MIRA INFORM REPORT
|
Report No. : |
328247 |
|
Report Date : |
23.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
ITAL PLASTIC COMPOUNDS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. D-16, Sipcot Industrial Park, Irrungattukottai, Pennalur Post,
Taluka Sriperumbuthur – 602105, Tamilnadu
|
|
Tel. No.: |
91-44-27474474 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
22.01.2007 |
|
|
|
|
Com. Reg. No.: |
18-062123 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.4.750 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24134TN2007PTC062123 |
|
|
|
|
IEC No.: |
0411011413 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHEI05698A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCI6235M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Grinding and Cut off Wheels |
|
|
|
|
No. of Employees
: |
Information declined by the management |
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 |
|
Maximum Credit Limit : |
USD 17000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow and delayed |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. It was incorporated in 2007. Subject is engaged in manufacturing of abrasive
grinding wheel and cutting wheel. The rating takes into consideration, company’s moderate financial risk
profile marked by low reserves, relatively weak networth base and huge
external borrowing taken by the company, which acts as threatening to liquidity
position of the company. The company has incurred losses during FY 2013 and 2014. As per directors report, the company has taken a term loan from Small Industries Development Bank of India and the amount outstanding as on 31.03.2014 is Rs.92.479 Million. The loan is secured by hypothecation of immovable assets both present and future. The loan is repayable in 72 installments starting from November 2012. The entire amount is guaranteed by directors’ Mr. Y. J. Shabbir and Mr. Ali Asger. The company had taken unsecured loans and advances from related parties and the amount outstanding as on 31.03.2014 is Rs.60.909 Million. The company has also taken a loan from DBS bank repayable on demand. It is secured by first charge on stocks, book-debts and other current assets of the company. The entire amount is guaranteed by Mr. Y. J. Shabbir. Trade relations are fair. Business is active. Payment terms are reported to be slow and delayed. Subject can be considered for business dealings with great caution. |
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 DENIED
Management Non Co-operative (91-44-27156667 / 27156669)
LOCATIONS
|
Registered Office : |
Plot No. D-16, Sipcot Industrial Park, Irrungattukottai, Pennalur
Post, Taluka Sriperumbuthur – 602105, Tamilnadu, India |
|
Tel. No.: |
91-44-27474474 / 26412830 / 27156667 / 27156669 |
|
Fax No.: |
91-44-27156668 |
|
E-Mail : |
|
|
|
|
|
Factory : |
Sriperumbudur, Chennai, Tamilnadu, India |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Shabbir Bhai |
|
Designation : |
Director |
|
Address : |
Basera Apartments, Flat No.2 C, 46, Besant Avenue, Adayar, Chennai –
600020, Tamilnadu, India |
|
Date of Birth/Age : |
16.04.1961 |
|
Date of Appointment : |
27.03.2008 |
|
DIN No.: |
00958177 |
|
|
|
|
Name : |
Mr. Shamsuddin Ali Asger |
|
Designation : |
Director |
|
Address : |
No. 163, Santhome High Road, Mylapore, Chennai – 600004, Tamilnadu,
India |
|
Date of Birth/Age : |
30.01.1979 |
|
Date of Appointment : |
22.01.2007 |
|
DIN No.: |
01345230 |
MAJOR SHAREHOLDERS
AS ON 30.09.2014
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Polyhose India Private Limited, India |
47500 |
10.00 |
|
Y J Shabbir |
308750 |
65.00 |
|
Nafisa Shabbir |
118750 |
25.00 |
|
|
|
|
|
Total |
475000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2014
|
Category |
Percentage |
|
Bodies corporate |
10.00 |
|
Directors or relatives of Directors |
90.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Grinding and Cut off Wheels |
|
|
|
|
Products : |
Grinding and Cut off Wheels |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
·
Indian Overseas Bank, Large Advances Branch,
Irungattukottai – 602117, Tamilnadu, India ·
DBS Bank Limited, 806, Anna Salai, Chennai –
600002, Tamilnadu, India |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Somasundaram and Sivaraman Chartered Accountant |
|
Address : |
10E, Karthick Apartments, 46, Vijayaragava Road, T Nagar, Chennai –
600017, Tamilnadu, India |
|
PAN No.: |
AASPS4961Q |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Enterprises over which key management personnel have significant
influence : |
·
Avon Hydraulics and Eng Private Limited ·
Polymak Tools India Private Limited ·
Polyhose India Private Limited ·
Polyhose India Rubber Private Limited ·
Vector Hydraulics Private Limited |
CAPITAL STRUCTURE
AS ON 30.09.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.10/- each |
Rs.5.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
475000 |
Equity Shares |
Rs.10/- each |
Rs.4.750
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 |
4.750 |
4.750 |
4.750 |
|
(b) Reserves & Surplus |
1.318 |
3.267 |
33.863 |
|
(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) |
6.068 |
8.017 |
38.613 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
153.388 |
180.826 |
113.136 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(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) |
153.388 |
180.826 |
113.136 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
63.494 |
30.066 |
9.259 |
|
(b) Trade
payables |
128.416 |
41.811 |
10.753 |
|
(c) Other
current liabilities |
3.610 |
11.176 |
2.993 |
|
(d) Short-term
provisions |
1.563 |
0.986 |
0.696 |
|
Total Current
Liabilities (4) |
197.083 |
84.039 |
23.701 |
|
|
|
|
|
|
TOTAL |
356.539 |
272.882 |
175.450 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
164.147 |
146.667 |
124.307 |
|
(ii)
Intangible Assets |
0.013 |
0.021 |
0.034 |
|
(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 |
0.000 |
0.000 |
0.000 |
|
(e) Other Non-current
assets |
1.090 |
0.768 |
9.962 |
|
Total Non-Current
Assets |
165.250 |
147.456 |
134.303 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
66.595 |
34.375 |
23.739 |
|
(c) Trade
receivables |
96.775 |
66.676 |
0.144 |
|
(d) Cash
and cash equivalents |
0.824 |
2.353 |
0.073 |
|
(e)
Short-term loans and advances |
0.058 |
1.955 |
2.865 |
|
(f) Other
current assets |
27.037 |
20.067 |
14.326 |
|
Total
Current Assets |
191.289 |
125.426 |
41.147 |
|
|
|
|
|
|
TOTAL |
356.539 |
272.882 |
175.450 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
347.153 |
122.862 |
|
|
|
Other Income |
|
3.563 |
0.159 |
|
|
|
TOTAL |
|
350.716 |
123.021 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
352.665 |
153.616 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
|
(1.949) |
(30.595) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
|
(1.949) |
(30.595) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
37.828 |
0.423 |
|
|
|
|
|
|
|
|
|
|
IMPORTS – ON CIF
BASIS |
|
1840.576 |
56.610 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
4.10 |
-- |
|
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 |
(%) |
(0.56) |
(24.90) |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
(0.55) |
(11.21) |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.32) |
(3.82) |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
35.74 |
26.31 |
3.17 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.97 |
1.49 |
1.74 |
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 |
4.750 |
4.750 |
4.750 |
|
Reserves & Surplus |
33.863 |
3.267 |
1.318 |
|
Net
worth |
38.613 |
8.017 |
6.068 |
|
|
|
|
|
|
long-term borrowings |
113.136 |
180.826 |
153.388 |
|
Short term borrowings |
9.259 |
30.066 |
63.494 |
|
Total
borrowings |
122.395 |
210.892 |
216.882 |
|
Debt/Equity
ratio |
3.170 |
26.306 |
35.742 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
|
31.03.2013 |
31.03.2014 |
|
|
|
Rs.
In Million |
Rs.
In Million |
|
Sales |
|
122.862 |
347.153 |
|
|
|
|
182.555 |
NET PROFIT MARGIN
|
Net
Profit Margin |
|
31.03.2013 |
31.03.2014 |
|
|
|
Rs.
In Million |
Rs.
In Million |
|
Sales
|
|
122.862 |
347.153 |
|
Profit |
|
(30.595) |
(1.949) |
|
|
|
(24.90%) |
(0.56%) |
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 |
No |
|
8 |
Designation of contact person |
No |
|
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) |
No |
|
16 |
No. of employees |
No |
|
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 two years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last two 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 |
No |
|
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 |
|
|
|
Loans and advances from related parties |
|
|
|
Fatima Shabbir |
13.340 |
11.390 |
|
Nafisa Shabbir |
0.000 |
29.843 |
|
Y. J. Shabbir |
47.569 |
39.614 |
|
|
|
|
|
Total |
60.909 |
80.847 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10407856 |
29/05/2015 * |
130,000,000.00 |
DBS Bank Limited |
806, Anna Salai, Chennai, Tamil Nadu - 600002, India |
C56208200 |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Furniture and Fixtures
·
Office Equipments
·
Software
·
Plant and Equipments
·
Electric Equipments
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.51 |
|
|
1 |
Rs.100.94 |
|
Euro |
1 |
Rs.72.32 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
SAN |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
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 |
2 |
|
--LEVERAGE |
1~10 |
3 |
|
--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 |
YES |
|
--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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.