MIRA INFORM REPORT

 

 

Report No. :

341337

Report Date :

16.09.2015

 

IDENTIFICATION DETAILS

 

Name :

INDIA METPRO PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

38, Nishant Kunj, Main Road, Pitam Pura, Delhi - 110034

Mobile No.:

91-9811127780 (Mr. Rakesh Goyal)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.08.1997

 

 

Com. Reg. No.:

55-089088

 

 

Capital Investment / Paid-up Capital :

Rs.4.411 Million

 

 

CIN No.:

[Company Identification No.]

U36911DL1997PTC089088

 

 

IEC No.:

0504049682

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELJ02797E

 

 

PAN No.:

[Permanent Account No.]

AAACJ2823R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of VCI Products, like VCI Powder, VCI Films, VCI Foam etc.

 

 

No. of Employees :

20 (Approximately)

 

 

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

 

Maximum Credit Limit :

USD 64000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 1997. It has a satisfactory track record.

 

For the financial year 2014, the company has healthy operational activity marked by decent top line growth along with profitability margin 8.18%.

 

The rating reflects the company's comfortable financial risk profile, efficient net worth position along with low borrowings taken by the company. It has favourable gap between trade payables and receivables.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

The company can be consider 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 – 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 PARTED BY

 

Name :

Mr. Rakesh Goyal

Designation :

Director

Contact No.:

91-9811127780

Date :

16.09.2015

 

 

LOCATIONS

 

Registered Office :

38, Nishant Kunj, Main Road, Pitam Pura, Delhi – 110034, India

Tel. No.:

Not Available

Mobile No.:

91-9811127780 (Mr. Rakesh Goyal)

Fax No.:

Not Available

E-Mail :

guptasna@yahoo.co.in

rakesh@metproindia.com

Website :

www.metprogroup.com

 

 

Head Office/ Admin Office/Works :

205-206, M.I.E., Part-1, Bahadurgarh – 124507, Haryana, India

Tel. No.:

91-1276-324185/645733

Fax No.:

91-1276-267733

E-Mail :

sales@metproindia.com

Location :

Rented

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Rakesh Goyal

Designation :

Director

Address :

B-1/507, Varun Apartments, Plot No. 12, Sector - 9, Rohini, Delhi - 110085, India

Date of Birth/Age :

24.05.1971

Date of Appointment :

19.08.2004

DIN No.:

01311713

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51215DL1998PTC097295

KPI OVERSEAS PRIVATE LIMITED

Director

13/12/1998

13/12/1998

-

Active

NO

2

U36911DL1997PTC089088

INDIA METPRO PRODUCTS PRIVATE LIMITED

Director

19/08/2004

19/08/2004

-

Active

NO

 

 

Name :

Mr. Apurbo Roy

Designation :

Director

Address :

D-132, Sector-49, Noida - 201301, Uttar Pradesh, India

Date of Birth/Age :

19.10.1966

Date of Appointment :

25.09.2009

DIN No.:

02516336

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U36911DL1997PTC089088

INDIA METPRO PRODUCTS PRIVATE LIMITED

Director

25/09/2009

27/12/2008

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Rakesh Goyal

128150

25.50

Apurbo Roy

128150

25.50

Metpro Limited, Ireland

246249

49.00

Total

502549

100.00

 

 

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

49.00

Directors or relatives of Directors

51.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of VCI Products, like VCI Powder, VCI Films, VCI Foam etc.

 

 

Products :

  • VCI Powder
  • VCI Films
  • VCI Foam

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

Ireland

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Russia
  • UK
  • Ireland

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Universal Sales Agencies, Delhi, India

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 :

Wholesalers, Retailers and Manufacture

 

Reference :

J & L Limited, Hisar, Haryana, India

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 :

20 (Approximately)

 

 

Bankers :

Banker Name

ICICI Bank Limited

Branch Address

Pitampura, Delhi, 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

 

Auditors :

 

Name :

Sanjeev Neeru and Associates

Chartered Accountants

Address :

202, Mohan Place LSC C Block, Saraswati Vihar, Delhi – 110034, India

Tel. No.:

91-11-27029108/ 27035428

Fax No.:

91-11-27035429

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

ADJPG9368H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company:

  • Metpro Limited

 

 

Associates Concern:

  • Metpro Manufacturing Limited
  • A R Packaging 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs. 7.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

502549

Equity Shares

Rs.10/- each

Rs. 5.025 Million

 

 

 

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs. 7.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

441097

Equity Shares

Rs.10/- each

Rs. 4.411 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

4.411

4.411

3.158

(b) Reserves & Surplus

18.153

12.934

7.807

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

3.132

Total Shareholders’ Funds (1) + (2)

22.564

17.345

14.097

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.086

0.179

0.217

(c) Other long term liabilities

1.227

0.899

0.621

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1.313

1.078

0.838

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.450

1.080

1.100

(b) Trade payables

8.881

5.957

5.359

(c) Other current liabilities

1.616

1.777

1.677

(d) Short-term provisions

2.612

1.654

1.530

Total Current Liabilities (4)

15.559

10.468

9.666

 

 

 

 

TOTAL

39.436

28.891

24.601

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.573

3.743

3.531

(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

0.158

0.158

0.158

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.731

3.901

3.689

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.527

8.689

8.550

(c) Trade receivables

19.290

13.216

9.051

(d) Cash and cash equivalents

3.570

1.782

2.318

(e) Short-term loans and advances

0.290

0.111

0.725

(f) Other current assets

2.028

1.192

0.268

Total Current Assets

35.705

24.990

20.912

 

 

 

 

TOTAL

39.436

28.891

24.601

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

63.793

45.334

36.932

 

Other Income

 

 

 

 

TOTAL

63.793

45.334

36.932

 

 

 

 

 

 

EXPENSES

56.088

40.467

32.675

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE EXCEPTIONAL, EXTRAORDINARY ITEMS AND TAXATION

7.705

4.867

4.257

 

 

 

 

 

 

INCOME TAX ADJUSTMENT

0.001

(0.001)

(0.031)

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

7.704

4.868

4.289

 

 

 

 

 

 

CURRENT TAX

2.578

1.658

1.510

 

 

 

 

 

 

DEFERRED TAX LIABILITY / ASSETS

(0.093)

(0.038)

(0.175)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

5.218

3.248

2.955

 

 

 

 

 

 

CIF VALUE OF IMPORTS

11.684

7.931

8.269

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.83

7.77

NA

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

79.700

 

Expected Sales (2015-2016) : Rs.80.000 Million

 

The above information has been parted by Mr. Rakesh Goyal

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

19.54

16.85

17.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.28

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.11

0.06

0.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.29

2.39

2.16

 

 

 

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

3.158

4.411

4.411

Reserves & Surplus

7.807

12.934

18.153

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

3.132

0.000

0.000

Net worth

14.097

17.345

22.564

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

1.100

1.080

2.450

Total borrowings

1.100

1.080

2.450

Debt/Equity ratio

0.078

0.062

0.109

 

 

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 

36.932

45.334

63.793

 

 

22.750

40.718

 

 

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 

36.932

45.334

63.793

Profit

2.955

3.248

5.218

 

8.00%

7.16%

8.18%

 

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)

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

No

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 four 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

Yes

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

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

From related parties

2.450

1.080

Total

2.450

1.080

 

 

FIXED ASSETS

 

 


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.66.44

UK Pound

1

Rs.102.41

Euro

1

Rs.75.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

KVT

 


 

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

NO

--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

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.