MIRA INFORM REPORT

 

 

Report No. :

334247

Report Date :

30.07.2015

 

IDENTIFICATION DETAILS

 

Name :

I-TECH PLAST INDIA PRIVATE LIMITED

 

 

Registered Office :

32, Kamani Chamber 2nd Floor, Kamani Marg, Ballard Estate, Mumbai – 400001, Maharashtra

Tel. No.:

91-278-2541300/301/302

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.08.2003

 

 

Com. Reg. No.:

11-141712

 

 

Capital Investment / Paid-up Capital :

Rs. 49.999 Million

 

 

CIN No.:

[Company Identification No.]

U25209MH2003PTC141712

 

 

IEC No.:

Not Available

 

 

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, Exporter and Importer of Plastic Injection Molded Parts.

 

 

No. of Employees :

175 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2003. It has a satisfactory track record.

 

For, the financial year 2014, the company possesses healthy operational activity. It has achieved good top line growth marked by steady growth in sales turnover along with profitability margin of 5.7%.

 

Further, the company has healthy financial risk profile marked by its decent net worth position and favorable gap between trade payable and receivables.

 

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

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

EPC/ FBD = BB-

Rating Explanation

Inadequate-credit-quality and high credit risk

Date

March 2014

 

Rating Agency Name

ICRA

Rating

Bank Guarantee = A4

Rating Explanation

Minimal degree of safety and very high credit risk

Date

March 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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Bhavesh Padia

Designation :

Quality Assurance Manager

Contact No.:

91-9879210912

Date :

29.07.2015

 

 

LOCATIONS

 

Registered Office :

32, Kamani Chamber 2nd Floor, Kamani Marg, Ballard Estate, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-278-2541300/301/302

Mobile No.:

91-9879580074 (Mr. Daksh)

91-9879210912 (Mr. Bhavesh Padia)

Fax No.:

Not Available

E-Mail :

ben@itechplast.com

 

 

Factory :

Paiky, Plot No. 2, Shanapara, Khodiyar, Bhavnagar – 364002, Gujarat, India

 

 

Branch Office:

Devi Bhuvan, Victoria Park Road, Bhavnagar – 364002, Gujarat, India

Tel. No.:

91-278-2541301

 

 

DIRECTORS

 

AS ON 19.09.2014

 

Name :

Mr. Chintan Ashwin Parekh

Designation :

Director

Address :

Devi Bhuvan, Victoria Park Road, Bhavnagar – 364002, Gujarat, India

Date of Birth/Age :

29.04.1973

Date of Appointment :

12.08.2003

DIN No.:

00299251

 

 

Name :

Me. Ashwin Mohanlal Parekh

Designation :

Director

Address :

Devi Bhuvan, Victoria Park Road, Bhavnagar – 364002, Gujarat, India

Date of Birth/Age :

12.07.1939

Date of Appointment :

22.02.2008

DIN No.:

00295001

 

 

Name :

Siddhartha Labhshankar Dave

Designation :

Additional Director

Address :

177,Acharyakul Society, Behind Government Press Quarters, Chitra, Bhavnagar – 364004, Gujarat, India

Date of Appointment :

14.07.2014

DIN No.:

02801183

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Bhavesh Padia

Designation :

Quality Assurance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 19.09.2014

 

Names of Shareholders

No. of Shares

% of Holdings

Industrial Jewels Private limited, India

38889000

77.78

Meccanica R.P.C., SRI Italy

10910000

21.82

Sonali Chintan Parekh

100000

0.20

Chintan A. Parekh

100000

0.20

 

 

 

Total

49999000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 19.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Plastic Injection Molded Parts.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         European Countries

·         China

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Taiwan

·         Korea

·         Germany

·         China

·         Italy

 

 

Terms :

 

Selling :

Cash, L/C and Credit 

 

 

Purchasing :

Cash, L/C and Credit 

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

End Users

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

175 (Approximately)

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

Darbargadh Branch, Darbargadh, Bhavnagar – 364001, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term loan from banks

16.958

5.109

 

 

 

SHORT TERM BORROWING

 

 

Working capital finance from banks

29.473

22.153

 

 

 

Total

46.431

27.262

 

Auditors :

 

Name :

Sanghavi and Company

Chartered Accountants

Address :

Bulbul, 1st floor, Crescent Road, Bhavnagar – 364001, Gujarat, India

Tel. No.:

91-278-2423434 / 6151

Fax No.:

91-278-2423434 / 6151

E-Mail :

Info.sanghavico@gmail.com

PAN No.:

AAQFS2682A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

·         Industrial Jewels Private Limited

·         Meccanica RPC SLR, Italy

 

 

CAPITAL STRUCTURE

 

AS ON 19.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs. 70.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4999000

Equity Shares

Rs.10/- each

Rs. 49.999 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

49.999

49.999

35.000

(b) Reserves & Surplus

15.628

3.963

0.994

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

5.461

Total Shareholders’ Funds (1) + (2)

65.627

53.962

41.455

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

32.783

5.813

0.674

(b) Deferred tax liabilities (Net)

3.825

0.616

0.016

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.366

0.140

0.000

Total Non-current Liabilities (3)

36.974

6.569

0.690

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

29.473

22.153

8.557

(b) Trade payables

46.651

14.026

5.906

(c) Other current liabilities

12.036

15.563

12.604

(d) Short-term provisions

1.273

1.085

0.363

Total Current Liabilities (4)

89.433

52.827

27.430

 

 

 

 

TOTAL

192.034

113.358

69.575

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

85.560

58.479

33.406

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.138

0.138

4.274

(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

3.024

1.152

0.914

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

88.722

59.769

38.594

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.616

18.758

12.932

(c) Trade receivables

57.506

27.726

14.952

(d) Cash and cash equivalents

11.872

3.758

1.160

(e) Short-term loans and advances

11.318

3.347

1.937

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

103.312

53.589

30.981

 

 

 

 

TOTAL

192.034

113.358

69.575

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

201.825

138.879

 

 

Other Income

0.966

0.152

 

 

 

TOTAL                                    

202.791

139.031

57.075

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

115.936

89.220

 

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

0.292

(3.702)

 

 

 

Employees benefits expense

3.567

3.522

 

 

 

Other expenses

55.215

38.088

 

 

 

TOTAL                                    

175.010

127.128

NA

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

27.781

11.903

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

4.609

3.493

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

23.172

8.410

4.648

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.549

3.887

3.204

 

 

 

 

 

 

PROFIT BEFORE TAX

18.623

4.523

1.444

 

 

 

 

 

Less

TAX                                                                 

6.959

1.554

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

11.664

2.969

1.444

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

84.837

(85.561)

38.738

 

TOTAL EARNINGS

84.837

(85.561)

38.738

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

34.367

35.470

18.876

 

 

Capital Goods

2.754

38.952

0.081

 

TOTAL IMPORTS

37.121

74.422

18.957

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.33

0.67

0.29

 

Expected Sales (2014-15): Rs. 330.000 Million

 

The above information has been parted by Mr. Bhavesh Padia (Quality Assurance Manager)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

3.168

3.168

0.000

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

5.78

2.14

2.53

 

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

13.76

8.57

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.70

3.99

2.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.08

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.95

0.52

0.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.01

1.13

 

 

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

35.000

49.999

49.999

Reserves & Surplus

0.994

3.963

15.628

Share Application money pending allotment

5.461

0.000

0.000

Net worth

41.455

53.962

65.627

 

 

 

 

long-term borrowings

0.674

5.813

32.783

Short term borrowings

8.557

22.153

29.473

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

9.231

27.966

62.256

Debt/Equity ratio

0.223

0.518

0.949

 

 

 

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

57.075

138.879

201.825

 

 

143.327

45.324

 

 

 

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

57.075

138.879

201.825

Profit

1.444

2.969

11.664

 

2.53%

2.14%

5.78%

 

 

 

 

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

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

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

----

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

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 LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Intercorporate loan

15.825

0.704

 

 

 

Total

15.825

0.704

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10304056

18/02/2014 *

66,000,000.00

STATE BANK OF INDIA

Darbargadh Branch, Darbargadh, Bhavnagar, Gujarat - 364001,

INDIA

B97051601

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Freehold Land

·         Buildings

·         Dies and Moulds

·         Plant and Equipment

·         Furniture and Fixture

·         Office Equipments


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. 63.89

UK Pound

1

Rs. 99.71

Euro

1

Rs. 70.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

46

 

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.