MIRA INFORM REPORT

 

 

Report No. :

336966

Report Date :

17.08.2015

 

IDENTIFICATION DETAILS

 

Name :

SAI CARTON MANUFACTURING COMPANY PRIVATE LIMITED

 

 

Registered Office :

14 P1, 3rd Phase, Koorgalli Industrial Area, Mysore – 570018, Karnataka

Tel. No.:

91-821-3293500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.10.1999

 

 

Com. Reg. No.:

08-025847

 

 

Capital Investment / Paid-up Capital :

Rs.5.100 Million

 

 

CIN No.:

[Company Identification No.]

U02102KA1999PTC025847

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRS15490G

 

 

PAN No.:

[Permanent Account No.]

AAGCS2349H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of corrugated boxes and ply wood / wooden pallets.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 84000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Sai Carton Manufacturing Company Private Limited was incorporated on 15th October, 1999 and it is having moderate track record.

 

The rating on company reflects by relatively small scale of operations, fluctuating profitability margin, moderate capital structure and moderate debt coverage indicators along with working capital intensive nature of operations.

 

The rating, however, drives strength from long established track record of operations coupled with experienced of its promoters.

 

Trade relations are fair. Business is active. Payment terms are reported slow but correct.

 

In view of moderate operational and financial base, the company can be considered for business dealing with some caution.

 

NOTE:

Management has failed to file its financial record with government department for the year ended 2014.

 

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

 

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 DENIED BY

 

Name :

Mr. Hosadurga Thippeswamy Krishna

Designation :

Managing Director

Contact No.:

91-9341088939

Date :

14.08.2015

 

 

LOCATIONS

 

Registered Office :

14 P1, 3rd Phase, Koorgalli Industrial Area, Mysore – 570018, Karnataka, India

Tel. No.:

91-821-3293500 / 2582217 / 2528112

Mobile No.:

91-9341088939 (Mr. Hosadurga Thippeswamy Krishna)

Fax No.:

91-821-2581112

E-Mail :

accounts@saicarton.com

Website :

www.saicarton.com

 

 

DIRECTORS

 

AS ON 27.09.2013

 

Name :

Mr. Hosadurga Thippeswamy Krishna

Designation :

Managing Director

Address :

723, E and F Block, Kuvempunagar, Mysore - 570023, Karnataka, India

Date of Birth/Age :

25.01.1969

Date of Appointment :

03.04.2002

DIN No.:

01565998

 

 

Name :

Mr. Bindingnavile Sampathiyengar Ramapriya

Designation :

Director

Address :

No. 16, 7th Block, SBM Colony, 2nd Stage, Srirampura,, Mysore - 570023, Karnataka, India

Date of Birth/Age :

12.02.1968

Date of Appointment :

02.02.2009

DIN No.:

02601414

 

 

MAJOR SHAREHOLDERS

 

AS ON 27.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Hosadurga Thippeswamy Krishna

35501

69.61

Bindingnavile Sampathiyengar Ramapriya

15501

30.39

 

 

 

Total

51002

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2013

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of corrugated boxes and ply wood / wooden pallets.

 

 

Products :

·         Corrugated Boxes

·         Ply Wood

·         Wooden Pallets

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

Information declined by the management

 

 

Bankers :

Banker Name :

Bank Of India

Branch :

Main Branch, 187/A, Sardar Patel Road, Mysore - 570001, 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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Million

31.03.2012

Rs. In Million

Long Term Borrowings

 

 

From banks

15.461

14.579

Less: Current Maturity of Long Term Debt

2.604

3.066

Total [A]

12.857

11.513

From Others

 

 

State Financial Corporation

14.371

20.671

Less: Current Maturity of Long Term Debt

6.600

4.800

Total [B]

7.771

15.871

 

 

 

TOTAL [A+B] {1}

20.628

27.384

Short Term Borrowings

 

 

Loans Repayable on Demand from Banks

 

 

Working Capital Loan From Bank of Maharashtra

33.007

38.666

 

 

 

TOTAL {2}

33.007

38.666

 

 

 

TOTAL {1+2}

53.635

66.050

 

 

Auditors :

 

Name :

Mohan and Sridhar

Chartered Accountants

Address :

#27, Sri Nilaya, 2nd Floor, 10th Cross, Margosa Road, Malleswaram, Bangalore – 560003, Karnataka, India

Tele Fax :

91-80-23440931 / 23315335

E-mail :

ms@msca.in

PAN No.:

AABFM1149F

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Concerns in which directors are partners :

  • Sri Sai Packaging Industries
  • Sri Sai Logistics
  • Sri Sai Pallets
  • Sri Sai Transports

 

 

Entity in which the director Mr. H T Krishna is a proprietor :

  • Sr Sai Packaging Products

 

 

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51002

Equity Shares

Rs.100/- each

Rs.5.100 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.100

5.100

5.100

(b) Reserves & Surplus

21.222

20.051

17.712

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.250

3.250

3.250

Total Shareholders’ Funds (1) + (2)

29.572

28.401

26.062

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

20.628

27.384

15.321

(b) Deferred tax liabilities (Net)

3.071

2.675

2.551

(c) Other long term liabilities

0.384

0.716

2.773

(d) long-term provisions

0.000

0.315

0.851

Total Non-current Liabilities (3)

24.083

31.090

21.496

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

33.007

38.666

6.278

(b) Trade payables

38.439

45.625

36.695

(c) Other current liabilities

17.757

14.744

8.524

(d) Short-term provisions

0.762

1.102

0.000

Total Current Liabilities (4)

89.965

100.137

51.497

 

 

 

 

TOTAL

143.620

159.628

99.055

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

55.211

52.649

27.520

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.328

(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

17.033

14.279

10.851

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

72.244

66.928

38.699

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.265

19.217

14.232

(c) Trade receivables

40.551

55.086

33.939

(d) Cash and cash equivalents

1.287

6.284

6.682

(e) Short-term loans and advances

9.273

12.113

5.503

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

71.376

92.700

60.356

 

 

 

 

TOTAL

143.620

159.628

99.055

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                              (A)

336.662

361.901

256.820

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                              (B)

335.429

348.335

248.823

 

 

 

 

 

 

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

 

13.566

7.997

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

5.621

1.777

 

 

 

 

 

 

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

 

7.945

6.220

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

5.605

4.872

 

 

 

 

 

 

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

1.233

2.340

1.348

 

 

 

 

 

Less

TAX                                                                  (H)

0.062

0.000

0.000

 

 

 

 

 

 

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

1.171

2.340

1.348

 

 

 

 

 

 

IMPORTS ON CIF VALUE - RAW MATERIALS

5.023

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

22.96

45.87

26.43

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2013

31.03.2012

31.03.2011

Current Maturities of Long term debt

9.204

7.867

0.742

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets)

(%)

0.86

1.47

1.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.08

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.12

2.60

0.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.79

0.93

1.17

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

5.100

5.100

5.100

Reserves & Surplus

17.712

20.051

21.222

Share Application money pending allotment

3.250

3.250

3.250

Net worth

26.062

28.401

29.572

 

 

 

 

long-term borrowings

15.321

27.384

20.628

Short term borrowings

6.278

38.666

33.007

Current Maturities of Long term debt

0.742

7.867

9.204

Total borrowings

22.341

73.917

62.839

Debt/Equity ratio

0.857

2.603

2.125

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

256.820

361.901

336.662

 

 

40.916

(6.974)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

256.820

361.901

336.662

Profit

1.348

2.340

1.171

 

0.52%

0.65%

0.35%

 

 

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

Yes

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

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10558102

23/10/2014

13,000,000.00

Karnataka State Financial Corporation

No. 13 & 13/1, 08th Cross, Kamakshi Hospital Road, Saraswathipuram, Mysore, Karnataka - 570009, India

C48354864

2

10469777

07/01/2014 *

10,000,000.00

Karnataka State Financial Corporation

# 13/1, 8th Cross, Kamakshi Hospital Road,

Saraswathipuram, Mysore, Karnataka - 570001, India

B94878337

3

10287368

24/04/2012 *

58,500,000.00

Bank of Maharashtra

Corporate Finance Branch, Koramangala, Bangalore,
Karnataka - 560034, India

B38979654

4

10293668

09/09/2014 *

4,771,000.00

Karnataka State Financial Corporation

No. 13 & 13/1, 08th Cross, Kamakshi Hospital Road, Saraswathipuram, Mysore, Karnataka - 570009, India

C48352058

 

*Date of modification Charges

 

FIXED ASSETS:

 

·         Building

·         Plant and Machinery

·         LAB Equipments

·         Electrical Installation

·         Furniture and Fittings

·         Office Equipment

·         Computer

·         Vehicles


 

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.64.92

UK Pound

1

Rs.101.44

Euro

1

Rs.72.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

4

--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

 

30

 

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.