|
Report No. : |
321531 |
|
Report Date : |
11.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
PARKSONS PACKAGING LIMITED |
|
|
|
|
Registered
Office : |
Unit No. 2, Survey No. 11 and 13, Ringanwada, Nani Daman, Daman – 396210,
U.T., Daman and Diu |
|
Tel No.: |
91-260-2240762 / 63, 2243761 / 63 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
20.04.1996 |
|
|
|
|
Com. Reg. No.: |
56-003450 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.126.783
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U21029DD1996PLC003450 |
|
|
|
|
TIN No.: |
Not Available |
|
|
|
|
IEC No.: |
0397068221 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMP17332A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCP6598E |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacture and sale of folding cartons. |
|
|
|
|
No. of Employees
: |
Information denied by management |
RATING & COMMENTS
|
MIRA’s Rating : |
A (67) |
|
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 5012000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well-established and largest independent folding carton
solutions provider in India having fine track. The company possesses a healthy financial profile marked by decent networth,
low gearing and strong debt protection metrics. Management has witnessed a growth in its sales volume during 2014. The ratings also takes into consideration the susceptibility of
profitability to volatility in raw material prices and foreign exchange
fluctuations. Trade relations are fair. Business is active. Payment terms are
reported as regular and as per commitments. In view of established position and reputed client base, the subject
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.
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 |
CRISIL |
|
Rating |
Long Term Rating = A- |
|
Rating Explanation |
Adequate degree of safety and low credit risk |
|
Date |
22.09.2014 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A2+ |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk |
|
Date |
22.09.2014 |
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.
INFORMATION DENIED BY
|
Name : |
Mr. Manoj Jaju |
|
Designation : |
General Manager Finance |
|
Contact No.: |
91-22-66667200 |
|
Date : |
07.05.2015 |
LOCATIONS
|
Registered Office / Factory 1 : |
Unit No. 2, Survey No. 11 and 13, Ringanwada, Nani Daman, Daman – 396210,
U.T., Daman and Diu |
|
Tel. No.: |
91-260-2240762 / 63, 2243761 / 63 |
|
Fax No.: |
91-260-2243340 / 2240762 |
|
E-Mail : |
parksons@daman.parksonspackaging.com parksons@parksonspackaging.com |
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate Office 1 : |
41/B, Lalbaug Industrial Estate, Dr. Ambedkar Road, Lalbaug, Mumbai –
400012, Maharashtra, India |
|
Tel. No.: |
91-22-66667200 / 66635200 / 24700545 / 24716401 / 02 |
|
Fax No.: |
91-22-66667201 / 66635201 |
|
|
|
Corporate Office 2:
|
701/702 Indiabulls Finance Centre,
Tower 1, 7th Floor, Senapati Bapat Marg, Elphinston Road (West), Mumbai –
400013, Maharashtra, India |
|
|
|
|
Factory 2: |
Gat 357-77, 79, 81, Chakan Talegaon Road, Kharabwadi, Tal Khed, Pune - 410501, Maharashtra, India |
|
Tel. No.: |
91-2135-668600 |
|
Fax No.: |
91-2135-668650 |
|
E-Mail: |
|
|
Location: |
Owned
|
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Ramesh Badriprasad Kejriwal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1101, Saarthi, 33, K. M. Munshi Marg, Chowpathy, Mumbai – 400007,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.10.1950 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AABPK7489E |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00214028 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Siddharth Ramesh Kejriwal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1301, Saarthi, 33, K. M. Munshi Marg, Chowpathy, Mumbai – 400007,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.07.1973 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AABPK7493A |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00263780 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Chaitanya Ramesh Kejriwal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1201, Saarthi, 33, K. M. Munshi Marg, Chowpathy, Mumbai – 400007, Maharashtra,
India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.10.1979 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEFPK2655E |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00214045 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kunal Kumudchandra Shroff |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
8, Jay Mahal, 1st Floor, A Road, Churchgate, Mumbai –
400020, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.12.1974 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2006 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00240439 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Anjali Devi Ramesh Kejriwal |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1101, Saarthi, 33, K. M. Munshi Marg, Chowpathy, Mumbai – 400007,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.09.1954 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.07.2001 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00252407 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Suresh Shubhkaran Seksaria |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Sea Shell, 1st Floor, 13, Darabsha Lane, Off. Nepeansea Road,
Mumbai – 400006, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.01.1949 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.03.2003 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00276580 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ashok Ramni Ranjan Chokhani |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
502, The Angle, Krishana Sangli Path, Gandevi, Mumbai – 400007,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.11.1944 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.03.2003 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01331167 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Manoj Nandlal Jaju |
|
Designation : |
Company Secretary |
|
Address : |
605, B Srinath Nagar CHS, Shiv Vallabh Road, Ashokvan, Dahisar – East,
Mumbai – 400068, Maharashtra, India |
|
Date of Birth/Age : |
14.02.1972 |
|
Date of Appointment : |
24.04.2004 |
|
PAN No.: |
AAJPJ5929N |
MAJOR SHAREHOLDERS
As on 30.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Ramesh Badriprasad Kejriwal |
|
918260 |
|
Sajjan Kejriwal |
|
596780 |
|
Anjali Devi Kejriwal |
|
342000 |
|
Asha Devi Kejriwal |
|
745434 |
|
Ramesh Kejriwal (Trustee of Ramesh
Kejriwal Family Trust) |
|
16030 |
|
Sajjan Kejriwal |
|
835630 |
|
Kapil Kejriwal |
|
1083880 |
|
Ramesh Kejriwal |
|
227440 |
|
Nidhi Kejriwal |
|
779150 |
|
Chaitanya Ramesh Kejriwal |
|
1399730 |
|
Ramesh Kejriwal |
|
757140 |
|
Siddharth Ramesh Kejriwal |
|
1502140 |
|
Siddharth Ramesh Kejriwal |
|
53440 |
|
M/s Parksons Press Private Limited, India |
|
142680 |
|
Shaili Kejriwal |
|
600246 |
|
M/s. Goya Limited, India |
|
2658222 |
|
R. Srikanth |
|
10000 |
|
Shailesh Potdar |
|
7500 |
|
Rajiv Yajnik |
|
1125 |
|
Manij Jaj0u |
|
1500 |
|
Total |
|
12678327 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2014
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
20.97 |
|
Bodies corporate |
1.13 |
|
Directors or relatives of Directors |
69.20 |
|
Other top fifty shareholders |
8.70 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacture and sale of folding cartons. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
-- |
||||
|
|
|
||||
|
Agencies Held : |
-- |
||||
|
|
|
||||
|
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 denied by management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi And Company Chartered Accountant |
|
Address : |
14th Floor, The Ruby, 29 Senapati Bapat Marg, Dadar (West),
Mumbai – 400028, Maharashtra, India |
|
PAN No.: |
AALFS0506L |
|
|
|
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Enterprises owned or significantly influenced by
key Management personnel or their relatives : |
CIN No.: U22219MH1980PTC023358
CIN No.: U36912MH2010PTC207708 |
CAPITAL STRUCTURE
As on 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
20000000 |
Equity Share |
Rs.10/- each |
Rs.200.000 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
12678327 |
Equity Share |
Rs.10/- each |
Rs.126.783
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 |
126.783 |
126.757 |
126.757 |
|
(b) Reserves & Surplus |
1,627.390 |
1,401.056 |
1,171.963 |
|
(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) |
1,754.173 |
1,527.813 |
1,298.720 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
372.124 |
469.998 |
455.012 |
|
(b) Deferred tax liabilities (Net) |
203.997 |
178.735 |
156.898 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
14.488 |
12.529 |
9.483 |
|
Total Non-current
Liabilities (3) |
590.609 |
661.262 |
621.393 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
432.179 |
406.709 |
333.516 |
|
(b) Trade
payables |
312.038 |
304.706 |
244.230 |
|
(c) Other
current liabilities |
514.339 |
321.419 |
307.041 |
|
(d) Short-term
provisions |
13.819 |
5.618 |
15.581 |
|
Total Current Liabilities
(4) |
1,272.375 |
1,038.452 |
900.368 |
|
|
|
|
|
|
TOTAL |
3,617.157 |
3,227.527 |
2,820.481 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2,386.609 |
2,068.147 |
1,805.001 |
|
(ii)
Intangible Assets |
8.039 |
2.856 |
5.046 |
|
(iii)
Capital work-in-progress |
2.387 |
31.487 |
42.587 |
|
(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 |
15.303 |
32.280 |
22.074 |
|
(e) Other
Non-current assets |
2.436 |
2.421 |
0.690 |
|
Total Non-Current
Assets |
2,414.774 |
2,137.191 |
1,875.398 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
357.972 |
364.664 |
332.835 |
|
(c) Trade
receivables |
784.049 |
659.292 |
514.537 |
|
(d) Cash
and cash equivalents |
1.469 |
1.517 |
16.570 |
|
(e) Short-term
loans and advances |
41.294 |
54.110 |
67.756 |
|
(f) Other
current assets |
17.599 |
10.753 |
13.385 |
|
Total
Current Assets |
1,202.383 |
1,090.336 |
945.083 |
|
|
|
|
|
|
TOTAL |
3,617.157 |
3,227.527 |
2,820.481 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
4,093.062 |
3,614.305 |
3,066.968 |
|
|
|
|
Other Income |
12.131 |
10.624 |
16.736 |
|
|
|
|
TOTAL (A) |
4,105.193 |
3,624.929 |
3,083.704 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
Cost of Materials Consumed |
2,397.246 |
2,101.713 |
1,775.562 |
|
|
|
|
Purchase of Stock-in-trade |
0.000 |
0.000 |
0.000 |
|
|
|
|
Changes in Inventories of finished goods, work-in-progress and stock-in-trade |
16.679 |
(5.514) |
16.255 |
|
|
|
|
Employee Benefits Expenses |
411.450 |
346.002 |
290.472 |
|
|
|
|
Other Expenses |
607.192 |
536.999 |
465.454 |
|
|
|
|
TOTAL (B) |
3,432.567 |
2,979.200 |
2,547.743 |
|
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
672.626 |
645.729 |
535.961 |
||
|
|
|
|
|
|
||
|
Less |
FINANCIAL
EXPENSES (D) |
103.968 |
118.506 |
157.138 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
568.658 |
527.223 |
378.823 |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION (F) |
218.065 |
186.685 |
169.226 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
350.593 |
340.538 |
209.597 |
||
|
|
|
|
|
|
||
|
Less |
TAX (H) |
127.542 |
111.445 |
60.210 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
223.051 |
229.093 |
149.387 |
||
|
|
|
|
|
|
||
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
942.435 |
713.342 |
563.955 |
||
|
|
|
|
|
|
||
|
|
BALANCE CARRIED
TO THE B/S |
1,165.486 |
942.435 |
713.342 |
||
|
|
|
|
|
|
||
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
||
|
|
|
F.O.B. Value of Exports |
564.252 |
474.360 |
406.197 |
|
|
|
|
Other Earning |
0.000 |
0.000 |
0.011 |
|
|
|
TOTAL EARNINGS |
564.252 |
474.360 |
406.208 |
||
|
|
|
|
|
|
||
|
|
IMPORTS |
|
|
|
||
|
|
|
Raw Materials |
172.909 |
105.077 |
65.301 |
|
|
|
|
Capital Goods |
304.750 |
316.390 |
35.798 |
|
|
|
TOTAL IMPORTS |
477.659 |
421.467 |
101.099 |
||
|
|
|
|
|
|
||
|
|
Earnings /
(Loss) Per Share (Rs.) |
17.60 |
18.07 |
11.79 |
||
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT/Sales) |
(%) |
5.45 |
6.34 |
4.87 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
16.43 |
17.87 |
17.48 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.70 |
10.65 |
7.55 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20 |
0.22 |
0.16 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.46 |
0.57 |
0.61 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.94 |
1.05 |
1.05 |
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 |
126.757 |
126.757 |
126.783 |
|
Reserves & Surplus |
1171.963 |
1401.056 |
1627.390 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
1298.720 |
1527.813 |
1754.173 |
|
|
|
|
|
|
Long Term borrowings |
455.012 |
469.998 |
372.124 |
|
Short Term borrowings |
333.516 |
406.709 |
432.179 |
|
Total
borrowings |
788.528 |
876.707 |
804.303 |
|
Debt/Equity
ratio |
0.607 |
0.574 |
0.459 |

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 |
3,066.968 |
3,614.305 |
4,093.062 |
|
|
|
17.846 |
13.246 |

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
|
3,066.968 |
3,614.305 |
4,093.062 |
|
Profit |
149.387 |
229.093 |
223.051 |
|
|
4.87% |
6.34% |
5.45% |

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 |
Yes |
|
10] |
Designation of contact
person |
Yes |
|
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 |
Yes |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
CHARGE HOLDER |
ADDRESS |
Service Request Number (SRN) |
|
1 |
10536867 |
10/10/2014 |
256,000,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD, DELHI, DELHI |
C37080785 |
|
2 |
10537151 |
10/10/2014 |
256,000,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD, DELHI, DELHI |
C37274644 |
|
3 |
10518621 |
12/12/2014 * |
350,000,000.00 |
CITI BANK N.A. |
JEEVAN BHARTI BUILDING,, 124 CONNAUGHT PLACE, CONNAUGHT CIRCUS,, NEW DELHI, DELHI - 110001, INDIA |
C42087676 |
|
4 |
10476697 |
03/02/2014 |
70,000,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD, DELHI, DELHI |
B95987277 |
|
5 |
10476698 |
07/07/2014 * |
285,000,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD,, DELHI, DELHI |
C12921656 |
|
6 |
10428586 |
29/04/2013 |
30,000,000.00 |
STATE BANK OF INDIA |
BACKBAY
RECLAMATION BRANCH, RAHEJA CHAMBERS,, FRE |
B76043470 |
|
7 |
10370579 |
14/08/2012 |
168,000,000.00 |
STATE BANK OF INDIA |
RAHEJA
CHAMBERS, BACKBAY RECLAMATION BRANCH,NARIM |
B45684131 |
|
8 |
10371070 |
06/12/2013 * |
155,000,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD, NEW DELHI, DE |
B92743293 |
|
9 |
10295412 |
15/01/2014 * |
77,500,000.00 |
STANDARD CHARTERED BANK |
NARAIN
MANZIL, 23, BARAKHAMBA ROAD, DELHI, DELHI |
B97196794 |
|
10 |
10236602 |
16/08/2010 * |
72,500,000.00 |
STATE BANK OF INDIA |
BACKBAY
RECLAMATION BRANCH, RAHEJA CHAMBERS NARIM |
A93984367 |
|
11 |
10192482 |
19/10/2011 * |
325,227,750.00 |
STANDARD CHARTERED BANK |
NARAIN MANZIL, 23,, BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, INDIA |
B25353277 |
|
12 |
10165281 |
30/01/2014 * |
845,500,000.00 |
STATE BANK OF INDIA |
BACKBAY RECLAMATION BRANCH, RAHEJA CHAMBER,, NARIMAN POINT, MAHARASHTRA - 400021, INDIA |
B97362115 |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Computer
·
Vehicles
·
Furniture and Fixture
NEWS:
KEDAARA CAPITAL
INVESTS RS.2000.000 MILLION IN PARKSONS PACKAGING
Private equity (PE) firm Kedaara Capital has invested Rs.2000.000 Million in Parksons Packaging Ltd, a manufacturer of folding cartons and paper packaging, it said in a statement on Tuesday.
This is Kedaara’s maiden investment in the packaging sector. Earlier in April 2014, the PE fund had acquired 23% stake in Mahindra Logistics Limited for Rs.2000.000 Million. In December the fund had also invested in financial services firm Au Financiers India Limited.
Founded in mid 1990s by the family of Ramesh Kejriwal, Parksons supplies folding cartons and other paper packaging solutions to over 100 customers across different end segments such as food and beverages, home and personal care, pharmaceuticals and quick service restaurants. Parksons has three manufacturing facilities across northern and western India and has built a design capabilities centre.
“Their partnership model, strong industry networks, and unique understanding of the consumer and healthcare industry, will add significant value to Parksons and help further strengthen our position as India’s most preferred and innovative paper packaging solutions provider,” said Kejriwal, chairman of Parksons.
“We believe this is an opportune time to invest in the Indian packaging sector, with Parksons being especially well-positioned to benefit from the growth in the Indian consumption story,” said Manish Kejriwal and Sunish Sharma, managing partners of Kedaara Capital Advisors Llp in the statement.
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 records 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.64.05 |
|
|
1 |
Rs.99.04 |
|
Euro |
1 |
Rs.71.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
DIP |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
VNT |
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 |
8 |
|
--PROFITABILITY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
|
67 |
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.