MIRA INFORM REPORT
|
Report No. : |
319996 |
|
Report Date : |
07.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
SUNBIRD SEALS AND PLASTICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
405,
|
|
Tel. No.: |
91-22-28880865/
28880866/ 28880867/ 32571625 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
04.02.1984 |
|
|
|
|
Com. Reg. No.: |
11-031993 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 1.200
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25200MH1984PTC031993 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMS39170F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCS2630P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of manufacturing and trading of plastics seals and pliers. |
|
|
|
|
No. of Employees
: |
67 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 34000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. The company has good liquidity position marked by favorable gap
between trade receivable and payables. Mr. Piyush Patel (Sales Executive) claimed that the subject company
has achieved a turnover of Rs.50.000 Million and Rs.51.000 Million for FY2014
and FY2015 respectively, which is not verified. However, trade relations reported to be fair. Business is active.
Payments are reported to be slow but correct. Subject can be considered for small 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
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
31-03-2014.
INFORMATION PARTED BY
|
Name : |
Mr. Piyush Patel |
|
Designation : |
Sales Executive |
|
Contact No.: |
91-22-28880865 |
|
Date : |
28.04.2015 |
LOCATIONS
|
Registered Office : |
405,
|
|
Tel. No.: |
91-22-28880865/
28880866/ 28880867/ 32571625 |
|
Mobile No.: |
91-9821185875 (Mr. Rustom Jal Doctor) |
|
Fax No.: |
91-22-28880868 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Branch office : |
65, mahatma Gandhi road, 1st floor, flora fountain,
Mumbai-400001, Maharashtra, India |
|
Tel No.: |
91-22-22675140 |
|
|
|
|
Factory : |
Located at: v
Kaali Pahadi, Valsad, Gujarat v
Pardi |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Jamshed Keki Panthaki |
|
Designation : |
Director |
|
Address : |
A/1, N.M. Wadiya, S.V. Road, Malkam Baag, Jogeshwari (West), Tehsil-Andheri, Mumbai- 400102, Maharashtra, India |
|
Date of Birth/Age : |
22.12.1971 |
|
Date of Appointment : |
22.10.2012 |
|
06402552 |
|
|
|
|
|
Name : |
Mr. Darayas Jamshedji Pardiwala |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
25.02.1955 |
|
Date of Appointment : |
04.06.2011 |
|
DIN No.: |
00378239 |
|
|
|
|
Name : |
Mr. Dinesh Nanjibhai Patel |
|
Designation : |
Director |
|
Address : |
204, B/3, |
|
Date of Birth/Age : |
10.07.1975 |
|
Date of Appointment : |
21.06.2011 |
|
DIN No.: |
01109561 |
KEY EXECUTIVES
|
Name : |
Mr. Piyush Patel |
|
Designation : |
Sales Executive |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2012
|
Names of Shareholders |
|
No. of Shares |
|
Darayas Jamshedji Pardiwala |
|
58600 |
|
Jasmin J. Kansara |
|
18900 |
|
Bepsi Darayas Pardiwala |
|
7700 |
|
Burzin Aspy Unwala |
|
3600 |
|
Darshnaben Kantibhai Patel |
|
2000 |
|
Davendra K. Patel Kantibhai V. Patel |
|
4000 |
|
Dineshkumar Nanjibhai Patel |
|
1000 |
|
Hiraben K. Patel |
|
2100 |
|
Pearl Burzin Uniwala |
|
5400 |
|
Kainaaz Darayaz Pardiwala |
|
10100 |
|
Beli K. Chokasi |
|
6600 |
|
TOTAL |
|
120000 |
As on 30.09.2014
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
|
|
|
|
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of manufacturing and trading of plastics seals and pliers. |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
|
|
Products : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Advance Payment |
|
|
|
|
Purchasing : |
Cash, Advance Payment, L/C, Cheque, Credit (30/60/90 Days) |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
No. of Employees : |
67 (Approximately) |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Bankers : |
v
Bank of Baroda, Malad Branch, Mumbai,
Maharashtra, India |
|
Auditors : |
|
|
Name : |
Kiran Mehta and Company Chartered Accountants |
|
Address : |
11, 12, 13 Medows House, Medows Street, Tamarind Lane, Fort,
Mumbai-400001, Maharashtra, India |
|
Tel. No.: |
91-22-67495263-77/226 |
|
Fax No.: |
91-22-22641135 |
|
E-Mail : |
|
|
PAN No: |
AAAFK3940M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
Rs.10/- each |
Rs.1.500 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
120000 |
Equity Shares |
Rs.10/- each
|
Rs.1.200
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 |
1.200 |
1.200 |
1.200 |
|
(b) Reserves & Surplus |
10.766 |
10.423 |
6.634 |
|
(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) |
11.966 |
11.623 |
7.834 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
10.659 |
10.656 |
9.250 |
|
(b) Deferred tax liabilities
(Net) |
1.488 |
1.340 |
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) |
12.147 |
11.996 |
9.250 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
0.977 |
1.781 |
0.749 |
|
(c) Other current liabilities |
0.292 |
0.386 |
0.417 |
|
(d) Short-term provisions |
2.347 |
1.961 |
1.296 |
|
Total
Current Liabilities (4) |
3.616 |
4.128 |
2.462 |
|
|
|
|
|
|
TOTAL |
27.729 |
27.747 |
19.546 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
12.090 |
11.404 |
8.316 |
|
(ii) Intangible Assets |
1.334 |
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
1.063 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.013 |
0.013 |
0.013 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.044 |
|
(d) Long-term Loan and Advances |
2.223 |
2.373 |
2.078 |
|
(e) Other Non-current assets |
0.282 |
0.281 |
0.281 |
|
Total
Non-Current Assets |
15.942 |
14.071 |
11.795 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
2.557 |
2.261 |
2.270 |
|
(c) Trade receivables |
3.918 |
5.246 |
2.946 |
|
(d) Cash and cash equivalents |
2.360 |
4.101 |
1.495 |
|
(e) Short-term loans and
advances |
0.023 |
0.075 |
0.035 |
|
(f) Other current assets |
2.929 |
1.993 |
1.005 |
|
Total
Current Assets |
11.787 |
13.676 |
7.751 |
|
|
|
|
|
|
TOTAL |
27.729 |
27.747 |
19.546 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
50.000
(Approximately) |
45.000
(Approximately) |
NA |
|
|
|
Other Income |
NA |
NA |
NA |
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
Less |
TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
0.305 |
3.790 |
0.162 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.89 |
0.92 |
1.18 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.26 |
3.31 |
3.15 |
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 |
1.200 |
1.200 |
1.200 |
|
Reserves & Surplus |
6.634 |
10.423 |
10.766 |
|
Net
worth |
7.834 |
11.623 |
11.966 |
|
|
|
|
|
|
long-term borrowings |
9.250 |
10.657 |
10.659 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
9.250 |
10.657 |
10.659 |
|
Debt/Equity
ratio |
1.181 |
0.917 |
0.891 |
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 |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact person |
Yes |
|
11] |
Turnover of firm for two years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
-- |
|
14] |
Estimation for coming financial year |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
No |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if applicable) |
Yes |
|
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] |
PAN of Proprietor/Partner/Director, if available |
No |
|
32] |
Date
of Birth of Proprietor/Partner/Director, if available |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
No |
Note:
The registered office of the company has been shifted from 815, Building No.3, Navjivan Co-Operative Housing Society, Lamington Road, Mumbai – 400 008, Maharashtra to the present address w.e.f. 21.11.2011.
INDEX OF CHARGES:
|
S.No. |
Charge Id |
Date Of Charge Creation/Modification |
Charge Amount Secured |
Charge Holder |
Address |
Service Request Number (Srn) |
|
1 |
10549885 |
04/02/2015 |
6,000,000.00 |
HDFC Bank Limited |
HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra
- 400013, India |
C43957315 |
(Rs.
In Million)
|
UNSECURED LOAN |
As
on 31.03.2014 |
As
on 31.03.2013 |
|
Long Term
Borrowing |
|
|
|
Loans and Advances
from Related Parties: |
|
|
|
Beli Chokshey |
1.855 |
1.853 |
|
Darayas J. Pardiwala |
5.375 |
5.380 |
|
J L Patel |
0.580 |
0.580 |
|
Jasmine D. Pardiwala |
0.477 |
0.477 |
|
Jasmine Kansara |
1.107 |
1.102 |
|
Kainaaz D. Pardiwala |
1.265 |
1.264 |
|
Total |
10.659 |
10.656 |
FIXED ASSETS:
Land and Building
v
v New Office Premises
v
v New Building
v Factory Shed at Pardi
v Generator Shed
Plant and Machinery
v Plant and Machinery
v Generator
v Dies and Tools
v Electrical Installation
Office Equipment
v Office Equipment
v Typewriter
v Water Dispensing Unit
v Fan
v Calculator
v
v Fax Machine
v Computer
v Furniture and Fixtures
v Air Purifier
v Air Conditioner
Vehicles
v
Scooter
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.63.64 |
|
|
1 |
Rs.96.81 |
|
Euro |
1 |
Rs.96.81 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
42 |
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.