MIRA INFORM REPORT

 

 

Report No. :

306239

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

RATHI POLY PLAST PRIVATE LIMITED

 

 

Registered Office :

A-205, Pinkcity Apartment, D-24, Akar Marg, Bani Park, Jaipur - 302016, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.07.2004

 

 

Com. Reg. No.:

019514

 

 

Capital Investment / Paid-up Capital :

Rs.1.100 Millions

 

 

CIN No.:

[Company Identification No.]

U25209RJ2004PTC019514

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of VC Pipe, Rigid PVC Pipes, Sprinkler pipe, HDPE Coils, MDPE Pipe, Silicon Coated Pipe etc.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 26100

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

External borrowing of the company seems to be huge during 2014.

 

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 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.

 

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

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 31-03-2014.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Alok Rathi

Designation :

Director

Contact No.:

919829011506

Date :

12.02.2015

 

 

LOCATIONS

 

Registered Office :

A-205, Pinkcity Apartment, D-24, Akar Marg, Bani Park, Jaipur - 302016, Rajasthan, India

Tel. No.:

91-141-2330899/2331327

Mobile No.:

91-9829011506 (Mr. Alok Rathi)

Fax No.:

91-141-2205893

E-Mail :

rppljaipur@gmail.com

VINODNAREDI@GMAIL.COM

Website :

http://www.rathipolyplast.com

 

 

Factory :

F-48,49,Kaladera Industrial Area Kaladera, Jaipur – 302003, Rajasthan, India

Tel. No.:

91-1423-265437

 

 

DIRECTORS

 

As on 28.07.2014

 

Name :

Satya Narayan Rathi

Designation :

Director

Address :

A-205, Pink City Apartmant, D24 Akar Marg, Bani Park, Jaipur, 302016, Rajasthan, India

Date of Birth/Age :

17.07.1949

Date of Appointment :

22.07.2004

DIN No.:

00394245

 

 

Name :

Alok Maheshwari

Designation :

Director

Address :

A-205, Pink City Apartmant, D24 Akar Marg, Bani Park, Jaipur, 302016, Rajasthan, India

Date of Birth/Age :

11.01.1976

Date of Appointment :

22.07.2004

DIN No.:

00394280

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.07.2014

 

Names of Shareholders

 

No. of Shares

Satya Narayan Rathi

 

42,250

Alok Rathi

 

21,750

Bhagwati Devi

 

14250

Manu Rathi

 

15500

Shweta

 

8750

Priyanka Rathi

 

2500

RIPL, India

 

5000

Total

 

110,000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.07.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of VC Pipe, Rigid PVC Pipes, Sprinkler pipe, HDPE Coils, MDPE Pipe, Silicon Coated Pipe etc.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

 

GENERAL INFORMATION

 

Suppliers :

  • N K Electricals
  • Jain Machinery
  • Windsar Machine Limited

 

 

Customers :

Wholesalers and Retailers

 

  • Adarsh Engineering Company
  • Bangar Engineering Company
  • Bharat General Store

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Bank Name

Axis Bank

Branch

Not Divulged

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 Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans from Bank

7.711

1.468

Other loans and Advances

Secured by land and building, plant and machinery

31.937

25.974

Total

39.648

27.442

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

S. Garg & Company

Chartered Accountants

Address :

B-6, Pink City Appartment, D-24, Akar Marg, Bani Park Jaipur – 302016, Rajasthan, India

Tel. No.:

91-141-2206268 / 2206112

Mobile No.:

91-9414046268

E-Mail :

sgargco@yahoo.com

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

AAMPA7317E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110,000

Equity Shares

Rs.10/- each

Rs.1.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110,000

Equity Shares

Rs.10/- each

Rs.1.100 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

1.100

1.100

1.100

(b) Reserves & Surplus

8.020

7.369

6.829

(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)

9.120

8.469

7.929

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

53.524

35.987

33.869

(b) Deferred tax liabilities (Net)

0.538

0.425

0.476

(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)

54.062

36.412

34.345

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

10.940

13.010

14.126

(c) Other current liabilities

0.806

3.253

0.787

(d) Short-term provisions

0.000

0.000

0.057

Total Current Liabilities (4)

11.746

16.263

14.970

 

 

 

 

TOTAL

74.928

61.144

57.244

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

27.465

17.010

16.988

(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

2.497

2.053

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

1.596

Total Non-Current Assets

29.962

19.063

18.584

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.559

23.357

19.146

(c) Trade receivables

20.956

17.432

19.158

(d) Cash and cash equivalents

0.693

0.841

0.167

(e) Short-term loans and advances

2.758

0.451

0.189

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

44.966

42.081

38.660

 

 

 

 

TOTAL

74.928

61.144

57.244

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

160.364

123.736

 NA

 

Other Income

0.226

0.223

 NA

 

TOTAL (A)

160.590

123.959

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

142.592

109.940

 

 

Employees benefits expense

3.437

3.178

 

 

Other expenses

4.875

3.095

 

 

TOTAL (B)

150.904

116.213

NA

 

 

 

 

 

Less

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

9.686

7.746

 

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

5.674

4.498

 

 

 

 

 

 

 

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

4.012

3.248

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.906

2.541

 

 

 

 

 

 

 

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

1.106

0.707

NA

 

 

 

 

 

Less

TAX (h)

0.456

0.167

NA

 

 

 

 

 

 

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

0.650

0.540

1.038

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.54

4.91

 --

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.41

0.44

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.04

6.26

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.53

1.20

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.08

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.87

4.25

4.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.83

2.59

2.58

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.100

1.100

1.100

Reserves & Surplus

6.829

7.369

8.020

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

7.929

8.469

9.120

 

 

 

 

long-term borrowings

33.869

35.987

53.524

Short term borrowings

0.000

0.000

0.000

Total borrowings

33.869

35.987

53.524

Debt/Equity ratio

4.272

4.249

5.869

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

123.736

160.364

 

 

29.602

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

123.736

160.364

Profit

 

0.540

0.650

 

 

0.44%

0.41%

 

 

 

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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

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

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans from Bank

10.649

0.842

From other parties

3.226

7.704

Total

13.875

8.546

 

 

NOTE :

 

The registered office of the company has been shifted from Road No.9, V.K.I. Area, Jaipur – 302017, Rajasthan, India to the present address w.e.f. 30.07.2008.

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10422433

13/03/2013

6,500,000.00

AXIS BANK LIMITED

MCMC, O-15 GREEN HOUSE ASHOK MARG, C-SHEME, JAIPU 
R, RAJASTHAN - 302001, INDIA

B73938151

2

10118109

13/08/2008 *

520,000.00

AXIS BANK LTD

O-15, GREEN HOUSE, ASHOK MARG, C-SCHEME, JAIPUR, 
RAJASTHAN - 302001, INDIA

A44746774

3

10118112

13/08/2008 *

630,000.00

AXIS BANK LTD

O-15, GREEN HOUSE, ASHOK MARG, C-SCHEME, JAIPUR, 
RAJASTHAN - 302001, INDIA

A44746964

4

10118117

13/08/2008 *

3,510,000.00

AXIS BANK LTD

O-15, GREEN HOUSE, ASHOK MARG, C-SCHEME, JAIPUR, 
RAJASTHAN - 302001, INDIA

A44747178

5

10118107

01/12/2010 *

36,950,000.00

AXIS BANK LIMITED

MCMC, O-15 GREEN HOUSE ASHOK MARG, C-SHEME, JAIPU 
R, RAJASTHAN - 302001, INDIA

B73938722

6

10118108

30/07/2008

3,000,000.00

AXIS BANK LIMITED

O-15, GREEN HOUSE, ASHOK MARG, C-SCHEME, JAIPUR, 
RAJASTHAN - 302001, INDIA

A43755941

 

* Date of charge modification


 

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.62.14

UK Pound

1

Rs.95.78

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SNT


 

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

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.