MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

506594

Report Date :

02.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

KABRA EXTRUSION TECHNIK LIMITED

 

 

Registered Office :

1001, Fortune Terraces, 10th Floor, Opposite Citi Mall, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra

Tel. No.:

91-22-26734822-24

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

21.10.1982

 

 

Com. Reg. No.:

11-028535

 

 

Capital Investment / Paid-up Capital :

INR 159.512 Million

 

 

CIN No.:

[Company Identification No.]

L28900MH1982PLC028535

 

 

IEC No.:

[Import-Export Code No.]

0388055154

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAACK4289L1Z2

 

 

TIN No.:

25000001464

 

 

PAN No.:

[Permanent Account No.]

AAACK4289L

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges

 

 

Line of Business :

  • Providing plastic extrusion machinery for manufacturing pipes and films. [Registered Activity]

 

  • Manufacture and Exporter of plastic extraction machinery for pipes and flexible packaging films. (Confirmed by Management)

 

 

No. of Employees :

472 (Approximately)

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A+

 

Credit Rating

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was founded in 1982 and is based in Mumbai, Maharashtra. It is engaged in manufacturing of plastic extrusion machinery. Its products include twin screw extrusion lines for extrusion of polyvinyl chloride pipes, polyvinyl chloride profiles and pellets; single screw extrusion lines for pipes; mono layer and multi-layer blown film lines.

 

As per the quarterly results of December 2017, the company has earned revenue of INR 659.901 million for its revenue along with average net profit margin.

 

For the financial year ended 2017, the company has achieved fair profitability margin of 10.03% but has reported a decline in its revenue as compared to the previous year.

 

Rating continue to reflect company's established market position in the plastic extrusion machinery business, healthy financial profile because of healthy debt protection metrics along with low gearing and efficient working capital management.

 

However, rating strengths are partially offset by exposure to competition from import substitutes and susceptibility to cyclicality in the plastic products industry.

 

Business is active. Payments are reported to be regular and as per commitment. 

 

In view of aforesaid, the company can be considered good for normal 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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Loans : A+

Rating Explanation

Adequate degree of safety and low credit risk.

Date

23.02.2018

 

 

Rating Agency Name

CRISIL

Rating

Short Term Loans : A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk

Date

23.02.2018

 

 

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 31-03-2018.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 02.05.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

INFORMATION PARTED

 

Name :

Miss. Deepa

Designation :

Office Executive

Contact No.:

91- 22-26734822/26734824

Date :

27.04.2018

 

 

LOCATIONS

 

Registered Office/Head Office  :

1001, Fortune Terraces, 10th Floor, Opposite Citi Mall, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-26734822-24

Fax No.:

91-22-26735041

E-Mail :

ket_sd@kolsitegroup.com

sales@kolsitegroup.com

info@kolsitegroup.com

secretarial@kolsitegroup.com

Website :

http://www.kolsite.com

 

 

Factory 1 :

Kabra Industrial Estate, Kachigam, Daman– 396210, Daman and Diu (U.T.), India

 

 

Factory 2 :

259/260/265 (lll), Costal Highway, Dunetha, Daman–396210, Daman and Diu (U.T.), India

 

 

Regional Office :

402 Lalita Complex, Jain Mandir Road, Opposite HDFC Bank, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26564828

 

 

Other Regional Offices :

 

Located at:

 

·         New Delhi

·         Kolkata

·         Chennai

·         Bangalore

·         Hyderabad

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Shreevallabh Gopilal Kabra

Designation :

Chairman and Managing Director

Date of Birth/Age :

79 Years

Qualification :

B. A. (Hons)

Expertise in specific functional areas :

·         Extensive experience of plastic industry

·         Promoter of Kolsite Group of Industries

·         Management and control of industry and business

Date of Appointment :

01.04.2009

DIN No.:

00015415

 

 

Name :

Mr. Satyanarayan Gopilal Kabra

Designation :

Managing Director

Address :

46 Vithal Nagar Co-Operative. Housing Society Limited, Gopikunj 11th Road, JVPD Scheme, Vile Parle (West ) Mumbai – 400049, Maharashtra, India

Date of Appointment :

21.10.1982

DIN No.:

00015930

 

 

Name :

Mr. Anand Shreevallabh Kabra

Address :

46 Vithal Nagar Co-Operative. Housing Society Limited, Gopikunj 11th Road, JVPD Scheme, Vile Parle (West ) Mumbai – 400049, Maharashtra, India

Designation :

Technical Director

Date of Birth/Age :

41 Years

Qualification :

B.E. (Mechanical)  MBA - FMB

Expertise in specific functional areas :

Extensive exprience in

·         Business

·         Strategy

·         Technology and

·         Projects

Date of Appointment :

19.06.2003

DIN No.:

00016010

 

 

Name :

Mr. Yagneshkumar Bhagwatiprasad Desai

Designation :

Director

Address :

321/322, Raheja Crest-3, Off. New Link Road, Lokhandwala, Andheri (West). Mumbai – 400053,  Maharashtra, India

Date of Appointment :

19.10.2002

DIN No.:

00021202

 

 

Name :

Mr. Nihalchand Chunilal Chauhan

Designation :

Director

Address :

Shreepati Arcade, 20th Floor, Flat No. 4, August Kranti Marg, Nana Chowk, Mumbai – 400036, Maharashtra, India

Date of Appointment :

21.01.2006

DIN No.:

00021782

 

 

Name :

Mr. Bajrang Lal Bagra

Designation :

Director

Address :

B-203, Rail Vihar,  Sector-15, Part-2,  Gurugram -  122001, Harayana, India

Date of Appointment :

07.11.2014

DIN No.:

00090596

 

 

Name :

Mr. Mahavirprasad Surajmal Taparia

Designation :

Director

Address :

Girikunj, 71, Marine Drive F, Churchgate, Mumbai – 400020,  Maharashtra, India

Date of Appointment :

31.03.1989

DIN No.:

00112461

 

 

Name :

Mr. Boman Moradian

Designation :

Director

Address :

M. Cama Park, K - 3/64, Cama Road, Off S V Road, Andheri (W), Mumbai -  400058, Maharashtra, India 

Date of Appointment :

16.05.2017

DIN No.:

00242123

 

 

Name :

Mr. Varun Satyanarayan Kabra

Designation :

Director

 

 

Name :

Mrs. Ekta Anand Kabra

Designation :

Whole-time Director

Address :

Gopi Kunj 46, Vithal Nagar  CHS,  LNS,  Road No. 11, Juhu Scheme, Vile Parle (West) Mumbai - 400049, Maharashtra, India 

Date of Appointment :

16.05.2017

DIN No.:

07088898

 

 

Name :

Mrs. Jyoti Varun Kabra

Designation :

Director

 

KEY EXECUTIVES

 

Name :

Daulat Raj Jain

Designation :

Chief Finance Officer

Address :

A-410, Blue Horizon CHS Limited, Link Road, Malad (West), Mumbai -400064, Maharashtra, India 

Date of Appointment :

14.09.2017

PAN No.:

ACHPJ7018E

 

 

Name :

Arya Kunal Chachad

Designation :

Company Secretary

Address :

B-420, Jeevan Sudha Chs Ltd., C. D. Barfiwala Lane, Andheri (West), Mumbai -400058, Maharashtra, India 

Date of Appointment :

14.09.2017

PAN No.:

AEYPN0838H

 

 

Name :

Miss. Deepa

Designation :

Office Executive

 

 

SHAREHOLDING PATTERN

 

AS ON March, 2018

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a %

(A) Promoter & Promoter Group

18084885

56.69

(B) Public

13817435

43.31

Grand Total

31902320

100.00

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a %

A1) Indian

 

Individuals/Hindu undivided Family

10993625

34.46

ANAND SHREEVALLABH KABRA

6282196

19.69

SARITADEVI SATYANARAYAN KABRA

2000

0.01

EKTA ANAND KABRA

319225

1.00

VEENADEVI SHREEVALLABH KABRA

1160860

3.64

VARUN SATYANARAYAN KABRA

2000

0.01

SATYANARAYAN GOPILAL KABRA

2000

0.01

SHREEVALLABH GOPILAL KABRA

3225344

10.11

Any Other (specify)

7091260

22.23

KOLSITE CORPORATION LLP

6263888

19.63

PLASTIBLENDS INDIA LIMITED

827372

2.59

Sub Total A1

18084885

56.69

A2) Foreign

0.00

A=A1+A2

18084885

56.69

 

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

Total no. shares held

Shareholding % calculated as per SCRR, 1957 As a %

B1) Institutions

 

Mutual Funds/

4400

0.01

Foreign Portfolio Investors

96851

0.30

Financial Institutions/ Banks

150227

0.47

Sub Total B1

251478

0.79

B2) Central Government/ State Government(s)/ President of India

0.00

Central Government/ State Government(s)/ President of India

50516

0.16

Sub Total B2

50516

0.16

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 million

10156759

31.84

Individual share capital in excess of INR 0.200 million

3223050

10.10

KASHISH JAIN

438537

1.37

SWETA SIDHARTH AGRAWAL

596476

1.87

SEEMA HEINZ MATHIAS

374628

1.17

NBFCs registered with RBI

4608

0.01

Any Other (specify)

131024

0.41

Sub Total B3

13515441

42.37

B=B1+B2+B3

13817435

43.31

 

BUSINESS DETAILS

 

Line of Business :

  • Providing plastic extrusion machinery for manufacturing pipes and films. [Registered Activity]

 

  • Manufacture and Exporter of plastic extraction machinery for pipes and flexible packaging films. (Confirmed by Management)

 

 

Products / Services :

NIC Code

Product Description

354.9

Plastic Extrusion Machinery

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Pipes and Flexible Packaging Films

Countries :

  • South Africa
  • Nigeria

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

RTGS / NEFT

 

 

Purchasing :

RTGS / NEFT

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

End Users

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

472 (Approximately)

 

 

Bankers :

·         State Bank of India

·         Kotak Mahindra Bank Limited

·         DBS Bank Limited, DLF Capitol Point, Ground Floor and First Floor, Baba Kharak Singh Marg, Connaught Place, Delhi – 110001, India

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Loans repayable on demand

 

 

Cash Credit from State Bank of India and Kotak Mahindra Bank Limited

62.487

119.216

Bills Discounted

21.239

52.241

Total

83.726

171.457

 

Auditors :

 

Name :

Kirtane and Pandit LLP

Chartered Accountants

Address :

Pune, Maharashtra, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associate Companies or promoter Companies :

·         Plastiblends India Limited

·         Penta Auto Feeding India Limited (CIN No. U29253MH2015PLC268587)

 

 

Enterprise over which Executive Directors of the Company exercise significant influence :

·         Kolsite Industries

·         Maharashtra Plastics Industries

·         Kolsite Corporation LLP

·         Kabra Gloucester Engineering Limited

·         Kolsite Packaging Systems Private Limited

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

40000000

Equity Shares

INR 5/- each

INR 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31902320

Equity Shares

INR 5/- each

INR 159.512 Million

 

 

 

 

 

Of the above shares 23180160 Shares of INR 5/- each were allotted as fully paid up bonus shares in 2010-11

 

Reconciliation  of number of equity shares outstanding at the beginning and at the end of the year

 

Particular

As at

31 March 2017

Number of shares outstanding as at the beginning of the year

31902320

Number of shares outstanding as at the end of the year

31902320

 

The company has only one class of share having par value of INR 5/-. Each holder of equity share is entitled to one vote per share.

 

Shares in the company held by each shareholder holding more than 5% shares

 

Particular

 

31 March 2017

Name of the Shareholders

 

Number of Shares held in The company

% of shares held

Anand Kabra

6282196

19.69

Kolsite Corporation LLP

6263888

19.63

Battenfeld Extrusiontechnik Gmbh

3600000

11.28

Shreevallabh G Kabra

3225344

10.11

Satyanarayan G Kabra

2000

0.01

Saritadevi S Kabra

2000

0.01

Varun S Kabra

2000

0.01

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET [STANDALONE]

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

159.512

159.512

159.512

(b) Reserves & Surplus

1681.788

1404.849

1266.493

(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)

1841.300

1564.361

1426.005

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

57.834

38.775

48.809

(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)

57.834

38.775

48.809

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

83.726

171.457

209.927

(b) Trade payables

331.362

298.072

328.978

(c) Other current liabilities

288.238

353.411

453.647

(d) Short-term provisions

62.216

51.174

143.716

Total Current Liabilities (4)

765.542

874.114

1136.268

 

 

 

 

TOTAL

2664.676

2477.250

2611.082

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1132.483

1074.035

674.212

(ii) Intangible Assets

0.000

0.244

25.766

(iii) Capital work-in-progress

5.745

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

83.863

80.588

277.065

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

39.860

24.730

31.762

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1261.951

1179.597

1008.805

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

140.000

81.447

139.912

(b) Inventories

655.053

611.951

620.016

(c) Trade receivables

357.556

398.418

537.025

(d) Cash and cash equivalents

20.785

36.970

17.222

(e) Short-term loans and advances

229.331

168.867

288.102

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

1402.725

1297.653

1602.277

 

 

 

 

TOTAL

2664.676

2477.250

2611.082

 

PROFIT & LOSS ACCOUNT [STANDALONE]

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

2760.733

2990.774

2712.754

 

Other Income

115.354

223.495

85.152

 

TOTAL

2876.087

3214.269

2797.906

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1785.720

1877.583

1760.693

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(34.683)

14.343

(20.142)

 

Employees benefits expense

319.102

290.656

256.209

 

Exceptional Items

0.000

185.000

0.000

 

Other expenses

397.272

426.505

420.138

 

TOTAL

2467.411

2794.087

2416.898

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

408.676

420.182

381.008

 

 

 

 

 

Less

FINANCIAL EXPENSES

19.315

17.659

34.408

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

389.361

402.523

346.600

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

69.895

87.054

76.095

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

319.466

315.469

270.505

 

 

 

 

 

Less

TAX

42.526

90.724

46.516

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

276.940

224.745

223.989

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

824.056

708.200

592.886

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

27.500

22.499

22.500

 

Dividend

0.000

71.778

63.804

 

Depreciation Transitional Provision Effect

0.000

0.000

9.020

 

Tax on Dividend

0.000

14.612

13.351

 

Total

27.500

108.889

108.675

 

 

 

 

 

 

Balance Carried to the B/S

1073.496

824.056

708.200

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

785.381

788.224

871.045

 

TOTAL EARNINGS

785.381

788.224

871.045

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

291.328

350.565

336.872

 

TOTAL IMPORTS

291.328

350.565

336.872

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

8.68

7.04

7.02

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

47.27

48.62

72.26

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.72

7.51

5.05

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

67.73

57.94

68.20

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.62

0.69

0.61

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.36

0.39

0.54

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.29

0.35

0.44

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.05

0.11

0.15

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.42

0.56

0.80

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.62

0.69

0.49

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

21.16

23.79

11.07

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales [(PAT/Sales) * 100)

%

10.03

7.51

8.26

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

10.39

9.07

8.58

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

15.04

14.37

15.71

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.83

1.48

1.41

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.98

0.78

0.86

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.69

0.63

0.55

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.52

1.07

1.32

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.83

1.48

1.41

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

STOCK PRICES

 

Face Value

INR 5/-

Market Value

INR 117.90/-

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

159.512

159.512

159.512

Reserves & Surplus

1266.493

1404.849

1681.788

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1426.005

1564.361

1841.300

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

209.927

171.457

83.726

Current Maturities of Long term debt

0.000

0.000

0.000

Total borrowings

209.927

171.457

83.726

Debt/Equity ratio

0.147

0.110

0.045

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

2712.754

2990.774

2760.733

 

 

10.249

(7.692)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

2712.754

2990.774

2760.733

Profit

223.989

224.745

276.940

 

8.26%

7.51%

10.03%

 

 

ABRIDGED BALANCE SHEET [CONSOLIDATED]

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

 

 

 

I.              EQUITY AND LIABILITIES

 

 

(1)Shareholders' Funds

 

 

(a) Share Capital

159.512

159.512

(b) Reserves & Surplus

1677.984

1404.330

(c) Money received against share warrants

0.000

0.000

 

 

 

(2) Share Application money pending allotment

0.000

0.000

Total Shareholders’ Funds (1) + (2)

1837.496

1563.842

 

 

 

(3) Non-Current Liabilities

 

 

(a) long-term borrowings

0.000

0.000

(b) Deferred tax liabilities (Net)

57.833

38.775

(c) Other long term liabilities

0.000

0.000

(d) long-term provisions

0.000

0.000

Total Non-current Liabilities (3)

57.833

38.775

 

 

 

(4) Current Liabilities

 

 

(a) Short term borrowings

83.726

171.457

(b) Trade payables

331.864

298.104

(c) Other current liabilities

288.258

353.418

(d) Short-term provisions

62.216

51.175

Total Current Liabilities (4)

766.064

874.154

 

 

 

TOTAL

2661.393

2476.771

 

 

 

II.          ASSETS

 

 

(1) Non-current assets

 

 

(a) Fixed Assets

 

 

(i) Property, Plant and Equipment

1132.693

1074.036

(ii) Intangible Assets

0.000

0.244

(iii) Capital work-in-progress

5.745

0.000

(iv) Intangible assets under development

0.000

0.000

(b) Non-current Investments

78.869

80.094

(c) Deferred tax assets (net)

0.000

0.000

(d)  Long-term Loan and Advances

40.154

24.730

(e) Other Non-current assets

0.000

0.000

Total Non-Current Assets

1257.461

1179.104

 

 

 

(2) Current assets

 

 

(a) Current investments

140.579

81.447

(b) Inventories

655.053

611.951

(c) Trade receivables

357.555

398.418

(d) Cash and cash equivalents

21.069

36.984

(e) Short-term loans and advances

229.676

168.867

(f) Other current assets

0.000

0.000

Total Current Assets

1403.932

1297.667

 

 

 

TOTAL

2661.393

2476.771

 

PROFIT & LOSS ACCOUNT [CONSOLIDATED]

 

 

PARTICULARS

31.03.2017

31.03.2016

 

SALES

 

 

 

Income

2760.691

2990.774

 

Other Income

115.434

223.495

 

TOTAL

2876.125

3214.269

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Materials Consumed

1784.879

1877.583

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(34.683)

14.343

 

Employees benefits expense

319.196

290.656

 

Manufacturer and Other expenses

401.307

427.021

 

Exceptional Items

 0.000

185.000

 

TOTAL

2470.699

2794.603

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

405.426

419.666

 

 

 

 

Less

FINANCIAL EXPENSES

19.325

17.661

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

386.101

402.005

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

69.920

87.054

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

316.181

314.951

 

 

 

 

Less

TAX

42.526

90.724

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

273.655

224.227

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

8.58

7.03

 

LEGAL CASES

 

 

SMALL CAUSE COURT, RAJKOT

Case Details

Case Type: SMST R
Filing Number: 625/2017Filing Date: 26-09-2017
Registration Number: 625/2017Registration Date: 26-09-2017
CNR Number: GJRJ25-000799-2017



Case Status

First Hearing Date: 27th October 2017
Next Hearing Date: 01st December 2017
Stage of Case: SUMMONS OF SUIT
Court Number and Judge: 2-ADDL. JUDGE, SMALL CAUSE COURT

Petitioner and Advocate

1) KOTECHA INDUSTRIES LTD. THROUGH ITS EXE.DIRECTOR MANHARLAL AMARSHI KOTECHA

    Advocate- B.P.JOBANPUTRA


Respondent and Advocate

1) KABRA EXTRUSION TECHNIK LIMITED


2) SHREEVALLABH GOPILAL KABRA MANAGING DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

3) SATYANARAYAN GOPILAL KABRA MANAGING DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

4) ANAND SHREEVALLBH KABRA MANAGING DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

5) YAGNESHKUMAR BHAGWATIPRASAD DESAI DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

6) NIHALCHAND CHUNILAL CHAUHAN DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

7) BAJARANGLAL BAGRA DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

8) MAHAVIRPRASAD SURAJMAL TAPARIA DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

9) BOMAN MORADIAN DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

10) VARUN SATYANARAYAN KABRA WHOLETIME DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

11) EKTA ANAND KABRA WHOLETIME DIRECTOR OF KABRA EXTRUSION TECHNIK LIMITED

Acts

Under Act(s)

Under Section(s)

CODE OF CIVIL PROCEDURE, 1908

002,

History of Case Hearing

 

Registration Number

Judge

Business On Date

Hearing Date

Purpose of hearing

625/2017

ADDL. JUDGE, SMALL CAUSE COURT

27-10-2017

13-11-2017

SUMMONS OF SUIT

625/2017

ADDL. JUDGE, SMALL CAUSE COURT

13-11-2017

01-12-2017

SUMMONS OF SUIT

 


 

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

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

Yes

32

Litigations that the firm/promoter involved in

Yes

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

OPERATIONS AND OUTLOOK :

The Company has achieved Operational and Other Income for the year at INR 2876.087 million as against the previous year's Operational and Other income of INR 3214.269 Million. The profit before tax and exceptional item was INR 319.466 million against the previous year's profit of INR 315.469 million. Net profit of the Company after exceptional items and tax was INR 276.939 million against INR 224.745 million of the previous year.

INDUSTRY STRUCTURE AND DEVELOPMENTS

 

The company of Kolsite group and one of the largest players in the plastic extrusion machinery known for its innovative offerings.

KET specializes in providing plastic extrusion machinery for manufacturing pipes and films. It has two manufacturing locations in Daman. The plastic extrusion machinery industry’s prospects appear positive in the long term.

 

BUSINESS OVERVIEW AND OUTLOOK:

 

The Company continued its focus on marketing activities and strengthening its agent network by participating in various trade fairs and exhibitions. It has made significant inroads in many new markets.

 

During the financial year 2015-16, the Company participated in following exhibitions : FEIPLASTIC - Brazil, China Plas – China, Kenya Plast – Kenya, Vietnam Plas – Vietnam, T Plas – Thailand, IPLEX – India, Plastics & Rubber Indonesia – Indonesia, Ind Plas – India, Plast Eurasia – Turkey, Plexpo India – India, Saudi Plastics & Petrochem – Saudi Arabia, Pro Pak Africa – South Africa, CAP India – India to showcase its product portfolio to strengthen its geographical base as well as clientele.

 

STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE PERIOD ENDED 31.12.2017

 

PARTICULARS

Quarter Ended

Nine Months

 

31.12.2017

30.09.2017

31.12.2017

 

[Unaudited]

[Unaudited]

[Unaudited]

1. Income from Operations

 

 

 

Revenue from operations

659.901

517.298

1686.228

Other Operating Income

8.579

6.890

19.993

Total income from operations (net)

668.480

524.188

1706.221

 

 

 

 

Expenses

 

 

 

Cost of materials consumed

480.861

311.728

1208.792

Changes in inventories of finished goods. work-in-progress and stock in trade

(59.894)

9.581

(157.958)

Employee benefits expense

80.669

87.558

247.752

Depreciation and Amortization Expenses

21.966

20.610

60.229

Other Expenses

92.731

85.404

269.194

Finance Costs

4.726

1.045

11.493

Excise Duty

0.000

0.000

33.409

Total expenses

621.059

515.926

1672.911

Profit/ (Loss) before tax

47.421

8.262

33.310

Tax expenses

3.325

(3.591)

0.698

Net Profit / (Loss) after tax

44.096

11.853

32.612

Other Comprehensive Income

25.064

(140.866)

13.063

Total Comprehensive Income

69.160

(129.013)

45.675

 

 

 

 

Paid up equity share capital (Face Value of INR 5/-each)

159.512

159.512

159.512

Earnings per share (before extraordinary items) of INR 10/- each (not annualized):

 

 

 

(a) Basic

1.38

0.37

1.02

(b) Diluted

1.38

0.37

1.02

 

 

INDEX OF CHARGE:

 

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G23149164

100061052

DBS Bank Ltd

05/08/2016

-

-

100000000.0

DLF Capitol Point, Ground Floor and First Floor, Baba Kharak Singh Marg, Connaught Place, Delhi – 110001, India

2

G81322547

10445921

KOTAK MAHINDRA BANK LIMITED

06/08/2013

12/03/2018

-

200000000.0

27 BKC, C 27, G Block, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India

3

C04672754

90222571

State Bank of India

12/12/1995

13/03/2014

-

344700000.0

INDUSTRIAL FINANCE BRANCH, THE ARCADE, 2ND FLOOR, WORLD TRADE CENTRE, CUFFE PARADE, COLABA, MUMBAI – 400005, MAHARASHTRA, INDIA

4

B76154020

10278096

Axis Bank Limited

17/03/2011

20/01/2012

21/05/2013

100000000.0

Sagar Building, Ground Floor, Teen Batti, Daman – 396210, India

5

A12583662

90222377

STATE BANK OF INDIA

29/08/1994

-

23/03/2007

25000000.0

COMMERCIAL BRANCHJUSTICE G.N. VAIDYA MARG, MUMBAI – 400023, MAHARASHTRA, INDIA

6

A12584702

90221303

STATE BANK OF INDIA

11/12/1986

-

23/03/2007

12000000.0

COMMERCIAL BRANCHJUSTICE G.N. VAIDYA MARG, MUMBAI – 400023, MAHARASHTRA, INDIA

7

A12584017

90221840

STATE BANK OF INDIA

02/01/1991

24/08/1993

23/03/2007

2500000.0

COMMERCIAL BRANCHJUSTICE G.N. VAIDYA MARG, MUMBAI – 400023, MAHARASHTRA, INDIA

8

A12585360

90221207

STATE BANK OF INDIA

30/07/1985

-

23/03/2007

1000000.0

COMMERCIAL BRANCHJUSTICE G.N. VAIDYA MARG, MUMBAI – 400023, MAHARASHTRA, INDIA

9

A12585725

90221204

STATE BANK OF INDIA

20/07/1985

-

23/03/2007

2500000.0

COMMERCIAL BRANCHJUSTICE G.N. VAIDYA MARG, MUMBAI – 400023, MAHARASHTRA, INDIA

10

Y10324937

90222146

HDFC LTD.

04/02/1993

-

17/11/1998

0.0

RAMON HOUSE; 169 BACKBAY RECLAMATION, BOMBAY – 400020, MAHARASHTRA, INDIA

 


CONTINGENT LIABILITIES:

 

(INR in million)

Particulars

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Bank Guarantee and Counter guarantees(Letter of Credit) given by the Company for the guarantees issued by Company’s bankers

19.168

28.091

Fixed deposits shown under the head cash and bank balances include deposits pledged with the banks as margins to secure letters of credit and guarantees issued by banks

0.000

7.869

Net amount

0.000

20.222

Service Tax matter under dispute

3.614

29.005

Total

22.782

85.187

 

Tangible Assets

 

·         Free Hold Land

·         Buildings

·         Plant and Machinery

·         Furniture and Fixtures

·         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 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

INR

US Dollar

1

INR 65.22

UK Pound

1

INR 92.77

Euro

1

INR 80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHRY

 

 

Analysis Done by :

NIY

 

 

Report Prepared by :

RKI

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.