MIRA INFORM REPORT

 

 

Report No. :

302297

Report Date :

10.01.2015

 

IDENTIFICATION DETAILS

 

Name :

ASIA BULK SACKS PRIVATE LIMITED (w.e.f. 06.12.2012)

 

 

Formerly Known As :

ASIA WOVEN SACKS PRIVATE LIMITED

 

 

Registered Office :

344/1/3 Kalyanpura Road, Nahi Kadi, Mehsana-382715, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.10.1984

 

 

Com. Reg. No.:

04-007314

 

 

Capital Investment / Paid-up Capital :

Rs. 115.000 Millions

 

 

CIN No.:

[Company Identification No.]

U99999GJ1984PTC007314

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCA4844D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing of deferent varieties of PP Woven Sacks and FIBC which find utility as industrial packing materials suited for Fertilisers, Tarpaulins, Cement, Sugar, Plastic Polymers, Foodgrains, Chemicals, Salt etc.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 510000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by thin profit margin and increased in the borrowings of the company during 2014.

 

However, trade relations are reported as 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 – 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

ICRA

Rating

Term Loan = B+

Rating Explanation

High credit risk of default

Date

February 2014

 

Rating Agency Name

ICRA

Rating

Cash Credit = A4

Rating Explanation

Minimal degree of safety. It carry high credit risk

Date

February 2014

 

 

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.

 

 

LOCATIONS

 

Registered Office :

344/1/3 Kalyanpura Road, Nahi Kadi, Mehsana-382715, Gujara, India

Tel. No.:

91-2764-242160 / 264454

Fax No.:

91-2764-242533

E-Mail :

asiakadi@gmail.com

 

 

Factory :

214,  Irana Road,  Kadi-Chhatral Highway, Budasan-382715 District –Mehsana, Gujarat, India

Tel. No.:

91-276-4277815

Fax No.:

91-276-4277812

E-Mail :

info@asiabulksacks.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ajit Jaysinh Chaudhari

Designation :

Managing Director

Address :

A-23, Vishal Apartments, Jodhpur Tektra, Satellite Road, Ahmedabad-380015, Gujarat, India

Date of Birth/Age :

25.08.1962

Date of Appointment :

01.05.2002

DIN No.:

00032155

PAN No.:

ABLPC9261B

 

 

Name :

Mr. Chhatrasinh Jaysing Chaudhari

Designation :

Director

Address :

1, Jai Kisan Housing Society, Paladi, Visnagar-384315, Gujarat, India

Date of Birth/Age :

29.08.1959

Date of Appointment :

31.03.2003

DIN No.:

01253599

PAN No.:

AAVPC1397B

 

 

Name :

Mr. Anil Janardhan Bhake

Designation :

Director

Address :

31, Joshi Wadi, Gopal Nagar, Nagpur-440022, Maharashtra, India

Date of Birth/Age :

14.11.1962

Date of Appointment :

01.03.2014

DIN No.:

06839892

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

68.85

Directors or relatives of Directors

17.35

Other top fifty shareholders

13.80

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing of deferent varieties of PP Woven Sacks and FIBC which find utility as industrial packing materials suited for Fertilisers, Tarpaulins, Cement, Sugar, Plastic Polymers, Foodgrains, Chemicals, Salt etc.

 

 

Products :

  • Deferent Varieties Of PP Woven Sacks
  • FIBC
  • Industrial Packing Materials Suited For Fertilisers
  • Tarpaulins
  • Cement
  • Sugar
  • Plastic Polymers
  • Foodgrains
  • Chemicals
  • Salt

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank O\of India, Laghu Udyog Branch Premises, Opposite Gandhigram Railway Station, Ahmedabad - 380009, Gujarat, India

 

 

Facilities :

SECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWINGS

 

 

Rupee term loan from banks

126.038

105.745

 

 

 

SHORT TERM BORROWINGS

 

 

Working Capital Loan from banks

150.152

93.288

Total

276.190

199.033

 

Banking Relations :

---

 

 

Auditors :

 

Name :

R. S. Patel and Company

Chartered Accountants

Address :

801, Popularhouse, Near Income Taxcircle, Ashram Road, Ahmedabad -380009, Gujarat, India

PAN No.:

AABFR9088A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

A. R. Tradelink Private Limited

(CIN No. : U51109GJ2007PTC051423)

 

 

Associates :

A. R. Polysacks Private Limited

(CIN NO. : U25202GJ2006PTC049332)

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1150000

Equity Shares

Rs.100/- each

Rs. 115.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1150000

Equity Shares

Rs.100/- each

Rs. 115.000 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

115.000

60.000

48.600

(b) Reserves & Surplus

63.867

53.845

37.602

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

25.000

0.000

Total Shareholders’ Funds (1) + (2)

178.867

138.845

86.202

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

126.038

105.745

44.767

(b) Deferred tax liabilities (Net)

6.774

6.433

3.340

(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)

132.812

112.178

48.107

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

153.153

101.523

93.286

(b) Trade payables

163.963

240.726

68.307

(c) Other current liabilities

64.073

40.187

16.288

(d) Short-term provisions

9.600

10.956

7.141

Total Current Liabilities (4)

390.789

393.392

185.022

 

 

 

 

TOTAL

702.468

644.415

319.331

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

213.336

210.533

98.865

(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

1.000

0.500

0.000

(c) Deferred tax assets (net)

7.980

4.937

7.170

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

222.316

215.970

106.035

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

185.036

177.778

78.959

(c) Trade receivables

206.998

190.388

106.902

(d) Cash and cash equivalents

28.692

25.320

17.149

(e) Short-term loans and advances

59.426

34.959

10.286

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

480.152

428.445

213.296

 

 

 

 

TOTAL

702.468

644.415

319.331

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

684.714

589.161

390.555

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

615.794

536.995

364.085

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

68.920

52.166

26.470

 

 

 

 

 

Less

INTEREST       

26.924

12.179

7.102

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

41.996

39.987

19.368

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

25.209

16.170

5.900

 

 

 

 

 

 

PROFIT BEFORE TAX

16.787

23.817

13.468

 

 

 

 

 

Less

TAX                                         

6.745

7.593

4.116

 

 

 

 

 

 

PROFIT AFTER TAX

10.042

16.224

9.352

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

52.676

36.453

27.101

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

62.718

52.676

36.453

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

TOTAL EARNINGS

437.758

317.979

286.649

 

 

 

 

 

 

IMPORTS

 

 

 

 

TOTAL IMPORTS

338.257

14.208

11.790

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.73

27.04

19.24

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.42

3.73

4.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.17

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.56

1.49

1.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.09

1.15

 

 

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

48.600

60.000

115.000

Reserves & Surplus

37.602

53.845

63.867

Share Application money pending allotment

0.000

25.000

0.000

Net worth

86.202

138.845

178.867

 

 

 

 

long-term borrowings

44.767

105.745

126.038

Short term borrowings

93.286

101.523

153.153

Total borrowings

138.053

207.268

279.191

Debt/Equity ratio

1.602

1.493

1.561

 

 

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)

Total Income

390.555

589.161

684.714

 

 

50.852

16.218

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

390.555

589.161

684.714

Profit

9.352

16.224

10.042

 

2.39%

2.75%

1.47%

 

 


 

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

No

7]

Promoter's background

No

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

No

18]

Major customers

No

19]

Payments terms

No

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

Yes

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWINGS

 

 

Loans and advances from others

0.142

0.211

Other loans and advances, others

2.859

1.236

Working capital loans from banks

0.000

6.788

Total

3.001

8.235

 

 

PERFORMANCE

 

During the year, the Company has continued its manufacturing activities of H.D.P.E./P.P. sacks. The Company as also started manufacturing woven sack bulk bag. The sales of the Company have increased from Rs. 581.225 Millions to Rs. 661.956 Millions during the year 2013-14. The net profit of the Company for the financial year 013-14 has been reduced to Rs. 10.042 Millions as compared to Rs. 16.224 Millions, of last year.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

 


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. 62.39

UK Pound

1

Rs. 94.16

Euro

1

Rs. 73.61

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

 

28

 

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.