MIRA INFORM REPORT

 

 

Report No. :

330122

Report Date :

04.07.2015

 

IDENTIFICATION DETAILS

 

Name :

RVN PAPER AND BOARDS PRIVATE LIMITED

 

 

Registered Office :

A-1, North Bombay Co Operative Housing Society Limited, Opposite J. W. Merriot Hotel, Juhu Tara Road, Mumbai – 400049, Maharashtra

Tel. No.:

91-260-2400245

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.11.2007

 

 

Com. Reg. No.:

11-175753

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U21090MH2007PTC175753

 

 

IEC No.:

0309043239

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMR23441F

 

 

PAN No.:

[Permanent Account No.]

AADCR8736L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Corrugated Box, Paper Tubes, Craft Paper.

 

 

No. of Employees :

27 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company is under pressure. The company has achieved better growth in its sales turnover whereas has reported a loss from its operations during FY14.

 

Rating also takes into consideration small networth base and huge external borrowings taken by the company which may act as a threat to its liquidity positions.

 

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

 

Subject 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 – 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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Ashish Patel

Designation :

Account Executive

Contact No.:

91-260-2400245

Date :

04.07.2015

 

 

LOCATIONS

 

Registered / Corporate Office :

A-1, North Bombay Co Operative Housing Society Limited, Opposite J. W. Merriot Hotel, Juhu Tara Road, Mumbai – 400049, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

rvn@rvnpaper.com

ddchivilkar@gmail.com

Website :

www.rvnpaper.com

 

 

Factory :

Plot No. 57-A, 1st Phase, GIDC, Vapi – 396195, Gujarat, India

Tel. No.:

91-260-2400245

Fax No.:

91-260-2424306

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Rashid Ahmed Shaikh

Designation :

Managing Director

Address :

White House Plot No 246 Saurabh Society, Near Gunjan Cinema Three Star Road, Vapi - 396195, Gujarat, India

Date of Birth/Age :

01.11.1954

Date of Appointment :

06.11.2007

DIN No.:

00961416

 

 

Name :

Mr. Nasim Rashid Shaikh

Designation :

Whole-Time Director

Address :

White House Plot No 246 Saurabh Society, Near Gunjan Cinema Three Star Road, Vapi - 396195, Gujarat, India

Date of Birth/Age :

09.03.1981

Date of Appointment :

06.11.2007

DIN No.:

00579209

 

 

Name :

Mr. Vasim Shaikh

Designation :

Whole-Time Director

Address :

A-1 North Bombay Co Operative Housing Society Limited, Opposite J W Merriot Hotel Juhu Tara Road Juhu, Mumbai - 400049, Maharashtra, India

Date of Birth/Age :

13.05.1983

Date of Appointment :

06.11.2007

DIN No.:

00580224

 

 

Name :

Mr. Zaid Ahamad Rashidbhai Shaikh

Designation :

Director

Address :

Plot No.246, White House, G I D C, Vapi, Tal- Pardi, District - Valsad, Vapi - 396195, Gujarat, India

Date of Birth/Age :

10.02.1992

Date of Appointment :

12.03.2010

DIN No.:

02992682

 

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Ashish Patel

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Rashid Ahmed Shaikh

39200

39.20

Nasim Rashid Shaikh

22100

22.10

Vasim Shaikh

22100

22.10

Sairabegam Rashid Shaikh

3200

3.20

Zaid Ahamad Rashidbhai Shaikh

13400

13.40

 

 

 

Total

100000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Corrugated Box, Paper Tubes, Craft Paper.

 

 

Products :

  • Corrugated Box
  • Paper Tubes
  • Craft Paper

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

UAE

 

 

Imports :

 

Products :

Raw Material

Countries :

UAE

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

CRM Solution - Dadra and Nagar Haveli

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 :

Excel Paper Core and Tube Private Limited - Vapi

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 :

27 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

Vapi Industrial Estate Branch, GIDC, Vapi – 396195, Gujarat, 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

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loan from banks

5.765

7.389

 

 

 

Short Term Borrowings

 

 

BOB cash credit A/c No.CC 02380500000102

61.234

59.693

 

 

 

Total

66.999

67.082

 

 

Auditors :

 

Name :

Sanjay Rane and Associates

Chartered Accountants

Address :

23,Chanchal Smruti Co Operative Housing Society Limited, 2nd Floor, 25, G. D. Ambedkar Marg, Wadala, Mumbai – 400031, Maharashtra, India

Tel. No.:

91-22-43600200

Fax No.:

91-22-43600205

E-Mail :

ssrane@vsnl.com

Website :

www.ssraneandco.com

PAN No.:

AAUFS1683H

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

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

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

4.970

12.058

14.674

(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)

14.970

22.058

24.674

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.827

11.983

13.006

(b) Deferred tax liabilities (Net)

0.397

0.397

0.397

(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)

10.224

12.380

13.403

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

61.234

59.693

3.526

(b) Trade payables

15.102

12.075

10.321

(c) Other current liabilities

2.295

1.840

2.876

(d) Short-term provisions

0.282

1.080

0.735

Total Current Liabilities (4)

78.913

74.688

17.458

 

 

 

 

TOTAL

104.107

109.126

55.535

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.600

41.175

6.841

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

25.079

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.859

1.513

1.509

(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

0.037

Total Non-Current Assets

41.459

42.688

33.466

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.902

23.429

8.402

(c) Trade receivables

37.018

24.347

5.681

(d) Cash and cash equivalents

2.720

12.931

1.093

(e) Short-term loans and advances

5.008

5.731

6.893

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

62.648

66.438

22.069

 

 

 

 

TOTAL

104.107

109.126

55.535

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

185.725

95.288

60.398

 

 

Other Income

0.602

0.251

0.132

 

 

TOTAL                                              (A)

186.327

95.539

60.530

 

 

 

 

 

Less

EXPENSES                                                      (B)

181.945

90.626

59.514

 

 

 

 

 

 

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

4.382

4.913

[Including Financial & Depreciation]

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.279

5.705

 

 

 

 

 

 

 

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

(4.897)

(0.792)

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

2.176

1.824

 

 

 

 

 

 

 

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

(7.073)

(2.616)

1.016

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.336

 

 

 

 

 

 

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

(7.073)

(2.616)

0.680

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1.201

0.000

0.000

 

 

 

 

 

 

CIF VALUE OF IMPORTS - RAW MATERIALS

0.927

8.943

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

(70.88)

(26.16)

17.01

 

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

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(3.81)

(2.75)

1.13

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

2.36

5.16

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(6.92)

(2.43)

3.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.47)

(0.12)

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.75

3.25

0.67

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.79

0.89

1.26

 

 

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

10.000

10.000

10.000

Reserves & Surplus

14.674

12.058

4.970

Net worth

24.674

22.058

14.970

 

 

 

 

long-term borrowings

13.006

11.983

9.827

Short term borrowings

3.526

59.693

61.234

Total borrowings

16.532

71.676

71.061

Debt/Equity ratio

0.670

3.249

4.747

 

 

 

 

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

Sales

60.398

95.288

185.725

 

 

57.767

94.909

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

60.398

95.288

185.725

Profit

0.680

(2.616)

(7.073)

 

1.13%

(2.75%)

(3.81%)

 

 

 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

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 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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Other loans and advances

4.062

4.594

 

 

 

Total

4.062

4.594

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10363683

08/06/2012

150,000,000.00

Bank of Baroda

Vapi Ind. Estate Branch, GIDC, Vapi, Gujarat - 396195, India

B42888461

2

10336675

17/02/2012

150,000,000.00

Bank of Baroda

Vapi Ind. Estate Branch, GIDC, Vapi, Gujarat - 396195, India

B32594798

 

FIXED ASSETS:

 

·         Land

·         Office Premises

·         Buildings

·         Plant and Machinery

·         Major Plants

·         Computers

·         Air Conditioner

·         Bailing Machine

·         Fire Extinguisher

·         EPBX Telephone Systems

·         Laboratory Equipments

·         Machineries Paper Mill

·         Water Cooler

·         Weighing Machine

·         Furniture and Fixture

·         Office Equipment

·         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.63.40

UK Pound

1

Rs.98.94

Euro

1

Rs.70.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

NKT

 


 

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

4

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.