MIRA INFORM REPORT

 

 

Report No. :

336967

Report Date :

17.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ACCUPAK PRIVATE LIMITED

 

 

Registered Office :

270B, Bommasandra Industrialarea, Anekal Taluk, Bangalore – 562158, Karnataka

Tel. No.:

91-80-27834098

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.12.1984

 

 

Com. Reg. No.:

08-006570

 

 

Capital Investment / Paid-up Capital :

Rs.3.572 Million

 

 

CIN No.:

[Company Identification No.]

U21022KA1984PTC006570

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRA04747B

 

 

PAN No.:

[Permanent Account No.]

AAACP9888Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of corrugated Box and corrugated packing products.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 59000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Rating takes into consideration significant increase in sales turnover and profit in FY14.

 

However, rating constraints on account of slightly high gearing and less cash reported in the year under consideration.

 

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

 

The company can be considered for business dealings with 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2013.

 

INFORMATION PARTED BY

 

Name :

Mr. Venkat

Designation :

Accountant

Contact No.:

91-80-27834097

Date :

14.08.2015

 

 

LOCATIONS

 

Registered Office / Factory:

270B, Bommasandra Industrialarea, Anekal Taluk, Bangalore – 562158, Karnataka, India

Tel. No.:

91-80-27834098

Fax No.:

91-80-27834097

E-Mail :

Accupak@vsnl.com 

Website :

www.accupak.co

Location:

Owned

Locality:

Industrial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Noor Ahmed Jaffer

Designation :

Director

Address :

No. 3, I Cross, 8th Main, 4th Block, Koramangala, Bangalore -  560034, Karnataka, India

Date of Birth/Age :

12.11.1949

Date of Appointment :

13.12.1984

DIN No.:

00027646

 

 

Name :

Mr. Zaki Aziz Hajeebhoy

Designation :

Director

Address :

Gulmarg Building, Flat No.5, 1st Floor, Near Petit Hall, Nepeansea Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

06.07.1947

Date of Appointment :

13.12.1984

DIN No.:

00480679

 

 

KEY EXECUTIVES

 

Name :

Mr. Venkat

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Zaki Aziz Hajeebhoy

3472

9.72

Noor Ahmed Jaffer

10718

30.00

Mithoo Hajeebhoy

9031

25.28

Renuka Goel

12503

35.00

Total

35724

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of corrugated Box and corrugated packing products.

 

 

Products :

Corrugated Box and corrugated packing products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

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 :

Banker Name

Canara Bank

Branch Address

Vishwshwarapuram, Bangalore - 560004, Karnataka, 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

 

 

Loans and Advance from banks

Canara Bank – Open cash credit

(Secured by hypothecation of stock in trade and personally guaranteed by directors)

34.275

28.833

Canara Bank – Term Loan No. 2542

8.654

9.556

Canara Bank – Term Loan No 2559

4.095

0.000

Total

47.024

38.389

 

Auditors :

 

Name :

M.K Manohar and Company

Chartered Accountant

Address :

Flat No,004,Ground Floor,S.L.Garedens.No.8/3, Link Road, Seshadripuram, Bangalore – 560020, Karnataka, India

Tel. No.:

91-80-23344004

Mobile No.:

91-9845116215/9916116215

E-Mail :

mkmanoharandco@gmail.com

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

AARPK3269L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500

Redeemable Preference shares

Rs.100/- each

Rs. 0.150 Million

48500

Equity Shares

Rs.100/- each

Rs. 4.850 Million

 

 

 

 

 

Total

 

Rs. 5.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

35724

Equity Shares

Rs.100/- each

Rs. 3.572 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

3.572

3.572

3.572

(b) Reserves & Surplus

17.122

15.926

15.187

(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)

20.694

19.498

18.759

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

48.524

39.889

28.972

(b) Deferred tax liabilities (Net)

1.109

1.354

0.528

(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)

49.633

41.243

29.500

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

27.863

21.887

17.027

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.260

0.385

1.502

Total Current Liabilities (4)

28.123

22.272

18.529

 

 

 

 

TOTAL

98.450

83.013

66.788

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.181

26.890

10.193

(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

2.238

3.000

7.056

(e) Other Non-current assets

38.099

36.641

0.000

Total Non-Current Assets

81.518

66.531

17.249

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

16.852

16.325

12.656

(c) Trade receivables

0.000

0.000

36.882

(d) Cash and cash equivalents

0.080

0.157

0.001

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

16.932

16.482

49.539

 

 

 

 

TOTAL

98.450

83.013

66.788

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Net Sales

201.738

161.948

169.505

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

Cost of Production

167.332

132.852

138.677

 

Admin Cost

23.283

20.732

21.036

 

 

 

 

 

 

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

12.282

9.271

10.685

 

 

 

 

 

 

FINANCIAL EXPENSES

5.315

5.003

4.397

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

6.967

4.268

6.288

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

5.695

2.248

1.497

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.272

2.020

4.791

 

 

 

 

 

 

TAX

0.015

1.211

1.099

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.257

0.809

3.692

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

35.19

NA

NA

 

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

240.000

 

Expected Sales (2015-2016) : Rs.300.000 Million

 

The above information has been parted by Mr. Venkat

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.62

0.50

2.18

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.09

5.72

6.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.29

2.43

7.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.10

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.34

2.05

1.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.60

0.74

2.67

 

 

 


 

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

3.572

3.572

3.572

Reserves & Surplus

15.187

15.926

17.122

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

18.759

19.498

20.694

 

 

 

 

long-term borrowings

28.972

39.889

48.524

Short term borrowings

0.000

0.000

0.000

Total borrowings

28.972

39.889

48.524

Debt/Equity ratio

1.544

2.046

2.345

 

 

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)

Net Sales

169.505

161.948

201.738

 

 

(4.458)

24.570

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Net Sales

169.505

161.948

201.738

Profit

3.692

0.809

1.257

 

2.18%

0.50%

0.62%

 


 

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)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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 four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

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

 


 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan from shareholders

 

 

Methoo Z Hajeebhoy

0.750

0.750

Renuka A Goel

0.750

0.750

Total

1.500

1.500

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10130810

23/09/2011 *

42,000,000.00

CANARA BANK

DIAGONAL ROAD, VISWESHWARAPURAM, BANGALORE, KARNA
TAKA - 560004, INDIA

B25321001

2

90195521

23/05/2000

420,000.00

CANARA BANK

V.V.PURAM BRANCH, BANGALORE, KARNATAKA - 560004, I
NDIA

-

3

90195519

27/04/2000

1,000,000.00

CANARA BANK

V.V.PURAM BRANCH, BANGALORE, KARNATAKA - 560004, I
NDIA

-

4

90195492

11/07/2000 *

6,000,000.00

CANBANK FACTORS LIMITED

NO; 17 SESHADRI ROAD, BANGALORE, KARNATAKA - 56000
9, INDIA

-

5

90194139

03/02/1998

375,000.00

CANARA BANK

V.V.PURAM BRANCH, BANGALORE, KARNATAKA - 560004, I
NDIA

-

6

90194063

25/05/2000 *

2,000,000.00

CANARA BANK

V.V.PURAM BRANCH, BANGALORE, KARNATAKA, INDIA

-

7

90193762

17/11/1993

275,000.00

CITI BANK

766 1 ST FLOOR, S. TOWERS, MADRAS, TAMIL NADU - 6
00002, INDIA

-

8

90193473

07/07/1989

1,050,000.00

CANARA BANK

V.V. PURAM BRANCH, BANGALORE, KARNATAKA, INDIA

-

9

90190422

29/03/1989

162,000.00

KARNATAKA STATE FINANCIAL CO.

M.G. ROAD, BANGALORE, KARNATAKA, INDIA

-

10

90193444

02/03/1989

150,000.00

CANARA BANK

V.V.PURAM BRANCH, BANGALORE, KARNATAKA, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

 


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.65.12

UK Pound

1

Rs.101.62

Euro

1

Rs.72.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--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

NO

--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.