MIRA INFORM REPORT

 

 

Report No. :

349854

Report Date :

14.11.2015

 

IDENTIFICATION DETAILS

 

Name :

PERFECT POLYMERS

 

 

Registered Office :

608, Autumn Groove, Akurli Road, Lokhandwala Complex, Kandivali, Mumbai - 400101, Maharashtra

Tel. No.:

91-22-40167184/ 29664399

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Establishment :

22.01.2009

 

 

Capital Investment :

Rs. 36.106 Million

 

 

IEC No.:

0309001439

 

 

TIN No.:

27130721993

 

 

PAN No.:

[Permanent Account No.]

AAKFP6770A 

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Trader and Importer of Polymers, Chemicals and Nylon Yarns.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was set up in 2009 as a partnership firm by Mr. Suresh Kumar Agarwal and Mr. Lalita Devi Agarwal. It has satisfactory track record.

 

The concern possesses a decent profile marked by adequate networth base, fair liquidity and profitability during FY2015.

 

Trade relations are fair. Business is active. Payments are reported to be usually correct.

 

The concern 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.

 

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Suresh Kumar Agarwal

Designation :

Partner

Contact No.:

91-9820065184

Date :

13.11.2015

 

 

LOCATIONS

 

Registered Office :

608, Autumn Groove, Akurli Road, Lokhandwala Complex, Kandivali, Mumbai - 400101, Maharashtra, India

Tel. No.:

91-22-40167184/ 29664399

Mobile No.:

91-9820065184 (Mr. Suresh Kumar Agarwal)

Fax No.:

91-22-29658401/ 29664399

E-Mail :

suresh_pratik@yahoo.co.in

Area :

350 Sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Warehouse :

Located at:

 

·         Bhiwandi

Location :

Rented

 

 

PARTNERS

 

Name :

Mr. Suresh Kumar Agarwal

Designation :

Partner

Address :

1/C-1004, Whispering Palms, Lokhandwala Complex, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/ Age :

53 Years

Qualification :

B.Com

Experience :

27 Years

 

 

Name :

Mrs. Lalita Devi Agarwal

Designation :

Partner

Address :

1/C-1004, Whispering Palms, Lokhandwala Complex, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/ Age :

49 Years

Qualification :

B.Com

Experience :

5 Years

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Polymers, Chemicals and Nylon Yarns.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

 

Products :

Finished Goods

Countries :

·         Qatar

·         USA

·         Dubai

·         Saudi Arabia

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         B.N. Kedia and Company

·         Harihar Synthetics

·         Jalpa Enterprises

·         Mahavir Shipping Agency 

·         Yash Enterprises

 

Reference:

Qatar Chemical and Petrochemical Marketing and Distribution Company, Qatar

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

·         Beena Textiles

·         Ambaji Textiles

·         Dalal Textiles

·         Dipti Enterprises

·         Hari Textiles

·         Matangi Textiles

·         Nirmala Textiles

·         Shree Balaji Textiles

·         Thakor Textiles

·         Bhinge Brothers

 

Reference:

Badamia Containers

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name:

Yes Bank Limited

Branch:

Punjabi Lane, Govind Nagar, Borivali (West), Mumbai, 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 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

 

 

Bank Name:

Yes Bank Limited

Branch:

Ganpati Tower, Thakur Village, Kandivali (East), Mumbai – 400101, 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 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

31.03.2015

(Rs. In Million)

 

 

State Bank of India

4.747

Bank of Baroda

17.281

Bank Overdraft – Yes Bank

1.067

 

 

Total

 

23.095

 

 

 

Auditors :

 

Name :

B.N. Kedia and Company

Chartered Accountants

Address :

507, Swapna Siddhi, Akurli Road, Near Raliway Station, Kandivali (East), Mumbai – 400101, Maharashtra, India

Tel. No.:

91-22-28464411/ 28854411

E-Mail :

kediaca@gmail.com

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Pratik Plastics Industries

Factory Address: S.No.644, Gala No.3, Agarwal Industrial Estate, Somnath, Dabhel, Daman – 396 215, Daman and Diu, India

Area: 3000 sq. ft.

Location: Owned

Line of Business: Manufacturing and Recycling of Polymers.

Mobile No.: 91-9898876860 (Mr. Yuvraj)

No. of Employees: 30 (Approximately)

 

PRODUCTION STATUS:

 

Particulars

Installed Capacity

Actual Production

Recycling of Polymers

1800 MT/ Yrs

1750 MT/ Yrs

 


 

CAPITAL STRUCTURE

 

CAPITAL ACCOUNT FOR THE YEAR ENDED 31.03.2015

 

MR. SURESH KUMAR AGRAWAL

 

Particulars

Amount in Million

Particulars

Amount in Million

LIC Premium 

0.360

Opening  Balance

24.852

PPF

0.010

 

HSBC Canara Insurance

0.100

Partners Share of Profit from Business

3.399

Max Life Insurance

0.264

TDS (Paid through SKA)

0.095

Rajesh Life Style

1.082

Service Tax (Paid through SKA)

0.074

Bhiwandi Property (Purchase)

0.042

Yes Bank (Net)

20.990

Bengal Ambuja (Property)

1.000

 

Kalpvriksha (OBC)

0.100

 

ICICI Prudential Insurance

0.500

 

Medicliam

0.021

 

 

OBC Bank (Net)

24.525

 

 

SA Tax paid A.Y. 2013-14

0.032

 

 

 

 

Balance C/f

21.374

 

 

 

 

 

 

Total

49.410

Total

49.410

 

 

CAPITAL ACCOUNT FOR THE YEAR ENDED ON 31.03.2015

 

MRS. LALITA DEVI AGARWAL

 

Particulars

Amount in Million

Particulars

Amount in Million

OBC Bank (Net)

1.583

Opening  Balance

9.349

LIC Insurance

0.039

 

PPF

0.050

Partners’ Share of Profit from Business

3.399

Rekha S Shah (Loan Payment)

0.700

Yes Bank

4.820

Octacrest Flat (EMI)

0.432

 

SA Tax Paid (A.Y. 2013-14)

0.032

 

 

 

Balance C/f

14.732

 

 

 

Total

17.568

Total

17.568

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

Expected Sales (2015-2016) : Rs.1050.000 Million

 

The above information has been parted by Mr. Suresh Kumar Agarwal [Partner]

 

Note : Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

31.03.2014

31.03.2013

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Capital

36.106

34.201

16.218

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

36.106

34.201

16.218

LOAN FUNDS

 

 

 

1] Secured Loans

23.095

17.258

7.575

2] Unsecured Loans

14.484

24.262

28.746

TOTAL BORROWING

37.579

41.520

36.321

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

73.685

75.721

52.539

 

 

 

 

APPLICATION OF FUNDS

 

 

 

FIXED ASSETS [Net Block]

0.159

0.084

0.069

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

18.440

5.871

8.024

 

Sundry Debtors

72.963

60.229

62.057

 

Cash & Bank Balances

31.426

41.683

15.091

 

Other Current Assets

0.000

17.855

19.544

 

Loans & Advances

32.535

7.065

6.198

Total Current Assets

155.364

132.703

110.914

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

76.552

53.569

51.194

 

Other Current Liabilities

2.286

2.229

6.050

 

Provisions

3.000

1.268

1.200

Total Current Liabilities

81.838

57.066

58.444

Net Current Assets

73.526

75.637

52.470

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

73.685

75.721

52.539

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Sales

640.359

700.716

495.308

 

 

Other Income

3.289

4.337

1.113

 

 

TOTAL                                    

643.648

705.053

496.421

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

497.517

544.528

404.866

 

 

Anti-Dumping Duty Charges

0.000

95.784

1.105

 

 

Clearing & Forwarding Charges

12.092

11.912

9.411

 

 

Custom Duty

33.901

0.000

65.705

 

 

DEPB Licence

74.911

21.154

0.000

 

 

Transportation Charges

3.662

3.378

2.372

 

 

Warehouse Charges

0.295

0.178

0.134

 

 

Vehicle expenses

0.000

0.113

0.052

 

 

Audit Fees

0.046

0.040

0.039

 

 

Sales Promotion Expenses

0.317

0.029

0.030

 

 

Consultation Charges

0.000

0.010

0.090

 

 

Salary & Wages

1.037

1.335

0.794

 

 

Interest and Bank charges

5.860

5.070

3.867

 

 

Conveyance & Travelling

0.391

0.170

0.337

 

 

Commission Charges

1.700

1.759

0.586

 

 

Professional charges

0.080

0.104

0.076

 

 

General Expenses

0.725

1.005

0.774

 

 

Printing and Stationery

0.000

0.073

0.073

 

 

Staff welfare expenses

0.132

0.020

0.010

 

 

Currency Fluctuation Gain/ Loss

0.505

12.141

0.000

 

 

Professional Tax

0.000

0.119

0.000

 

 

Quality Claim Expenses

0.471

0.000

0.000

 

 

Telephone Expenses

0.151

0.000

0.000

 

 

Interest on Partners Capital

 

 

 

 

 

Suresh K. Agarwal

0.000

1.423

0.617

 

 

Lalita Devi Agarwal

0.000

0.504

0.188

 

 

TOTAL                                    

633.793

700.849

491.126

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.855

4.204

5.295

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.057

0.026

0.018

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

9.798

4.178

5.277

 

 

 

 

 

Less

TAX                                                                 

3.000

1.268

1.184

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

6.798

2.910

4.093

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

1.06

0.42

0.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.30

3.15

4.75

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.12

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.04

1.21

2.24

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.90

2.33

1.90

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Partners Capital

16.218

34.201

36.106

Reserves & Surplus

0.000

0.000

0.000

Net worth

16.218

34.201

36.106

 

 

 

 

Secured Loans

7.575

17.258

23.095

Unsecured Loans

28.746

24.262

14.484

Total borrowings

36.321

41.520

37.579

Debt/Equity ratio

2.240

1.214

1.041

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

495.308

700.716

640.359

 

 

41.471

-8.614

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

495.308

700.716

640.359

Profit

4.093

2.910

6.798

 

0.83%

0.42%

1.06%

 

 


 

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

Yes

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

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

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2015

(Rs. In Million)

Adarsh Agarwal

0.250

Exxon Distributors Private Limited

1.000

Hansraj Agarwal and Sons

0.650

Hemlata Agarwal

0.280

Madhu P. Chawla

0.500

Manju Jalan

0.500

Mayadevi Jhunjhunwala

0.750

Modwear Exports Private Limited

0.330

Om Prakash Banwarilal Jhunjhunwala

0.750

Palak Agarwal

1.451

Parinita Agarwal

0.387

Popatlal H. Chawla

0.500

Rajesh N. Shah

0.500

Rohan Distributors

1.100

Santosh Jalan

0.500

Shyam Sunddar Jalan and Sons

0.300

Sudesh Lata Banka-Loan

1.129

Sulochana Ramawatar Sarawgi

1.400

Sunit Shivshankar Banka

0.950

Suresh Agarwal HUF

1.257

 

 

Total

 

14.484

 

 

FIXED ASSETS

 

·         Computers

·         Office Equipments

·         Furniture and Fixture


 

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 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. 66.14

UK Pound

1

Rs. 100.55

Euro

1

Rs. 71.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

45

 

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.