MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510608

Report Date :

28.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PRAKASH TECHNO PLAST INDIA PRIVATE LIMITED

 

 

Registered Office :

B-3, SIDCO Industrial Estate, Ashok Leyland Unit -1, Phase – I, Hosur – 635126, Tamilnadu

Tel. No.:

91-4344-278877/ 277830

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

23.11.2010

 

 

Com. Reg. No.:

18-016545

 

 

Capital Investment / Paid-up Capital :

INR 8.000 Million

 

 

CIN No.:

[Company Identification No.]

U25190TZ2010PTC016545

 

 

IEC No.:

[Import-Export Code No.]

0411013581

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCP7262H

 

 

GSTN :

[Goods & Service Tax Registration No.]

33AAFCP7262H1ZD

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Plastic Moulding Components and Allied Products. [Registered Activity]

 

 

No. of Employees :

Not Divulged

 

 

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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 202000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2010. It is engaged in manufacturing of plastic product.

 

For the financial year 2017, the company has achieved revenue growth of 10.29% as compared to the previous year along with a decent profit margin of 10.05%.

 

The satisfactory financial risk profile of the company is marked by sufficient net worth base along with low debt balance sheet profile.

 

Rating takes into consideration the subject’s healthy Earnings per Share of INR 33.46 against the face Value of INR 10.

 

Payment seems to be slow but correct.

 

In view of aforesaid, the company 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.

 

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

 

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 31-03-2018.

 

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 28.05.2018

 

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 DECLINED BY

 

Name :

Ms. Banu 

Designation :

Not Divulged

Contact No.:

91-8876474108

Date :

21.05.2018

 

 

LOCATIONS

 

Registered Office :

B-3, SIDCO Industrial Estate, Ashok Leyland Unit -1, Phase – I, Hosur – 635126, Tamilnadu, India

Tel. No.:

91-4344-278877/ 277830

Mobile No.:

91-8876474108 [Ms. Banu]

Fax No.:

Not Available

E-Mail :

finance@prakashtechnoplast.com

pmv@prakashtechnoplast.com

Website:

www.prakashtechnoplast.com

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Prakash Mohandas Valecha

Designation :

Director

Address :

A/6A, SIDCO Industrial Estate, Near Ashok Leyland, Hosur-635126, Tamilnadu, India 

Date of Birth/Age :

06.12.1977

Date of Appointment :

23.11.2010

DIN No.:

03276429

 

 

Name :

Mr. Jeetendra Mohan Valecha

Designation :

Director

Address :

903, B-Wing, Salarpuria Sanctity, Sarjapura Road, Bangalore-560037, Karnataka, India

Date of Appointment :

29.09.2014

DIN No.:

06948329

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders

No. of Shares

 

%age holding

 

Prakash Valecha

500000

62.50

Jyoti P Valecha

100000

12.50

Varkha J Valecha

100000

12.50

Rani M Valecha

100000

12.50

 

 

 

Total

800000

 

100.00

 

 

 

AS ON: 30.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Individual/ Hindu Undivided Family – Indian

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Plastic Moulding Components and Allied Products. [Registered Activity]

 

 

Products :

ITC Code No.

 

Product Descriptions

99885200

Plastic product manufacturing services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Small Industries Development Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

From Banks - Kotak Mahindra

 

 

Indian Rupee Term Loans from Banks

1.763

0.941

From Banks - SIDBI

 

 

Indian Rupee Term Loans from Banks

4.132

4.827

 

 

 

SHORT TERM BORROWINGS

 

 

Secured Loans repayable on demand

 

 

From banks BOB

24.264

37.034

 

 

 

Total

 

30.159

42.802

 

 

 

Auditors :

 

Name :

M K Rao and Company

Chartered Accountants

Address :

A41/12, TNHB, Bagalur Road, Hosur635109, Tamilnadu, India

Tel. No.:

91-4344-244536/ 244753

Mobile No.:

91-9362310022

E-Mail :

mkrao.co@gmail.com

PAN No.:

ADKPK9483E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

800000

Equity Shares

INR 10/- each

INR 8.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

8.000

8.000

8.000

(b) Reserves & Surplus

62.921

36.156

17.738

(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)

70.921

44.156

25.738

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

5.895

5.768

9.496

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

5.895

5.768

9.496

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

29.691

41.876

51.721

(b) Trade payables

6.516

7.088

12.205

(c) Other current liabilities

5.127

8.263

1.979

(d) Short-term provisions

14.199

9.671

3.687

Total Current Liabilities (4)

55.533

66.898

69.592

 

 

 

 

TOTAL

132.349

116.822

104.826

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

33.654

36.488

30.479

(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

0.442

0.442

0.439

(e) Other Non-current assets

0.000

0.053

0.105

Total Non-Current Assets

34.096

36.983

31.023

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

12.001

9.642

13.639

(c) Trade receivables

69.438

59.860

52.526

(d) Cash and cash equivalents

2.282

0.199

2.753

(e) Short-term loans and advances

14.532

10.138

4.885

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

98.253

79.839

73.803

 

 

 

 

TOTAL

132.349

116.822

104.826

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

266.277

241.444

187.018

 

 

Other Income

1.387

1.129

0.405

 

 

TOTAL                                    

267.664

242.573

187.423

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

135.130

119.417

119.213

 

 

Changes in inventories of finished goods, traded goods

(3.053)

10.068

(5.148)

 

 

Employees benefits expense

3.332

2.952

2.939

 

 

Other expenses

80.356

68.945

47.851

 

 

TOTAL                                    

215.765

201.382

164.855

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

51.899

41.191

22.568

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

2.301

5.412

5.331

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

49.598

35.779

17.237

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.634

7.690

7.701

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

40.964

28.089

9.536

 

 

 

 

 

Less

TAX                                                                 

14.200

9.671

3.688

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

26.764

18.418

5.848

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.907

0.767

0.831

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

33.46

23.02

7.31

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term borrowings

2.509

4.999

0.845

 

 

 

 

Cash generated from operations

(41.894)

(20.959)

(8.731)

 

 

 

 

Net Cash from operating activities 

10.000

20.273

13.823

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

95.18

90.49

102.51

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.83

4.03

3.56

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

17.60

21.66

37.37

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

4.32

4.27

1.65

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.54

1.13

0.74

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.48

0.66

0.76

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.54

1.19

2.41

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.78

1.52

2.70

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.47

0.83

1.18

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

22.55

7.61

4.23

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

10.05

7.63

3.13

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

20.22

15.77

5.58

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

37.74

41.71

22.72

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.77

1.19

1.06

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.55

1.05

0.86

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.54

0.38

0.25

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

4.76

6.58

7.76

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.77

1.19

1.06

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

 


 

FINANCIAL ANALYSIS

[all figures are in 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

8.000

8.000

8.000

Reserves & Surplus

17.738

36.156

62.921

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

25.738

44.156

70.921

 

 

 

 

long-term borrowings

9.496

5.768

5.895

Short term borrowings

51.721

41.876

29.691

Current Maturities of Long term borrowings

0.845

4.999

2.509

Total borrowings

62.062

52.643

38.095

Debt/Equity ratio

2.411

1.192

0.537

 

 


 

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

187.018

241.444

266.277

 

 

29.102

10.285

 

 


 

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

187.018

241.444

266.277

Profit/ (Loss)

5.848

18.418

26.764

 

3.13%

7.63%

10.05%

 


 

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

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

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

 

 

INDEX OF CHARGES

 

CHARGES REGISTERED

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

G62199609

100133927

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

15/11/2017

-

-

14200000.0

643/1D R K G MANOR FIRST FLOORNH-7 BANGALORE ROADHOSURTN635109IN

2

C82583568

10628284

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

22/03/2016

-

-

6610000.0

643/1D R K G MANOR FIRST FLOORNH-7 BANGALORE ROADHOSURTN635109IN

3

C31534456

10351456

BANK OF BARODA

04/04/2012

14/10/2014

-

74001000.0

643/1-D, RKG MANOROPP: TRAFFIC POLICE STATION, BANGALORE ROADHOSURTN635109IN

 

 

UNSECURED LOANS

 

PARTICULARS 

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

SHORT TERM BORROWINGS

 

 

Loans from related parties

5.427

4.842

 

 

 

Total

 

5.427

4.842


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 records 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 68.26

UK Pound

1

INR 91.22

Euro

1

INR 79.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

ARC

 

 

Analysis Done by :

PRY

 

 

Report Prepared by :

RUP

 


 

SCORE FACTORS

 

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

 

 

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

NT

No Trace

No recommendation can be done as the business is not traceable

 

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.