MIRA INFORM REPORT

 

 

Report No. :

320739

Report Date :

11.05.2015

 

IDENTIFICATION DETAILS

 

Name :

PNM KATYANI PACKAGINGS PRIVATE LIMITED

 

 

Registered Office :

D-113, Sector – 4, DSIIDC Industrial Area, Bawana, New Delhi – 110039

 

 

Tel. No.:

91-11-65131162

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.04.2011

 

 

Com. Reg. No.:

55-216896

 

 

Capital Investment / Paid-up Capital :

Rs. 0.467 Million

 

 

CIN No.:

[Company Identification No.]

U37100DL2011PTC216896

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELP17473B

 

 

PAN No.:

[Permanent Account No.]

AAFCP9277L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Laminates Pouches.

 

 

No. of Employees :

17 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 64000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company seems to be low during 2014.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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 :

Ms. Anju Sharma

Designation :

Accounts Head

Contact No.:

91-9711205357

Date :

05.05.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

D-113, Sector – 4, DSIIDC Industrial Area, Bawana, New Delhi – 110039, India

Tel. No. :

91-11-65131162

Mobile No. :

91-9811165357/9711205357

Fax No. :

91-11-27762118

E-Mail :

ashokgupta_fca@yahoo.co.in

Website :

http://www.katyanipackagings.com

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2014 

 

Name :

Mr. Udai Vir Singh

Designation :

Director

Address :

96, Rishi Apartments, Rohini Sector – 9, Delhi – 110085, India  

Date of Birth/Age :

08.01.1967

Date of Appointment :

01.04.2011

DIN No. :

03472310

 

Name :

Mrs. Mridula Singh

Designation :

Director

Address :

96, Rishi Apartments, Rohini Sector – 9, Delhi – 110085, India  

Date of Birth/Age :

04.01.1992

Date of Appointment :

01.04.2011

DIN No. :

03473402

 

Name :

Mrs. Poonam Singh

Designation :

Director

Address :

96, Rishi Apartments, Rohini Sector – 9, Delhi – 110085, India

Date of Birth/Age :

20.08.1967

Date of Appointment :

01.04.2011

DIN No. :

03475912

 

 

 

KEY EXECUTIVES

 

Name :

Ms. Anju Sharma

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014  

 

Names of Shareholders

No. of Shares

Percentage of Holding

Udai Vir Singh

41650

89.28

Mridula Singh

5000

10.72

Total

46650       

          100.00

 

 

 

As on 30.09.2014 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Laminates Pouches.

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Ethiopia

·         Uganda

 

 

Imports :

 

Products :

Raw Material

Countries :

Dubai

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Kuber Polyfab Private Limited

 

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

·         RFB Latex Limited

 

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

No. of Employees :

17 (Approximately)

 

 

Bankers :

Bank Name:

Indian Overseas Bank

Branch:

Paschim Vihar Branch, 174, Avtar Enclave, Paschim Vihar, New Delhi – 110063, India

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks: Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Cash Credit with Indian Overseas Bank

(Secured against hypothecation of raw material WIP stores, finished goods and book debts)

1.887

4.579

Total

1.887

4.579

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A K Jindal and Associates

Chartered Accountants

Address :

1224/5, Naiwala Karol Bagh, Delhi – 110005, India

Income-tax PAN of auditor or auditor's firm :

AAHFA1597M

 

 

Memberships :

---

 

 

Collaborators :

---

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

46650

Equity Shares

Rs.10/- each

Rs. 0.467 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

0.467

0.467

0.467

(b) Reserves & Surplus

1.771

1.740

1.679

(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)

2.238

2.207

2.146

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term Borrowings

1.445

1.445

1.545

(b) Deferred Tax Liabilities (Net)

0.012

0.012

0.005

(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)

1.457

1.457

1.550

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term Borrowings

1.887

4.579

5.793

(b) Trade Payables

0.423

0.880

0.286

(c) Other Current Liabilities

1.163

1.540

0.419

(d) Short-Term Provisions

0.039

0.021

0.009

Total Current Liabilities (4)

3.512

7.020

6.506

 

 

 

 

TOTAL

7.207

10.684

10.203

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-Current Assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible Assets

1.214

1.484

1.714

(ii) Intangible Assets

0.000

0.000

0.000

(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

0.000

0.000

0.000

Total Non-Current Assets

1.214

1.484

1.713

 

 

 

 

(2) Current Assets

 

 

 

(a) Current Investments

0.000

0.000

0.000

(b) Inventories

0.422

1.249

1.837

(c) Trade Receivables

2.147

5.368

4.046

(d) Cash and Cash Equivalents

0.628

0.622

0.728

(e) Short-Term Loans and Advances

2.782

1.937

1.840

(f) Other Current Assets

0.014

0.024

0.038

Total Current Assets

5.993

9.200

8.489

 

 

 

 

TOTAL

7.207

10.684

10.203

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

27.743

17.363

36.279

 

 

Other Income

0.573

0.288

0.435

 

 

TOTAL                                     (A)

28.316

17.651

36.714

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

21.295

12.967

30.179

 

 

Other Manufacturing expenses

1.605

1.176

0.85

 

 

Consumption of Stores and Spare Parts

0.985

0.084

0.122

 

 

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

0.019

0.069

2.987

 

 

Employees benefits expense

2.272

1.343

1.09

 

 

Other expenses

1.281

1.077

0.423

 

 

TOTAL                                     (B)

27.457

16.716

35.651

 

 

 

 

 

 

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

0.859

0.935

1.063

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.516

0.543

0.739

 

 

 

 

 

 

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

0.343

0.392

0.324

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.270

0.244

0.282

 

 

 

 

 

 

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

0.071

0.089

0.044

 

 

 

 

 

Less

TAX                                                                  (H)

0.041

0.028

0.014

 

 

 

 

 

 

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

0.030

0.061

0.030

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

14.507

3.773

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.65

1.32

0.64

 

Expected Sales (2014-2015): Rs. 2.000 Million

 

The above information has been parted by Ms. Anju Sharma (Accounts Head)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.11

0.35

0.08

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.10

5.39

2.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.99

0.83

0.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.04

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.49

2.73

3.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

1.31

1.30

 


 

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

0.467

0.467

0.467

Reserves & Surplus

1.679

1.740

1.771

Net worth

2.146

2.207

2.238

 

 

 

 

Long-term borrowings

1.545

1.445

1.445

Short term borrowings

5.793

4.579

1.887

Total borrowings

7.338

6.024

3.332

Debt/Equity ratio

3.419

2.729

1.489

 

 

 

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

36.279

17.363

27.743

 

 

-52.140

59.782

 

 

 

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

36.279

17.363

27.743

Profit

0.030

0.061

0.030

 

0.08%

0.35%

0.11%

 

 


 

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 last three 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

No

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]

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

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10306507

08/01/2015 *

9,600,000.00

INDIAN OVERSEAS BANK

PASCHIM VIHAR BRANCH, 175, AVTAR ENCLAVE, PASCHIM VIHAR, DELHI - 110063, INDIA

C41963281

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

1.445

1.445

Total

1.445

                    1.445

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Furniture and Fixture

·         Computers

·         Vehicles

·         Office Equipments

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.05

UK Pound

1

Rs.99.04

Euro

1

Rs.71.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--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

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

 

27

 

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.