MIRA INFORM REPORT

 

 

Report No. :

319213

Report Date :

27.04.2015

 

IDENTIFICATION DETAILS

 

Name :

POLYREC PROCESSORS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 278-279, Sector – 3, KFTZ, Gandhidham – 370230, Gujarat

 

 

Tel. No.:

91-2836-252830

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.05.1995

 

 

Com. Reg. No.:

04-025890

 

 

Capital Investment / Paid-up Capital :

Rs. 1.102 Million

 

 

CIN No.:

[Company Identification No.]

U37100GJ1995PTC025890

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTP02394A

 

 

PAN No.:

[Permanent Account No.]

AABCP2869C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of EDPE Plastics, Grannels, Agglo, Plastic Scrap, etc.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound. Profitability of the company is fair.

 

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

 

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 (GENERAL DETAILS)

 

Name :

Mr. Nemichand Sharma

Designation :

Director

Contact No.:

91-9426916178

Date :

25.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 278-279, Sector – 3, KFTZ, Gandhidham – 370230, Gujarat, India

Tel. No. :

91-2836-252830/ 26461161

Mobile No. :

91-9426916178 (Mr. Nemichand Sharma)

Fax No. :

Not Available

E-Mail :

mmshah_ca@hotmail.com 

Location :

Owned

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Arun Kumar Karnani

Designation :

Director

Address :

WZ 1110, Rani Baugh, New Delhi – 110034, India

Date of Birth/Age :

13.10.1986

Date of Appointment :

30.03.2009

DIN No. :

02569851

 

 

Name :

Mr. Rahul Goel

Designation :

Director

Address :

B-1/11, Miyawali Nagar, Paschim Nagar, New Delhi – 110063, India

Date of Birth/Age :

17.07.1986

Date of Appointment :

30.03.2009

DIN No. :

02586214

 

 

Name :

Mr. Nemichand Sharma

Designation :

Director

Address :

H No. B-770, NU-4, Sapnanagar, Gandhidham – 370201, Gujarat, India

Date of Birth/Age :

16.07.1962

Date of Appointment :

22.03.2010

DIN No. :

02601231

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U17119GJ1996PTC029212

FLAX APPARELS PRIVATE LIMITED

Director

14-08-2010

16-04-2009

17-11-2014

Active

NO

2

U37100GJ1995PTC025890

POLYREC PROCESSORS PRIVATE LIMITED

Director

22-03-2010

22-03-2010

-

Active

NO

3

U24130MH2005PTC150457

RUDRAKSH PLASTICS PRIVATE LIMITED

Additional director

25-05-2014

25-05-2014

-

Active

NO

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Arun Kumar Karnani

35010

31.77

Rahul Goel

35010

31.77

Nemichand Sharma

39980

36.28

Suresh Kumar Karnani HUF

100

0.09

Ramdarshan Goyal HUF

100

0.09

Total

110200

100.00

 

 

 

As on 29.09.2014

 

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 :

Manufacturing of EDPE Plastics, Grannels, Agglo, Plastic Scrap, etc.

 

 

Products :

·         EDPE Plastics

·         Grannels

·         Agglo

·         Plastic Scrap, etc

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

·         EDPE Plastics

·         Grannels

·         Agglo

·         Plastic Scrap

Countries :

·         Malaysia

·         Gulf Countries

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         Europe

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Depot International

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Wholesalers

 

Reference:

Badget International

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks: Not Divulged

 

·         City Bank

·         HDFC Bank Limited

·         Oriental Bank of Commerce

·         Yes Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

PNB Car Loan

0.277

0.620

Total

0.277

0.620

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mayor M. Shah and Associates

Chartered Accountants

Address :

504, Wallstreet-1, Near Gujarat College, Opposite Orient Club, Ellisbridge, Ahmedabad – 380006, Gujarat, India

Income-tax PAN of auditor or auditor's firm :

AGDPS3511M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

·         Blaze International

·         Vishal International

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150,000

Equity Shares

Rs.10/- each

Rs. 1.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110,200

Equity Shares

Rs.10/- each

Rs. 1.102 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

1.102

1.100

1.100

(b) Reserves & Surplus

9.987

7.373

3.892

(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)

11.089

8.473

4.992

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.550

8.333

8.396

(b) Deferred tax liabilities (Net)

0.092

0.066

0.115

(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)

10.642

8.399

8.511

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.958

6.249

0.000

(b) Trade payables

21.237

16.075

10.889

(c) Other current liabilities

2.404

2.046

5.523

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

30.599

24.370

16.412

 

 

 

 

TOTAL

52.330

41.242

29.915

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.499

3.407

3.904

(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

1.603

5.087

0.921

(e) Other Non-current assets

0.010

0.015

0.020

Total Non-Current Assets

13.112

8.509

4.845

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.808

7.400

10.147

(c) Trade receivables

30.080

16.107

7.622

(d) Cash and cash equivalents

3.908

7.948

6.501

(e) Short-term loans and advances

2.422

1.278

0.800

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

39.218

32.733

25.070

 

 

 

 

TOTAL

52.330

41.242

29.915

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

214.440

170.564

125.610

 

 

Other Income

0.710

0.085

 NA

 

 

TOTAL                                    

215.150

170.649

  NA

 

 

 

 

 

Less

EXPENSES

210.485

164.899

  NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION  

4.665

5.750

5.086

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.850

0.657

0.692

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

3.815

5.093

4.394

 

 

 

 

 

Less

TAX                                                                 

1.201

1.612

0.369

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

2.614

3.481

4.025

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.973

1.492

(2.533)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

7.587

4.973

1.492

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Sales on FOB Basis

169.553

160.469

121.244

 

TOTAL EARNINGS

169.553

160.469

121.244

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Material

177.581

122.661

99.235

 

 

Stock in Trade

18.161

9.133

0.000

 

TOTAL IMPORTS

195.742

131.794

99.235

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

23.74

31.64

36.59

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.22

2.04

3.20

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.29

12.35

14.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.60

0.88

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.58

1.72

1.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.34

1.53

 


 

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

1.100

1.100

1.102

Reserves & Surplus

3.892

7.373

9.987

Net worth

4.992

8.473

11.089

 

 

 

 

long-term borrowings

8.396

8.333

10.550

Short term borrowings

0.000

6.249

6.958

Total borrowings

8.396

14.582

17.508

Debt/Equity ratio

1.682

1.721

1.579

 

 

 

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

125.610

170.564

214.440

 

 

35.789

25.724

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

125.610

170.564

214.440

Profit

4.025

3.481

2.614

 

3.20%

2.04%

1.22%

 

 


 

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

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loan from Directors

 

 

Arun Kumar Karnani

7.711

5.151

Rahul Goel

1.022

1.022

 

 

 

Loan from Others

 

 

Hynoup Food and Oil Limited

1.540

1.540

 

 

 

SHORT TERM BORROWINGS

 

 

Loan from Relatives of Directors

 

 

Ram Darshan Goel HUF

4.182

0.000

Sureshkumar Karnani

2.776

6.249

Total

17.231

13.962

 

 

CHANGE OF ADDRESS

 

The registered office of the company has been shifted from 1st Floor, Maruti House, Near Popular House, Ashram Road, Ahmedabad – 380009, Gujarat, India to the present address w.e.f. 22.04.2009.

 

 

FIXED ASSETS

 

·         AC

·         Computer

·         Car

·         CCTV Camera

·         Electric Installation

·         Factory Building Shed

·         Fax Machine

·         Fire Extinguisher

·         Furniture and Fixtures

·         Mobile

·         Motor Cycle

·         Office Equipment

·         Plant and Machinery

·         Shed Construction

·         Weight and Bridge

 

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. 63.40

UK Pound

1

Rs. 95.42

Euro

1

Rs. 68.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.