MIRA INFORM REPORT

 

 

Report No. :

336145

Report Date :

12.08.2015

 

IDENTIFICATION DETAILS

 

Name :

LUK PLASTCON LIMITED

 

 

Registered Office :

Plot No. C-54, Hingna Industrial Estate, Nagpur - 440028, Maharashtra

Tel. No.:

91-712-2728046/2728047

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.03.2005

 

 

Com. Reg. No.:

11-151713

 

 

Capital Investment / Paid-up Capital :

Rs.6.660 Million

 

 

CIN No.:

[Company Identification No.]

U25209MH2005PLC151713

 

 

IEC No.:

0306065070

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCL0612K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of master batch, plastic master batch, PVC master batch.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (11)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Company has incurred continuous losses from its operations, which has eroded the networth of the company. Liquidity is under pressure.

 

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

 

The company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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 31-03-2013.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Hemant Suchtak

Designation :

Operation Head

Contact No.:

91-8407990409

Date :

08.08.2015

 

 

LOCATIONS

 

Registered Office :

Plot No. C-54, Hingna Industrial Estate, Nagpur - 440028, Maharashtra, India

Tel. No.:

91-712-2728046/2728047

Mobile No.:

91-9370224505 (Mr. Rajesh)

Fax No.:

91-712.22728048

E-Mail :

hemant.suchaj@bajajngp.com

cs@bajajngp.com

Website :

http://www.bajajngp.com

Location :

Owned

Locality:

Industrial

 

 

Factory :

Plot No. G-99, MIDC, Behind Morarjee Textile Mills, Butibori Industrial Estate, Nagpur - 44122, Maharashtra, India

 

 

DIRECTORS

 

As on 30.08.2014

 

Name :

Mr. Rajendra Prasad Mohanka

Designation :

Director

Address :

701, Utkarsha Alankar, R. N. Tower Marg, Civil Lines, Nagpur - 440001, Maharashtra, India

Date of Birth/Age :

10.05.1948

Date of Appointment :

02.03.2005

DIN No.:

00235850

 

 

Name :

Mr. Rajesh Modi

Designation :

Director

Address :

Flat No. 202, Dhawalgiri, Himala Valley, Hindustan Colony, Nagpur - 440010, Maharashtra, India

Date of Birth/Age :

23.10.1963

Date of Appointment :

30.03.2013

DIN No.:

02061882

 

 

Name :

Mr. Varun Bajaj

Designation :

Director

Address :

"Saket" , 55 , Farmland, Ramdaspeth, Nagpur - 440010, Maharashtra, India

Date of Birth/Age :

14.12.1987

Date of Appointment :

30.03.2013

DIN No.:

05236269

 

KEY EXECUTIVES

 

 

Name :

Mr. Hemant Suchtak

Designation :

Operation Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.08.2014

 

Names of Shareholders

 

No. of Shares

Kumkum Bajaj

 

10000

Bina Bajaj

 

10000

Lav Bajaj

 

6000

Kush Bajaj

 

6000

Vedant Bajaj

 

10000

Rajendra Prasad Mohanka Bajaj

 

100

Manoj Dhoot Bajaj

 

100

Bajaj Export Private Limited, India

 

34800

Tashi India Limited, India

 

56000

Ridhi Vinimay Private Limited, India

 

35000

Sidhi Vinimay Private Limited, India

 

35000

Glycosic Merchants Private Limited, India

 

35000

Gayatridevi Bajaj

 

             56000

Bina bajaj

 

56000

Kumkum Bajaj

 

56000

Varun Bajaj

 

59800

Shakunta Bajaj

 

84000

Ashish Bajaj

 

28000

Kanika Bajaj

 

28000

Aishwarya Bajaj

 

28000

Sangeeta Bajaj

 

28000

Pooja Bajaj

 

1000

Aditi Bajaj

 

2000

Devika Bajaj

 

1000

Shriyadita Bajaj

 

200

Total

 

666000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.08.2014

 

Category

Percentage

Bodies corporate

29.40

Directors or relatives of Directors

31.21

Other top fifty shareholders

39.39

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of master batch, plastic master batch, PVC master batch.

 

 

Products :

  • Master batch
  • Plastic master batch
  • PVC master batch

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Ghana Country
  • Kenya

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Malaysia
  • Singapore

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

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 and Retailers

Reference :

Not Divulged

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 :

100 (Approximately)

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

204, Bhagyashree, Cement Road, Shankar Nagar Square (Branch), Nagpur,  Maharashtra, 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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Bank and Financial Institutions

0.000

4.012

 

 

 

Total

0.000

4.012

 

Auditors :

 

Name :

Krishna Murari Agrawal and Company

Chartered Accountants

Address :

Plot No. 10/2, IT Park, Behind Infotech Tower, Opposite VNIT Engineering College, Parsodi, Nagpur - 440022, Maharashtra, India

Tel. No.:

91-712-2222061/62

zFax No.:

91-712-2222063

E-Mail :

kmaanilsoni@gmail.com

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

AABFK4223G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

666000

Equity Shares

Rs.10/- each

Rs.  6.660 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

6.660

6.660

6.660

(b) Reserves & Surplus

(29.181)

(23.676)

(14.702)

(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)

(22.521)

(17.016)

(8.042)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

140.341

108.814

80.781

(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)

140.341

108.814

80.781

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

57.956

35.586

17.893

(c) Other current liabilities

5.992

4.198

2.236

(d) Short-term provisions

0.618

1.014

0.613

Total Current Liabilities (4)

64.566

40.798

20.742

 

 

 

 

TOTAL

182.386

132.596

93.481

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

57.681

25.648

24.044

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

17.618

14.372

8.326

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.005

0.005

0.005

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.310

1.745

2.259

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

77.614

41.770

34.634

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

31.562

31.858

12.022

(c) Trade receivables

53.559

45.261

33.862

(d) Cash and cash equivalents

3.199

5.825

4.278

(e) Short-term loans and advances

16.452

7.882

8.685

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

104.772

90.826

58.847

 

 

 

 

TOTAL

182.386

132.596

93.481

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

356.232

276.179

160.432

 

Other Income

1.911

2.697

1.111

 

TOTAL

358.143

278.876

161.543

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

241.694

201.670

117.101

 

Manufacturing Expanses

59.919

54.319

7.371

 

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

3.727

(10.969)

(0.535)

 

Employees benefits expense

19.809

15.609

11.436

 

Other expenses

10.061

11.341

22.514

 

TOTAL

335.210

271.970

157.887

 

 

 

 

 

Less

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

22.933

6.906

3.656

 

 

 

 

 

Less

FINANCIAL EXPENSES

16.048

12.810

9.141

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

6.885

(5.904)

(5.485)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

12.390

3.070

3.148

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(5.505)

(8.974)

(8.633)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(5.505)

(8.974)

(8.633)

 

 

 

 

 

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 (8.27)

 (13.48)

 (12.96)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

N.A

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

Net cash flow from operating activity

N.A

N.A

N.A

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(1.55)

(3.25)

(5.38)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.44

2.50

2.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.34)

(7.59)

(10.14)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.53

1.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(6.23)

(6.39)

(10.04)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.62

2.23

2.84

 

 

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

6.660

6.660

6.660

Reserves & Surplus

(14.702)

(23.676)

(29.181)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

(8.042)

(17.016)

(22.521)

 

 

 

 

long-term borrowings

80.781

108.814

140.341

Short term borrowings

0.000

0.000

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

80.781

108.814

140.341

Debt/Equity ratio

(10.045)

(6.395)

(6.232)

 

 

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

160.432

276.179

356.232

 

 

72.147

28.986

 

 

 

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

160.432

276.179

356.232

Profit

(8.633)

(8.974)

(5.505)

 

(5.38)%

(3.25)%

(1.55)%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

PERFORMANCE

 

The company has achieved a turnover of Rs. 358.143 Million as compared to Rs. 278.875 Million during the previous year. The company has incurred loss after tax of Rs. 5.505 Million against the loss after tax of Rs. 8.974 in the previous year.

 

The Company has acquired the Machinery Known as ‘Excluder Plant’ which will use by the company for the manufacturing and processing of master batches. The directors are very much sure that the aforesaid new machine will increase the level of production of master batches tremendously and this will definitely increases the sales performance of the company in this current financial year and therefore, the directors are hopeful of better financial results in this current financial year.

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

From Bank and Financial Institutions

140.341

104.802

From Others

-

-

Total

140.341

104.802

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

FIXED ASSETS

  • Land
  • Building
  • Computer
  • Furniture and Fixture
  • Plant and Machinery
  • Office Equipment
  • Electrical Installation
  • Vehicle

 


 

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.64.17

UK Pound

1

Rs.99.85

Euro

1

Rs.70.36

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

11

 

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.