MIRA INFORM REPORT

 

 

Report No. :

320029

Report Date :

12.05.2015

 

IDENTIFICATION DETAILS

 

Name :

REGENT PLAST PRIVATE LIMITED

 

 

Formerly Known As :

REGENT PLAST LIMITED

 

 

Registered Office :

307, Raheja Chambers, 213, Free Press Jounal Marg, Nariman Point, Mumbai – 400021, Maharashtra

Tel. No.:

91-22-22881818

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.06.1985

 

 

Com. Reg. No.:

11-036642

 

 

Capital Investment / Paid-up Capital :

Rs.10.938 Million

 

 

CIN No.:

[Company Identification No.]

U25202MH1985PTC036642

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Plastic Articles.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems some dip in the profit of the company during FY 2014 however, networth of the company is satisfactory. General financial positon of the company is normal and acceptable for business dealing.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct.

 

The company 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

 

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 :

Mrs. Jaya

Designation :

Office Co-coordinator

Contact No.:

91-22-22881818

Date :

28.04.2015

 

 

LOCATIONS

 

Registered/ Corporate Office :

307, Raheja Chambers, 213, Free Press Jounal Marg, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-22881818/ 22824466

Fax No.:

91-22-22881155

E-Mail :

ksdeora@indvestgroup.com

mktg@regentplast.com

accounts@regentplast.com

kartik@regentplast.com

Website :

http://www.regentplast.com

 

 

Factory :

Located at:

 

·         Umbergaon 

·         Vapi 

·         Daman 

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Kartik Kashi Deora

Designation :

Managing Director

Address :

20, Anand Niwas, A Road, Churchgate, Mumbai - 400020, Maharashtra, India 

Date of Birth/Age :

24.12.1977

Qualification :

B.S., B.G.I.

Experience :

14 Years

Date of Appointment :

01.08.2011

DIN No.:

00229541

 

 

Name :

Mr. Kashi Sitaram Deora

Designation :

Director

Address :

20, Anand Niwas, A Road, Churchgate, Mumbai - 400020, Maharashtra, India 

Date of Birth/Age :

25.11.1946

Date of Appointment :

09.02.1988

DIN No.:

00229458

 

 

Name :

Mr. Sunil Satyanarayan Jhunjhunwala

Designation :

Director

Address :

B 503, Prachi Cooperative Housing Society, Judges Apartment, Behind HDFC Bank, Varsova Link Road, Andheri (West), Mumbai - 400053, Maharashtra, India

Date of Appointment :

20.06.1989

DIN No.:

00312529

 

 

Name :

Mr. Mahabiraprasad Sitaramji Deora

Designation :

Director

Address :

17, Fairfield Siphai Malani Marg, Near K.C. Collage, Churchgate, Mumbai - 400020, Maharashtra, India

Date of Birth/Age :

22.03.1934

Date of Appointment :

10.10.1985

DIN No.:

01073326

 

 

KEY EXECUTIVES

 

Name :

Mrs. Jaya

Designation :

Office Co-coordinator

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Deora Sitaram Kashi

47430

4.34

Deora Kashi Kiran

94635

8.65

Deora Kashi Kartik

726750

66.44

Aryaharsh Enterprises represented by Kartik Deora

225000

20.57

 

 

 

Total

1093815

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

79.43

Other top fifty shareholders

20.57

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Plastic Articles.

 

 

Products :

Plastic Articles

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         USA

·         Japan 

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

Fort, Mumbai – 400001, Maharashtra, India

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         HDFC Bank Limited, Nariman Point, Mumbai, Maharashtra, India

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

From banks

2.167

0.000

 

 

 

Total

2.167

0.000

 

 

 

Auditors :

 

Name :

M. L. Bhuwania and Company

Chartered Accountants

Address :

F-11, 3rd Floor, Manek Mahal, 90, Veer Nariman Road, Churchgate, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-61174949

Fax No.:

91-22-61174950

E-Mail :

info@mlbca.in

PAN No.:

AAAFM1380R

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Entities where control exists :

Regent Plast Employee Gratuity Fund

 

 

Parties where key management personnel/ their relatives have control/ significant influence :

·         Mustang Mouldings Private Limited

·         Paramount Industries

·         Sri Shirdi Plastics

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1093815

Equity Shares

Rs.10/- each

Rs.10.938 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

10.938

10.938

10.938

(b) Reserves & Surplus

77.983

74.062

66.829

(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)

88.921

85.000

77.767

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

2.815

3.174

2.867

(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)

2.815

3.174

2.867

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.167

0.000

0.000

(b) Trade payables

9.372

5.372

5.420

(c) Other current liabilities

2.654

5.801

3.198

(d) Short-term provisions

0.015

0.000

2.006

Total Current Liabilities (4)

14.208

11.173

10.624

 

 

 

 

TOTAL

105.944

99.347

91.258

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.166

26.850

22.279

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

1.395

1.395

1.395

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.038

5.466

7.788

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

4.791

4.128

3.596

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

33.390

37.839

35.058

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.007

11.290

15.000

(c) Trade receivables

31.262

24.593

26.562

(d) Cash and cash equivalents

19.063

20.295

8.210

(e) Short-term loans and advances

7.384

3.743

5.984

(f) Other current assets

1.838

1.587

0.444

Total Current Assets

72.554

61.508

56.200

 

 

 

 

TOTAL

105.944

99.347

91.258

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                     (A)

211.534

188.988

178.765

 

 

 

 

 

Less

EXPENSES                                                      (B)

201.970

174.450

163.262

 

 

 

 

 

 

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

9.564

14.538

15.503

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.243

0.023

0.539

 

 

 

 

 

 

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

9.321

14.515

14.964

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

4.239

3.576

3.230

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

5.082

10.939

11.734

 

 

 

 

 

Less

TAX                                                                  (H)

1.161

3.706

3.857

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.921

7.233

7.877

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export on FOB Basis

4.736

11.527

15.413

 

 

Designing/ Screening Income

0.000

0.021

0.000

 

 

Clearing Charges Reimbursed

0.041

0.071

0.196

 

 

Other Income

0.000

0.000

0.032

 

TOTAL EARNINGS

4.777

11.619

15.641

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

13.720

13.425

15.816

 

 

Capital Goods

1.009

0.000

0.000

 

TOTAL

14.729

13.425

15.816

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.58

6.61

7.20

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

250.000

 

The above information has been parted by Mrs. Jaya

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

4.91

11.83

14.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.13

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.02

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.11

5.51

5.29

 

 

 

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

10.938

10.938

10.938

Reserves & Surplus

66.829

74.062

77.983

Share Application money pending allotment

0.000

0.000

0.000

Net worth

77.767

85.000

88.921

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

2.167

Total borrowings

0.000

0.000

2.167

Debt/Equity ratio

0.000

0.000

0.024

 

 

 

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

Total Income

178.765

188.988

211.534

 

 

5.719

11.930

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

178.765

188.988

211.534

Profit

7.877

7.233

3.921

 

4.41%

3.83%

1.85%

 

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

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]

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 CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10531209

29/11/2014 *

31,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

C35970631

 

*Date of modification Charges

 

 

 

 

 

FIXED ASSETS:

 

·         Land

·         Factory Building

·         Road

·         Plant and Machinery

·         Mould and Dies

·         Factory Equipments

·         Electrical Installation

·         Generator

·         Furniture and Fixture

·         Vehicles

·         Office Equipment

·         Computer

 


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 :

SPR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

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

 

48

 

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.