005

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEM01303B

 

 

PAN No.:

[Permanent Account No.]

AAACM6176C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged business is manufacturing in Polybags HMHD Rolls.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

                                                                                                                                               

Maximum Credit Limit :

USD 240000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company possesses a below average financial profile marked by modest networth base and huge financial leverage as well as other liabilities, along with highly working capital intensive operations.

 

Management has witnessed an increase in its revenue, whereas has reported a loss from its modest scale of operations during FY14.

 

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

 

In view of the aforesaid, the company can be considered for business dealings with great caution.

 

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

CARE

Rating Explanation

Suspended ratings with immediate effect as the subject has not furnished the requisite information.

Date

February 13, 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

 

Name :

Ms. Uma Maheshwari

Designation :

Account Head

Contact No.:

91-9940100228

Date :

22.04.2015

 

 

LOCATIONS

 

Registered Office and Factory 1 :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu, India

Tel. No.:

91-44-25523925/ 25523965

Mobile No.:

91-9940100228 (Ms. Uma Maheshwari)

Fax No.:

91-44-25523307

E-Mail :

devchennai@sify.com

accounts@micoplastindustries.com

info@micoplastindustries.com 

Website :

http://www.micoplactindustries.com

Area :

24,000 Sq ft

Location :

Owned

 

 

Factory 2 :

No: 19, Chinnapuliyur Village, Satyavedu Road, Gummudipundy TK, Thiruvallur  - 601206, Tamilnadu, India

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Naresh Kumar Rangraj

Designation :

Director

Address :

22.01.1971

Date of Birth/Age :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu, India

Date of Appointment :

10.06.1994

PAN No.:

AAKPK1199A

DIN No.:

00157192

 

 

Name :

Mr. Suraj Kumari Agarchand

Designation :

Director

Address :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu, India

Date of Birth/Age :

20.10.1962

Date of Appointment :

25.06.1991

PAN No.:

AAKPK1198B

DIN No.:

00339258

 

 

Name :

Mrs. Sumithra Naresh

Designation :

Director

Address :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu, India

Date of Birth/Age :

19.08.1973

Date of Appointment :

25.06.1991

PAN No.:

AAWPS8622E

DIN No.:

00339337

 

 

Name :

Mr. Agarchand Rangraj

Designation :

Managing director

Address :

55,Vysarpadi Co-Operative Industrial Estate, Vysar padi, Chennai – 600039, Tamilnadu, India

Date of Birth/Age :

22.10.1962

Date of Appointment :

24.04.2007

DIN No.:

01272597

 

 

KEY EXECUTIVES

 

Name :

Ms. Uma Maheshwari

Designation :

Account Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

R Agar Chand

 

722265

R Suva Devi

 

70515

B Rangaraj

 

86265

R Naresh Kumar

 

761265

A Suraj Kumari

 

420015

M Saremal Jain

 

16515

S Jamku Devi

 

16515

N Sumithra

 

390000

A Sandhay

 

219600

Deekay Estate (Private) Limited, India

 

3000

Prabhav Industries

 

10000

Empower Industries India

 

10050

Khushi Industries Limited, India

 

10000

Avance Technologie limited, India

 

5000

Total

 

2741005

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

Percentage

Bodies corporate

1.39

Directors or relatives of Directors

98.61

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged business is manufacturing in Polybags HMHD Rolls.

 

 

Products :

Item Code No.

Product Description

55130000

Polybags HMHD Bags

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Sri Lanka
  • US
  • France

 

 

Imports :

 

Products :

Raw Material

Machinery

Countries :

  • Italy
  • Saudi Arabia
  • Singapore
  • Malaysia

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Kankariya Enter Private Limited – Chennai

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesalers, Retailers and Manufacturer

 

Reference :

Aachi Masala Group of Company - Chennai

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

  • Industrial Development Bank of India Limited, IDBI Towerwtc Complex, Cuffe Parade, Mumbai - 400005, Maharashtra, India
  • Bank of Baroda 28; Rajaji Salai, Chennai Main Branch, Chennai - 600001, Tamil Nadu, India

 

Bank Name

Corporation Bank

Branch

Mint Street Branch, Sowcarpet, Chennai - 600079, Tamilnadu, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

223.090

116.764

 

 

 

Total

223.090

116.764

 

Auditors :

 

Name :

B P Jain and Company

Chartered Accountants

Address :

2 Gee Minar, 23, College Road, Chennai – 600006, Tamilnadu, India

Tel No.

91-44-28273871/ 28224212

Fax:

91-44-28255596

Email:

devchennai02@gmail.com

PAN:

AADFB1001F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

  • Mico Poly Pack Pondicherry
  • Agarchand and Sons

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

8,000,000

Equity Shares

Rs.10/- each

Rs. 80.000 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2,741,005

Equity Shares

Rs.10/- each

Rs. 27.410 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

27.410

27.410

27.410

(b) Reserves & Surplus

56.613

58.322

53.268

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.277

1.278

1.279

Total Shareholders’ Funds (1) + (2)

85.300

87.010

81.957

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

223.090

116.764

54.591

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

119.839

51.454

45.169

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

342.929

168.218

99.760

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.982

3.447

5.017

(b) Trade payables

7.507

4.265

7.000

(c) Other current liabilities

0.394

3.014

1.568

(d) Short-term provisions

2.991

1.886

1.774

Total Current Liabilities (4)

21.874

12.612

15.359

 

 

 

 

TOTAL

450.103

267.840

197.076

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

201.323

72.970

45.772

(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)

5.501

0.038

0.288

(d)  Long-term Loan and Advances

16.320

54.195

33.416

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

223.144

127.203

79.476

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.010

0.010

0.010

(b) Inventories

78.661

47.045

36.409

(c) Trade receivables

125.941

85.657

67.009

(d) Cash and cash equivalents

5.701

3.359

9.688

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

16.646

4.566

4.484

Total Current Assets

226.959

140.637

117.600

 

 

 

 

TOTAL

450.103

267.840

197.076

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

470.650

387.110

339.556

 

 

Other Income

3.124

3.439

8.929

 

 

TOTAL                                     (A)

473.774

390.549

348.485

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

386.194

318.000

276.254

 

 

Employees benefits expense

25.664

23.639

16.269

 

 

Other expenses

36.784

25.265

28.342

 

 

TOTAL (B)

448.642

366.904

320.865

 

 

 

 

 

Less

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

25.132

23.645

27.620

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

18.758

10.092

10.844

 

 

 

 

 

 

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

6.374

13.553

16.776

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

13.547

6.078

5.627

 

 

 

 

 

 

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

(7.173)

7.475

11.149

 

 

 

 

 

Less

TAX (I)

(5.463)

2.421

0.401

 

 

 

 

 

 

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

(1.710)

5.054

10.748

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.62

1.84

3.92

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

538.800

 

 

 

 

 

 

Expected Sales (2015-2016): Rs. 700.000 Million

 

The above information has been parted by Mr. Uma Maheshwari (Account Head)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(0.36)

1.31

3.17

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.34

6.11

8.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.61)

2.79

5.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.08)

0.09

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.74

1.38

0.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

10.38

11.15

7.66

 

 

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

27.410

27.410

27.410

Reserves & Surplus

53.268

58.322

56.613

Share Application money pending allotment

1.279

1.278

1.277

Net worth

81.957

87.010

85.300

 

 

 

 

long-term borrowings

54.591

116.764

223.090

Short term borrowings

5.017

3.447

10.982

Total borrowings

59.608

120.211

234.072

Debt/Equity ratio

0.727

1.382

2.744

 

 

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

339.556

387.110

470.650

 

 

14.005

21.580

 

 

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

339.556

387.110

470.650

Profit /Loss

10.748

5.054

(1.710)

 

3.17%

1.31%

(0.36%)

 

 

 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

OPERATION:

 

The Company has recorded a loss of Rs. 1.710 Million during the current year as compared to the profit of Rs. 5.054 Million in the previous year. The performance of the company shall improve in the years to come.

 

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans and advances from related parties

10.982

3.447

 

 

 

Total

10.982

3.447

 

 

FIXED ASSETS:

 

  • Building
  • Office Building
  • Plant and Equipment
  • Furniture and Fixtures
  • Vehicles
  • Plant & Machinery
  • Air Compressor
  • Computer Software

 

 


 

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.63.19

UK Pound

1

Rs.94.94

Euro

1

Rs.67.66

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

MTN


 

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

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.