MIRA INFORM REPORT

 

 

Report No. :

302133

Report Date :

07.01.2015

 

IDENTIFICATION DETAILS

 

Name :

E-CON PACAGING PRIVATE LIMITED (w.e.f. 12.03.2011)

 

 

Formerly Known As :

PREMIER HOLLOWARES PRIVATE LIMITED

 

 

Registered Office :

21/1, Rikhav Ground Floor Next To Uganda Petrol Pump Wadala West, Mumbai-400031, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.02.1997

 

 

Com. Reg. No.:

11-106121

 

 

Capital Investment / Paid-up Capital :

Rs.17.502 millions

 

 

CIN No.:

[Company Identification No.]

U28129MH1997PTC106121

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP16021F

 

 

PAN No.:

[Permanent Account No.]

AAACP6458N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of drums and Barrels

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 :

Ms. Sneha

Designation :

Admin Department

Contact No.:

91-22-24160002

Date :

06.01.2015

 

 

LOCATIONS

 

Registered Office :

21/1, Rikhav Ground Floor Next To Uganda Petrol Pump Wadala West, Mumbai-400031, Maharashtra, India 

Tel. No.:

91-22-3949300

Fax No.:

Not Available

E-Mail :

Accounts2@pgpl.com

Website :

http://www.e-con.co

 

 

Factory :

1080 Kharadpada, Naroli, Silvassa395235 India 

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ramesh Thacker

Designation :

Whole - time - Director

Address :

33/5, Sahstra Sadan, Sewri, Wadala Road No.14, Matunga, Mumbai-400019, Maharashtra, India

Date of Birth/Age :

25.12.1940

Date of Appointment :

24.02.1997

DIN No.:

00055147

PAN No.:

AACPT9882H

 

 

Name :

Mr. Dhiren Thacker

Designation :

Director

Address :

33, Sahstra Sadan, Sewri, Wadala Road, Matunga, Mumbai-400019, Maharashtra, India

Date of Birth/Age :

04.07.1944

Date of Appointment :

24.02.1997

DIN No.:

01265490

PAN No.:

AAAPT7871Q

 

 

Name :

Mr. Neil Thacker

Designation :

Director

Address :

514-B, Amar Kunj, R.P. Masani Road, Matunga, Mumbai, Maharashtra, India

Date of Birth/Age :

29.11.1970

Date of Appointment :

24.02.1997

DIN No.:

01265464

PAN No.:

AAAPT7872P

 

 

Name :

Mr. Hitesh Thacker

Designation :

Director

Address :

33/5, Sahstra Sadan, 2nd floor, Sewri, Wadala Road No.14, Matunga, Mumbai-400019, Maharashtra, India

Date of Birth/Age :

05.12.1974

Date of Appointment :

01.04.2006

DIN No.:

00055169

PAN No.:

AACPT9884B

 

 

KEY EXECUTIVES

 

Name :

Ms. Sneha

Designation :

Admin Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Dhiren Thacker

 

17325

Ramesh Thacker

 

17327

Neil Thacker

 

17323

Maniben Thacker

 

24500

Sushila Thacker

 

23101

Hitesh Thacker

 

17327

Meena Thacker

 

58107

H. Thackerand Company

 

5

Total

 

175015

 

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 drums and Barrels

 

 

Products :

Item Code No. (ITC Code)

Product Description

73101090

Steel Barrel and Drums

 

 

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 :

Reference :

Berger Paints, Mumbai, Maharashtra, India

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, Retailers and Manufacturer

 

Reference :

Apar Industries, Mumbai, Maharashtra, India

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 :

150 (Approximately)

 

 

Bankers :

  • Citi Bank, Trint House, 2nd Floor, G. Block, Plot No.C80, Bandra Kurla Complex, Bandra (East), Mumbai-400051, Maharashtra, India
  • Central Bank of India, Naigam Branch, New Hindmata Cutpiece Cloth Market, Ambedkar Road, Mumbai-400014, Maharashtra, India
  • HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai-400013, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

0.000

6.942

Short-term borrowings

 

 

Working capital loans from banks

0.000

47.246

Total

0.000

54.188

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Hinesh R. Doshi and Company

Chartered Accountant

Address :

102, first floor A wing, Rajgir Court 6 Kohinoor Road, Dadar (E), Mumabi-400014, Maharashtra, India 

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

AACHF3118C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises which are

owned, or have significant

influence of or are partners

with Key management

personnel and their relatives:

  • Premier Grinders and Packers Private Limited, India [U15495MH1968PTC014054]
  • Ramesh Trading Corporation

 

 

Other related parties:

  • H. Thacker and Company
  • PAM Services

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.100/- each

Rs.25.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

175015

Equity Shares

Rs.100/- each

Rs.17.502 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

17.502

17.502

17.502

(b) Reserves & Surplus

429.561

356.883

296.868

(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)

447.063

374.385

314.370

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

6.942

36.050

(b) Deferred tax liabilities (Net)

13.377

15.032

15.032

(c) Other long term liabilities

1.098

1.837

3.984

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

14.475

23.811

55.066

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

240.531

197.433

143.387

(b) Trade payables

142.894

146.001

328.490

(c) Other current liabilities

38.737

56.371

71.188

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

422.162

399.805

543.065

 

 

 

 

TOTAL

883.700

798.001

912.501

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

285.180

314.102

337.577

(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

10.435

13.596

19.898

(e) Other Non-current assets

0.427

1.257

5.827

Total Non-Current Assets

296.042

328.955

363.302

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

105.548

136.280

96.601

(c) Trade receivables

347.685

296.089

255.380

(d) Cash and cash equivalents

33.958

8.969

37.434

(e) Short-term loans and advances

19.802

22.879

40.878

(f) Other current assets

80.665

4.829

118.906

Total Current Assets

587.658

469.046

549.199

 

 

 

 

TOTAL

883.700

798.001

912.501

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

1431.917

1286.580

1157.135

 

Other Income

9.325

4.399

3.817

 

TOTAL

1441.242

1290.979

1160.952

 

 

 

 

 

Less

EXPENSES

1260.488

1118.499

1061.095

 

 

 

 

 

Less

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

180.754

172.480

99.857

 

 

 

 

 

Less

FINANCIAL EXPENSES

30.224

37.531

32.984

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

150.530

134.949

66.873

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

41.451

46.112

50.302

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

109.079

88.837

16.571

 

 

 

 

 

EXCEPTIONAL ITEM

0.000

0.000

1.762

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

109.079

88.837

18.333

 

 

 

 

 

Less

TAX

36.401

28.823

4.625

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

72.678

60.014

13.708

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

355.159

295.145

281.437

 

 

 

 

 

 

Balance Carried to the B/S

427.837

355.159

295.145

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

122.835

217.945

204.032

 

TOTAL IMPORTS

122.835

217.945

204.032

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

415.27

342.90

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

5.08

4.66

1.18

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

12.62

13.41

8.63

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.34

11.13

2.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.24

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.54

0.55

0.57

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.39

1.17

1.01

 

 

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

17.501

17.502

17.502

Reserves & Surplus

296.869

356.883

429.561

Net worth

314.370

374.385

447.063

 

 

 

 

long-term borrowings

36.050

6.942

0.000

Short term borrowings

143.387

197.433

240.531

Total borrowings

179.437

204.375

240.531

Debt/Equity ratio

0.571

0.546

0.538

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1157.135

1286.580

1431.917

 

 

11.187

11.296

 

 

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

1157.135

1286.580

1431.917

Profit

13.708

60.014

72.678

 

1.18%

4.66%

5.08%

 

 

 

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)

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Working capital loans from banks

85.522

0.000

Loans and advances from others

155.009

150.187

Total

240.531

150.187

 

CONTINGENT LIABILITIES:

 

(Rs. in millions)

PARTICULARS

31.03.2014

 

 

Guarantees/LC given by the Bank

112.3500

Contingent Liability on account of service tax credit denied by Excise department

0.192

Total

112.542

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments
  • Leasehold improvements

 


 

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.63.39

UK Pound

1

Rs.96.72

Euro

1

Rs.75.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

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

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.