MIRA INFORM REPORT

 

 

Report No. :

310758

Report Date :

09.03.2015

 

IDENTIFICATION DETAILS

 

Name :

PATTON INTERNATIONAL LIMITED

 

 

Registered Office :

3C, Camac Street, Kolkata – 700016, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.08.1990

 

 

Com. Reg. No.:

21-049621

 

 

Capital Investment / Paid-up Capital :

Rs.90.304 Million

 

 

CIN No.:

[Company Identification No.]

U28931WB1990PLC049621

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALP04541F

 

 

PAN No.:

[Permanent Account No.]

AABCP7901M

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged into exporting of Industrial Fasteners, Builders Hardware, Conduit and Cable fittings, Stamped and Tubular Products, whereas for domestic market it deals in Plastic Water tanks, pipes, material handling containers under its own brand name PATTON.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (64)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 9000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having fine track record.

 

The rating reflects company’s healthy financial risk profile marked by adequate liquidity position and decent profitability margins of the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered good 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

Fund based limit=AA-

Rating Explanation

High degree of safety and very low credit risk.

Date

July, 2014

 

 

Rating Agency Name

ICRA

Rating

Fund based limits=A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk.

Date

July, 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 :

3C, Camac Street, Kolkata – 700016, West Bengal, India

Tel. No.:

91-33-22294369 / 22260027

Fax No.:

91-33-22265448 / 22172189

E-Mail :

patton@pattonindia.com

Website :

www.pattonindia.com

 

 

Factory :

572, Garia Main Road, Garia, Kolkata – 700084, West Bengal, India

 

 

DIRECTORS

 

AS ON 27.09.2014

 

Name :

Mr. Sanjay Budhia

Designation :

Managing Director

Address :

24,Ballygunge Circular Road, Kolkata - 700019, West Bengal, India

Date of Birth/Age :

26.04.1960

Date of Appointment :

06.11.1993

DIN No.:

00119611

 

 

Name :

Mr. Sunil Mitra

Designation :

Director

Address :

241, Shantipally, Kolkata - 700078, West Bengal, India

Date of Birth/Age :

24.06.1951

Date of Appointment :

11.07.2012

DIN No.:

00113473

 

 

Name :

Mr. Hari Prasad Budhia

Designation :

Whole-time Director

Address :

24,Ballygunge Circular Road, Kolkata - 700019, West Bengal, India

Date of Birth/Age :

18.11.1940

Date of Appointment :

06.11.1993

DIN No.:

00116730

 

 

Name :

Mrs. Minu Budhia

Designation :

Director

Address :

24,Ballygunge Circular Road, Kolkata - 700019, West Bengal, India

Date of Birth/Age :

15.11.1965

Date of Appointment :

24.02.2003

DIN No.:

00119480

 

 

Name :

Mr. Krishnan Srinivasan

Designation :

Director

Address :

Flat No. 2A, 5, Nafar Kundu Road, Kolkata - 700026, West Bengal, India

Date of Birth/Age :

15.02.1937

Date of Appointment :

01.01.2012

DIN No.:

00767000

 

 

KEY EXECUTIVES

 

Name :

Mr. Binod Kumar Maheshwari

Designation :

Secretary

Address :

S-7/21, Industrial Housing Estate, Sapuipara, Bally, Howrah - 711227, West Bengal, India

Date of Birth/Age :

01.06.1968

Date of Appointment :

28.07.2007

PAN No.:

AEOPM2012E

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 27.09.2014

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2014

 

Category

Percentage

Bodies corporate

0.45

Directors or relatives of Directors

99.44

Other top fifty shareholders

0.11

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into exporting of Industrial Fasteners, Builders Hardware, Conduit and Cable fittings, Stamped and Tubular Products, whereas for domestic market it deals in Plastic Water tanks, pipes, material handling containers under its own brand name PATTON.

 

 

Products :

·         Industrial Fasteners

·         Builders Hardware

·         Conduit

·         Cable Fittings

·         Stamped

·         Tubular Products

·         Plastic Water tanks

·         Pipes

·         Material Handling

 

 

Brand Names :

PATTON

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of Mysore, Shakespeare Sarani Branch, 24 A, Parijat, Shakespeare Sarani, Kolkata – 700017, West Bengal, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

Loans repayable on demand from banks

160.489

119.462

 

 

 

Total

160.489

119.462

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jain and Company

Chartered Accountants

Address :

P21/22 Radha Bazar Street, Kolkata – 700001, West Bengal, India

PAN No.:

AABFJ8074C

 

 

Membership :

--

 

 

Associates :

·         Patton developers Private Limited

·         Patton Estates Private Limited

·         Add Life Fitness and Spa Private Limited

·         Patton Securities Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10500000

Equity Shares

Rs.10/- each

Rs.105.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9030406

Equity Shares

Rs.10/- each

Rs.90.304 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

90.304

90.304

90.304

(b) Reserves & Surplus

3070.505

2919.631

2747.832

(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)

3160.809

3009.935

2838.136

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

11.732

10.484

8.918

(c) Other long term liabilities

21.688

21.447

21.224

(d) long-term provisions

3.426

2.904

6.943

Total Non-current Liabilities (3)

36.846

34.835

37.085

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

160.489

119.462

51.506

(b) Trade payables

45.819

56.034

43.351

(c) Other current liabilities

102.564

149.684

99.271

(d) Short-term provisions

265.303

196.469

145.734

Total Current Liabilities (4)

574.175

521.649

339.862

 

 

 

 

TOTAL

3771.830

3566.419

3215.083

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

564.046

553.016

496.927

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.025

1.179

2.302

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1017.109

1057.803

1153.422

(c) Deferred tax assets (net)

0.000

0.000

84.238

(d)  Long-term Loan and Advances

55.877

50.241

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1637.057

1662.239

1736.889

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

244.195

226.776

249.349

(c) Trade receivables

764.134

595.165

526.349

(d) Cash and cash equivalents

724.733

750.709

411.672

(e) Short-term loans and advances

358.095

262.019

239.763

(f) Other current assets

43.616

69.511

51.061

Total Current Assets

2134.773

1904.180

1478.194

 

 

 

 

TOTAL

3771.830

3566.419

3215.083

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

2342.201

2246.187

2262.359

 

 

Other Income

181.962

133.729

117.398

 

 

TOTAL                                              (A)

2524.163

2379.916

2379.757

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

851.424

792.941

795.205

 

 

Purchase of Stock-in-trade

2.704

168.400

357.273

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

5.928

9.007

13.250

 

 

Employee Benefits Expenses

175.723

158.462

151.792

 

 

Other Expenses

877.016

669.950

576.863

 

 

TOTAL                                              (B)

1912.795

1798.760

1894.383

 

 

 

 

 

 

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

611.368

581.156

485.374

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.297

66.135

87.879

 

 

 

 

 

 

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

604.071

515.021

397.495

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

29.770

27.528

32.779

 

 

 

 

 

 

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

574.301

487.493

364.716

 

 

 

 

 

Less

TAX                                                                  (H)

163.252

105.786

71.454

 

 

 

 

 

 

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

411.049

381.707

293.262

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY ON FOB

1784.340

1559.602

1434.387

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

54.337

55.977

56.928

 

 

Capital Goods

4.450

4.480

8.019

 

TOTAL IMPORTS

58.787

60.457

64.947

 

 

 

 

 

 

Earnings Per Share (Rs.)

45.52

42.27

32.47

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

17.55

16.99

12.96

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

26.10

25.87

21.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

20.85

19.44

18.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.16

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.05

0.04

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.72

3.65

4.35

 

 

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

90.304

90.304

90.304

Reserves & Surplus

2747.832

2919.631

3070.505

Net worth

2838.136

3009.935

3160.809

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

51.506

119.462

160.489

Total borrowings

51.506

119.462

160.489

Debt/Equity ratio

0.018

0.040

0.051

 

 

 

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

2262.359

2246.187

2342.201

 

 

(0.715)

4.275

 

 

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

2262.359

2246.187

2342.201

Profit

293.262

381.707

411.049

 

12.96%

16.99%

17.55%

 

 

 

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

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

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

OPERATIONAL REVIEW

 

Subject achieved a total turnover of Rs.2383.600 Million as compared to the previous year turnover of Rs. 2291.600 Million. reflecting a growth of approx. 4.01%. Subject recorded Net Profit of Rs.411.000 Million for the year ended 31st March, 2014, being 7.68% higher than the net profit of Rs.381.700 Million. for the year ended 31st March, 2013.

 

Subject has witnessed constant growth over the past few years in its export business, which endorses its strong understanding of the product requirement of export market. Company has been relentlessly working on improving its product offering through constant research and development. The product basket offered for export market has improved over the years and many more products have already been launched during the year under review. The new design of the products has helped your Company to constantly increase its export market in spite of the overseas challenges.

 

During the year, the manufacturing facilities of subject have also been upgraded with introduction of new machineries, improved tooling and many more other initiatives to have a smooth production run and product up-gradation. Modernization of factories is an ongoing process in subject and the same shall continue in the future.

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90247632

28/07/2010 *

715,000,000.00

State Bank of Mysore

Shakespeare Sarani Branch, 24A, Parijat, Shakespeare Sarani, Kolkata, West Bengal - 700017, India

A91194001

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         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.62.20

UK Pound

1

Rs.94.71

Euro

1

Rs.68.60

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

 

64

 

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.