MIRA INFORM REPORT

 

 

Report No. :

348506

Report Date :

05.11.2015

 

IDENTIFICATION DETAILS

 

Name :

IMPERIAL OVERSEAS PRIVATE LIMITED

 

 

Registered Office :

Plot No.16-17, Sector No.2, Kandla Special Economic Zone, Gandhidham – 370201, Gujarat

Tel. No.:

91-2836-253033/252252

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.05.1997

 

 

Com. Reg. No.:

04-032293

 

 

Capital Investment / Paid-up Capital :

Rs. 1.500 Million

 

 

CIN No.:

[Company Identification No.]

U51909GJ1997PTC032293

 

 

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 :

Subject is a manufacturing and a trading company, primarily engaged in recycling of polymers and plastics, they manufacture raw material of plastics such as LDPE/LLDPE, HDPE, Poly Propylene etc. via recycling of respective scrap. They also trade in all types of plastics raw material.

 

 

No. of Employees :

Information declined by the Management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate 

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1997 having moderate track record.

 

For the financial year ended 2014, revenue of the company has declined by 22.11% whereas net profit has drastically declined 59.41% during the year under a review.

 

Rating remain constrained on account of company’s moderate operational profile marked by its low profit margins along with modest financial base and weak debt coverage indicators.

 

Trade relations are reported as fair. Payment are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings with some caution.     

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2015.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Rushabh

Designation :

Chief Executive Officer

Contact No.:

91-9925222175

Date :

04.11.2015

 

 

LOCATIONS

 

Registered Office/Corporate Office/ Factory :

Plot No.16-17, Sector No.2, Kandla Special Economic Zone, Gandhidham – 370201, Gujarat

Tel. No.:

91-2836-253033/252252

Fax No.:

91-2836-253538

E-Mail :

info@iopl.in

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Suresh Swarupchand Shah

Designation :

Whole-time director

Address :

Plot No.221, Ward-12/B, Gandhidham - 370201, Gujarat, India

Date of Birth/Age :

21.11.1959

Date of Appointment :

09.05.1997

DIN No.:

00275928

 

 

Name :

Mrs. Ronak Sureshbhai Shah

Designation :

Director

Address :

Plot -221 Ward - 12 B, Gandhidham, Gandhidham - 370201, Gujarat, India

Date of Birth/Age :

08.06.1987

Date of Appointment :

24.04.2009

DIN No.:

02435745

 

 

Name :

Mrs. Premilaben Sureshchandra Shah

Designation :

Director

Address :

Plot No.221, Ward 12/B, Shah Kunj, Gandhidham - 370201, Gujarat, India

Date of Appointment :

25.03.2015

DIN No.:

07131404

 

 

KEY EXECUTIVES

 

Name :

Mr. Rushabh

Designation :

Chief Executive Officer

 

 

Rope Division:

Mr. Bhavik Shah

 

 

Plastic Scrap Purchase Division:

Mr. Vipul Birla

 

 

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Ronak Sureshbhai Shah

9100

6.07

Arun Shah

18000

12.00

Hiren Shah

46000

30.67

Premilaben Sureshchandra Shah

18500

12.33

Suresh Swarupchand Shah

51500

34.33

Amisha Shah

2900

1.93

Rushabh Shah

4000

2.67

 

 

 

Total

150000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is a manufacturing and a trading company, primarily engaged in recycling of polymers and plastics, they manufacture raw material of plastics such as LDPE/LLDPE, HDPE, Poly Propylene etc. via recycling of respective scrap. They also trade in all types of plastics raw material.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

  • American Multiplastics Inc
  • Aniha Exim Fzc
  • Monoworld Limited

 

 

Customers :

  • Donadoni BV
  • Repro Resins Private Limited
  • Vaghasia Limited
  • Shri Siddhi Vinayak Export

 

 

No. of Employees :

Information declined by the Management

 

 

Bankers :

Bank Name

Bank of India

Branch

Plot No. 1, Sector-9, Gandhidham- 370201 , Gujarat, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans from Banks

 

 

Bank of India Innova Loan 

0.292

0.431

Car Scoda SBI Bikaner Loan A/c

0.696

0.787

SHORT TERM BORROWING

 

 

Term loan From bank

 

 

Bank of India CC 6604

7.157

5.439

Bank Reconciliation A/c

0.005

0.000

 

 

 

Total

8.150

6.657

 

 

 

Auditors :

 

Name :

Dipak Jitendra Vora

Chartered Accountants

Address :

Yashica Plot No.27, Sector 1/A, Gandhidham – 370201, Gujarat, India

Tel. No.:

91-2836-231006/222627/236918

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

AAMPV4449G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.10/- each

Rs. 1.500 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

1.500

1.500

1.500

(b) Reserves & Surplus

9.900

8.459

4.907

(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)

11.400

9.959

6.407

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

5.399

4.083

16.856

(b) Deferred tax liabilities (Net)

0.000

0.000

0.272

(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)

5.399

4.083

17.128

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.162

5.439

8.603

(b) Trade payables

12.549

7.870

13.981

(c) Other current liabilities

12.524

2.775

9.658

(d) Short-term provisions

1.119

1.981

0.184

Total Current Liabilities (4)

33.354

18.065

32.426

 

 

 

 

TOTAL

50.153

32.107

55.961

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.277

8.458

6.146

(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)

0.033

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

9.310

8.458

6.146

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.752

6.818

14.616

(c) Trade receivables

6.064

5.267

32.876

(d) Cash and cash equivalents

0.032

0.098

0.125

(e) Short-term loans and advances

2.171

9.198

0.599

(f) Other current assets

5.824

2.268

1.599

Total Current Assets

40.843

23.649

49.815

 

 

 

 

TOTAL

50.153

32.107

55.961

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

217.517

279.296

148.787

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

TOTAL EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.085

4.851

1.053

 

 

 

 

 

Less

TAX

0.644

1.299

0.328

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.441

3.552

0.725

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9.60

23.68

4.83

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

0.000

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.66

1.27

0.66

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.16

15.11

4.16

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.49

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.10

0.96

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.31

1.22

 

 

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

1.500

1.500

1.500

Reserves & Surplus

4.907

8.459

9.900

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

6.407

9.959

11.400

 

 

 

 

long-term borrowings

16.856

4.083

5.399

Short term borrowings

8.603

5.439

7.162

Current maturities of long-term debts

0.000

0.000

0.000

Total borrowings

25.459

9.522

12.561

Debt/Equity ratio

3.974

0.956

1.102

 

 

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

148.787

279.296

217.517

 

 

87.715

(22.120)

 

 

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

148.787

279.296

217.517

Profit

0.725

3.552

1.441

 

0.49%

1.27%

0.66%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

a)Term Loans from bank

 

 

b)Loans and Advance from Related Parties

 

 

From Directors Their Relative and Associate Concerns

 

 

Ronak S Shah Loan A/c

0.071

0.120

Silver Craft

0.250

0.250

Premilaben S Shah

1.585

0.600

Suresh S Shah Loan A/c

1.375

0.765

Yashraj Exports

1.130

1.130

 

 

 

Total

4.411

2.865

 

 

INDEX OF CHARGES:

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

80035819

12/12/2008 *

7,500,000.00

BANK OF INDIA

PLOT NO. 1, SECTOR-9, GANDHIDHAM- 370201 , GUJARAT
, INDIA

A53950390

 

 

FIXED ASSETS

  • Land
  • Building
  • Furniture and Fixture
  • Computer
  • Vehicle
  • Machinery
  • CCTV Camera

 

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.65.57

UK Pound

1

Rs.101.12

Euro

1

Rs.71.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

RKI


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.