MIRA INFORM REPORT

 

 

Report No. :

342853

Report Date :

26.09.2015

 

IDENTIFICATION DETAILS

 

Name :

TIRTHAK PAPER MILL PRIVATE LIMITED

 

 

Registered Office :

Survey No. 14, Lilapar Road, Taluka Morbi, Lilapar, Rajkot – 363641, Gujarat

 

 

Tel. No.:

91-2822-220277

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.01.2006

 

 

Com. Reg. No.:

04-047622

 

 

Capital Investment / Paid-up Capital :

Rs.45.000 Million

 

 

CIN No.:

[Company Identification No.]

U21000GJ2006PTC047622

 

 

IEC No.:

2406001407

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTT00707A

 

 

PAN No.:

[Permanent Account No.]

AACCT3813F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Duplex Paper.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 is an established company having satisfactory track record.

 

For the financial year ended 2014, the company has healthy scale of operations marked by consistent revenue growth along with profitability margin of 2.3%.

 

The ratings reflects company’s satisfactory financial position, adequate net worth along with favorable gap between trade payables and receivables.

 

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

 

The company can be considered for business dealing 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

 

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 DECLINED

 

Management non –cooperative (91-2822-220277)

 

 

LOCATIONS

 

Registered Office/ Factory :

Survey No. 14, Lilapar Road, Taluka Morbi, Lilapar, Rajkot – 363641, Gujarat, India

Tel. No.:

91-2822-220277

Mobile No.:

91-9825140640 (Mr. Kiritbhai)

Fax No.:

91-2822-220377

E-Mail :

tirthakpaper@yahoo.co.in

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Kiritbhai Jivrajbhai Fultaria

Designation :

Director

Address :

Vidhyutnagar, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

28.12.1975

PAN No.:

AGDPP9404A

Date of Appointment :

30.01.2006

Din No.:

00534561

PAN No.:

AGDPP9404A

 

 

Name :

Mr. Nagjibhai Jivrajbhai Fultaria

Designation :

Director

Address :

Vidhyutnagar, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

05.07.1951

PAN No.:

AALHP1292A

Date of Appointment :

30.01.2006

Din No.:

02360551

PAN No.:

ABUPP2702M

 

 

Name :

Mr. Pravinbhai Kanjibhai Kasundra

Designation :

Director

Address :

201, Shaligram Apartment, Opposite Om party Plot, Kenal Chokdi, Ravapar Road, Morbi – 363641, Gujarat, India

Date of Birth/Age :

09.05.1976

PAN No.:

AASPK6277F

Date of Appointment :

30.01.2006

Din No.:

00550629

PAN No.:

AASPK6277F

 

 

Name :

Mr. Nareshbhai Jivrajbhai Fultaria

Designation :

Director

Address :

Vidhyutnagar, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

11.02.1980

PAN No.:

AAGPF2724C

Date of Appointment :

17.02.2011

'Din No.:

03418275

PAN No.:

AAGPF2724C

 

 

Name :

Mr. Vipulkumar Vanjibhai Patel

Designation :

Director

Address :

Gautam Society, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

09.09.1975

PAN No.:

AIXPP0853F

Date of Appointment :

17.02.2011

Din No.:

01172321

PAN No.:

AIXPP0853F

 

 

Name :

Mr. Arvindbhai Jivrajbhai Patel

Designation :

Director

Address :

Vidhyutnagar, Ravapar Road, Morbi-363641, Gujarat, India

Date of Birth/Age :

11.02.1980

PAN No.:

AGDPP9403H

Date of Appointment :

17.02.2011

Din No.:

00911134

PAN No.:

AAKHP9700J

 

 

Name :

Mr. Thobhanbhai Jivrajbhai Patel

Designation :

Director

Address :

202, Shaligram Apartments, Ravapar Road, Morbi, Gujarat, India

Date of Birth/Age :

05.07.1963

PAN No.:

ANHPK8229R

Date of Appointment :

17.02.2011

Din No.:

03418278 

PAN No.:

ANHPK8229R

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Kiritbhai Jivrajbhai Fultaria

 

646000

Vishal Bhanjibhai Fultaria

 

2500

Jivrajbhai Nagjibhai Fultaria

 

884690

Pravinbhai Kanjibhai Kasundra

 

96400

Arvindbhai Jivrajbhai Patel

 

568500

Nipaben Arivndbhai Fultaria

 

215000

Nareshbhai Jivrajbhai Fultaria

 

411500

Jayesh Vanjibhai Padliya

 

80000

Dharmishthaben Vipulbhai Padliya

 

90000

Bhagwatiben Jivrajbhai Kasundra

 

199200

Geetaben Jayantibhai Kasundra

 

300800

Vipul V Padaliya

 

70000

Vanjibhai Babubhai Patel

 

80000

Jivrajbhai T. Kasundra

 

130000

Jayshreeben D. Kasundra

 

115000

Mansukhlal K. Patel

 

115000

Alpaben Kiritbhai Fultaria

 

180000

Rukshmaniben Jivrajbhai Fultaria

 

172500

Simaben N. Fultaria

 

70910

Jignesh K. Fultaria

 

22500

Kanjibhai R. Patel

 

22500

Nayanaben B. Kasundra

 

27000

Total

 

4500000

 

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 :

Manufacturer of Duplex Paper.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

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 :

Reference :

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 :

Information declined by the management

 

 

Bankers :

 

Bank Name

The Cosmos Co-operative Bank Limited

Branch

Opposite Sardar Baug, Near Petrol Pump, Sanala Road, Morbi - 363641, 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

 

  • Small Industries Development Bank of India, 1st Floor, "Nirmal", 7, Ramkrishna Nagar Corner, Opposite Commissioner Bunglow, Off. Yagnik Road, Rajkot - 360001, Gujarat, India
  • Syndicate Bank, Sudhara Sheri, Sardar Road, Morbi - 363641, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

50.344

36.915

Short-term borrowings

 

 

Loans repayable on demand from banks

258.047

262.309

Total

308.391

299.224

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nanalal P. Hadial

Chartered Accountants

Address :

Shakti Complex, 1St Floor, Near Dr. Rupala Hospital 16, Savsar Plot, Morbi – 1, Gujarat, India

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

AAHPH2014C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4500000

Equity Shares

Rs.10/- each

Rs.45.000 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

45.000

45.000

45.000

(b) Reserves & Surplus

209.709

175.271

141.612

(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)

254.709

220.271

186.612

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

101.334

112.309

141.759

(b) Deferred tax liabilities (Net)

3.925

3.400

3.628

(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)

105.259

115.709

145.387

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

258.047

262.309

180.911

(b) Trade payables

168.539

127.411

221.963

(c) Other current liabilities

32.883

41.270

44.544

(d) Short-term provisions

25.025

26.127

32.550

Total Current Liabilities (4)

484.494

457.117

479.968

 

 

 

 

TOTAL

844.462

793.097

811.967

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

228.756

209.452

230.696

(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

0.100

0.100

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

0.009

0.009

15.575

Total Non-Current Assets

228.865

209.561

246.271

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

186.293

159.243

251.588

(c) Trade receivables

358.438

376.783

274.680

(d) Cash and cash equivalents

25.234

16.547

11.497

(e) Short-term loans and advances

9.721

11.348

12.158

(f) Other current assets

35.911

19.615

15.773

Total Current Assets

615.597

583.536

565.696

 

 

 

 

TOTAL

844.462

793.097

811.967

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income From Operation

1439.883

1489.324

1561.629

 

 

Other Income

1.586

0.818

0.982

 

 

TOTAL                                    

1441.469

1490.142

1562.611

 

 

 

 

 

 

DEPRECIATION & AMORTIZATION EXPENSES

29.651

33.019

34.732

 

 

 

 

 

 

PROVISION OF TAX

16.949

16.716

16.528

 

 

 

 

 

 

DEFF. TAX LIABILITIES

0.524

(0.288)

0.358

 

 

 

 

 

 

NET PROFIT/LOSS

34.438

33.659

32.958

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.65

4.48

NA

 

 

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) operation

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.39

2.26

2.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.41

1.70

1.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.28

1.18

 

 

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

45.000

45.000

45.000

Reserves & Surplus

141.612

175.271

209.709

Net worth

186.612

220.271

254.709

 

 

 

 

long-term borrowings

141.759

112.309

101.334

Short term borrowings

180.911

262.309

258.047

Total borrowings

322.670

374.618

359.381

Debt/Equity ratio

1.729

1.701

1.411

 

 


 

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)

Income From Operation

1561.629

1489.324

1439.883

 

 

(4.630)

(3.320)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Income From Operation

1561.629

1489.324

1439.883

Profit

32.958

33.659

34.438

 

2.11%

2.26%

2.39%

 

 

 

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

No

8]

Designation of contact person

No

9]

Promoter’s background

Yes

10]

Date of Birth of Proprietor / Partners / Directors

Yes

11]

Pan Card No. of Proprietor / Partners

Yes

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

No

19]

Major customers

No

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

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and advances from directors

20.444

37.946

Loans and advances from others

30.546

37.448

Total

50.991

75.394

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10359143

23/01/2014 *

469,600,000.00

The Cosmos Co-Operative Bank Limited

Opp. Sardar Baug, Nr. Petrol Pump, Sanala Road, Morbi, Gujarat - 363641, India

B94988557

 

* Date of charge modification

 

 

COMPANYS PERFORMANCE:

 

The Company has reported income from operation is of Rs. 1439.883 Million during the year as compare to previous year’s income from operation of Rs. 1489.324 Million. The Company has earned net profit of Rs. 34.438 Million during the year as compare to previous year’s net profit of Rs. 33.659 Million. In order to conserve resources, the directors do not recommend any dividend for the financial year ended, March 31, 2014.

 

 

FIXED ASSETS

 

Tangible assets

 

  • Land    
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment

 

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.66.09

UK Pound

1

Rs.100.88

Euro

1

Rs.73.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYTK


 

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

NO

--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.