MIRA INFORM REPORT

 

 

Report Date :

7th June 2006

 

IDENTIFICATION DETAILS

 

Name :

KUN UNITED CAR TRAX PRIVATE LIMITED

 

 

Registered Office :

6-2-953 Krishna Plaza, Khairtabad, Hyderabad- 500004, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2005

 

 

Date of Incorporation :

16.08.2000

 

 

Com. Reg. No.:

01-35124

 

 

CIN No.:

[Company Identification No.]

U50103AP2000PTC035124

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDK00920D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Sales and Services of Motor Cars

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 70000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and reputed Hyndai Car dealer. Trade relations are fair. Financial position is good. Payments are correct and as per commitments. The company is doing very well. It can be considered good for any normal business dealings at usual trade terms and conditions.  

 

LOCATIONS

 

Registered Office :

6-2-953 Krishna Plaza, Khairtabad, Hyderabad- 500004, Andhra Pradesh

Tel. No.:

91-40-55631177/78/79/ 23373956 / 23373986

Fax No.:

91-40-55631180

E-Mail :

kununited@tatanova.com

 

 

Services Centre  :

Shop No. 1-8-670, Azamabad, RTC Cross Road, Hyderabad, Andhra Pradesh, India

Tel. No.:

91-40-27625520 / 27676945 / 27621346 / 27662920 / 27668678 / 27668761  / 55588729

 

DIRECTORS

 

Name :

Krishna Mohan Katar

Designation :

Director

Address :

1/74/18 Madhavpur Road Seri Lingampally, Mandal Hyderabad, Rangareddy, Andhra Pradesh  - 500034

Date of Birth/Age :

18/11/1966

Qualification :

Engineering B. E.

Experience :

5 years

Date of Appointment :

16/08/2000

 

 

Name :

Gudigopuram Gautham

Designation :

Director

Address :

Flat 202, Hallmark Residency Road – 3 Bajara Hills Hyderabad, Andhra Pradesh  - 500034

Date of Birth/Age :

03/03/1969

Qualification :

Engineering B. E.

Experience :

5 years

Date of Appointment :

16/08/2000

 

 

Name :

Venkatesh Uppuswamy

Designation :

Director

Address :

83, Aspiran Garden Kilpauk, Chennai – 600010, Tamilnadu India

Date of Birth/Age :

21/11/1967

Date of Appointment :

14/06/2001

 

 

Name :

Arun Kumar Uppuswamy

Designation :

Director

Address :

83, Aspiran Garden Kilpauk, Chennai – 600010, Tamilnadu India

Date of Birth/Age :

15/05/1975

Date of Appointment :

14/06/2001

 

 

Name :

P P Subramani Suresh

Designation :

Director

Address :

# 7, Anugraha Bharati Nagar, Arembakkam, Chennai – 6000101, Tamilnadu

Date of Birth/Age :

16/03/1968

Date of Appointment :

14/06/2001

 

MAJOR SHAREHOLDERS

 

Names of Shareholders

 

No. of Shares

Venkatesh Uppuswamy

 

2500

Arun Kumar Uppuswamy

 

2500

Krishna Mohan Katar

 

120000

Gudigopuram Gautham

 

120000

Kun Auto Company Private Limited

 

255000

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Sales and Services of Motor Cars

 

 

Products :

Motor Cars

 

 

Brand Names :

“HYUNDAI”

 

 

 

GENERAL INFORMATION

 

 

 

Bankers :

v      ICICI Bank Limited

v      Kotak Mahindra Primus Limited

 

 

Facilities :

Secured Loan

(Rs in millions)

Term Loan

ICICI Bank Limited

3.632

Working Capital Loan

Kotak Mahindra Primus Limited

93.660

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

Sunil Parmar and Company

Chartered Accountants

5/1 2nd Floor, Lename East 5-9-189, Abid Road, Hyderabad – 500001, India

Tel No.:

91-40-233875

 

91-40-233876

Fax No:

Hyd2_dthena@sancharnet

 

 

Associates/Subsidiaries :

v      Kun Auto Company Private Limited

v      Kun Management Services Limited

 


 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2005

31.03.2004

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

5.000

5.000

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

12.601

7.318

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

17.601

12.318

LOAN FUNDS

 

 

 

1] Secured Loans

 

97.295

68.162

2] Unsecured Loans

 

2.473

1.930

TOTAL BORROWING

 

99.768

70.092

DEFERRED TAX LIABILITIES

 

1.440

1.091

 

 

 

 

TOTAL

 

118.809

83.501

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

10.803

9.730

Capital work-in-progress

 

 

 

 

 

 

 

INVESTMENT

 

 

 

DEFERREX TAX ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

 

 

Sundry Debtors

 

 

 

 

Cash & Bank Balances

 

162.525

104.286

 

Other Current Assets

 

 

 

 

Loans & Advances

 

 

 

Total Current Assets

 

162.525

104.286

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

58.257

32.399

 

Provisions

 

 

 

Total Current Liabilities

 

58.257

32.399

Net Current Assets

 

104.268

71.887

 

 

 

 

MISCELLANEOUS EXPENSES

 

3.738

1.884

 

 

 

 

TOTAL

 

118.809

83.501

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

31.03.2005

31.03.2004

Sales Turnover [including other income]

 

968.919

894.191

 

 

 

 

Profit/(Loss) Before Tax

 

11.284

9.228

Provision for Taxation

 

4.446

1.178

Profit/(Loss) After Tax

 

6.838

8.050

 

 

 

 

Total Expenditure

 

954.634

884.963

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2005

31.03.2004

PAT / Total Income

(%)

 

0.70

0.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

1.16

1.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

6.51

8.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.64

0.74

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

8.97

8.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

2.78

3.21

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Fixed Assets :

 

v      Building

v      Plant and Machinery

v      Electrical Fittings

v      Furniture and Fittings

v      Computer, peripherals and communication systems

v      Office equipments

v      Air conditioners, coolers, fridge , audio visual equipments

v      Fax machines

v      Pagers

v      Television

 

 

Retirement Benefits

 

Gratuity is expensed as and when paid.

Contributions to provided fund are charged to the profit and loss account.

 

Revenue recognition

 

Revenue form sale of cars is recognised when significant risks and rewards in respect of ownership are transferred to the customer. Revenue from car and accessory / spare part sales is state exclusive of returns and sales tax.

 

Income tax expenses :

 

Current Tax :

The current charge for income taxes is calculated in accordance with the relevant tax regulations applicable to the company.

 

Deferred tax :

 

Deferred tax charge or credit reflects the tax effects of timing difference between accounting income and taxable income for the period. The deferred tax charge or credit and the corresponding deferred tax liability or assets are recognised using the tax rates that have been enacted or substantially enacted by the balance sheet date. Deferred tax assets are recognized only to the extent there is reasonable certainly that the assets can be realized in future, however where there is unescorted depreciation or carry forward of losses, differed tax assets are recognized only if there is a virtual certainty of realization of such assets. Deferred tax assets are reviewed as at each balance sheet date and written down or written up to reflect the amount that is reasonably certain to be realized.

 

 Operations :

 

During the year review the company has made a name for itself as the best Hyundai car dealers in Hyderabad. The company also received on award for the highest number of cars financed through Hyundai finance and also an extremely high rating for its workshop and customer support services. In quantities terms, the number of cars sold has gone up from 2056 in the previous year to 2232 during the current year. Consequently sales of cars have shot up from 822.000 millions in the previous year to Rs. 881.200 millions in 2004 / 05. this is an increase of approximately 7 %. Income from sale of spares and services has also increased by over 19 % in comparison to the previous year. Profit before tax has increased by nearly 23 %. Despite intense competition from the  other deqalers and also other cars. The company has been able to hold its own and in fact supassed other dealers, in sales consistently during each quarter of the year.

 

Future Outlook :

 

The company is now fully entrenched in the market. During the current year the branch opened at Kurnool has become a fully fledged dealership. With newer models with better fuel fiercely and updated of existing models the sales during the current year are expected to increase signification. The company’s policy of excellent of after sales services has paid dividends in the past and will continue to be a major revenue earner in the future. Despite the heavy discounting in the selling prices the company moer than makes up for the same in repairs and servicing. The workshop will continue to be the revenue driver in the future also.

 

Finance :

 

During the year the company accepted continued loans from Kotak Mahindra Primus Limited, ICICI Bank Limited and Kun Auto Company Limited and form directors.

 

Name of the company

KUN UNITED CAR TRAX PRIVATE LIMITED

Presented By

Mr. K Krishna Mohan

1) Date and description of instrument creating the change

Dealer Finance Agreement for Wholesale financing deted 19the March 2002 

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 15.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation by way of First charge on all the current assets including vehicles debtors, advance made for purchasing the vehicles now owned or hereafter acquired by company and that now are or hereafter from time to time during this security shall be brought in stored or be in or about the premises warehouses godwns and show rooms of the company at company’s address set forth above or anywhere else, including all vehicles in courses of transit or delivery and all book dents and receivables of company arising on any sale, else, hire purchase or other  dispositions by company of vehicles.  

4) Gist of the terms and conditions and extent and operation of the charge.

Interest rate @ 16.00 % p.a. payable monthly Flat penal Interest @ 2 % p.m.

5) Name and Address and description of the person entitled to the charge.

Kotak Mahindra Primus Limited

36/38 A, Nariman Bhavan

Nariman Point

Mumbai – 400021

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 

Name of the company

KUN UNITED CAR TRAX PRIVATE LIMITED

Presented By

Mr. K Krishna Mohan

1) Date and description of instrument creating the change

Dealer Finance Agreement for Wholesale financing deted 11th February 2002 

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 15.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation by way of First charge on all the current assets including vehicles debtors, advance made for purchasing the vehicles now owned or hereafter acquired by company and that now are or hereafter from time to time during this security shall be brought in stored or be in or about the premises warehouses godwns and show rooms of the company at company’s address set forth above or anywhere else, including all vehicles in courses of transit or delivery and all book dents and receivables of company arising on any sale, else, hire purchase or other  dispositions by company of vehicles.  

4) Gist of the terms and conditions and extent and operation of the charge.

Interest rate @ 16.00 % p.a. payable monthly Flat penal Interest @ 2 % p.m.

5) Name and Address and description of the person entitled to the charge.

Kotak Mahindra Primus Limited

36/38 A, Nariman Bhavan

Nariman Point

Mumbai – 400021

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 

Name of the company

KUN UNITED CAR TRAX PRIVATE LIMITED

Presented By

Mr. K Krishna Mohan

1) Date and description of instrument creating the change

Dealer Finance Agreement for Wholesale financing deted 28th November 2003 

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 10.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation by way of First charge on all the current assets including vehicles debtors, advance made for purchasing the vehicles now owned or hereafter acquired by company and that now are or hereafter from time to time during this security shall be brought in stored or be in or about the premises warehouses godwns and show rooms of the company at company’s address set forth above or anywhere else, including all vehicles in courses of transit or delivery and all book dents and receivables of company arising on any sale, else, hire purchase or other  dispositions by company of vehicles.  

4) Gist of the terms and conditions and extent and operation of the charge.

As may be decided form time to time by the Kotak Mahindra Primus Limited at present 10.50 % p.a. 

5) Name and Address and description of the person entitled to the charge.

Kotak Mahindra Primus Limited

36/38 A, Nariman Bhavan

Nariman Point

Mumbai – 400021

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 

Name of the company

KUN UNITED CAR TRAX PRIVATE LIMITED

Presented By

Mr. K Krishna Mohan

1) Date and description of instrument creating the change

Dealer Finance Agreement for Wholesale financing deted 8th August 2005 

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 10.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation by way of First charge on all the current assets including vehicles debtors, advance made for purchasing the vehicles now owned or hereafter acquired by company and that now are or hereafter from time to time during this security shall be brought in stored or be in or about the premises warehouses godwns and show rooms of the company at company’s address set forth above or anywhere else, including all vehicles in courses of transit or delivery and all book dents and receivables of company arising on any sale, else, hire purchase or other  dispositions by company of vehicles.  

4) Gist of the terms and conditions and extent and operation of the charge.

The charges operate as security inters alia for the due payment and discharge by the company to Kotak Mahindra Primus Limited financial facility aggregating to limit of Rs. 5.000 millions together with interest, costs charges expenses and all othe rmoney payable by it to Kotak Mahindra Primus Limited under the relevant documents

 

The company shall be keep the hypothecation assets in good conditions as its own consts and to insure the hypothecated assets

 

The securities crated under the said facilities are to be continuing securities for all the money intentness and liability aforesaid.    

5) Name and Address and description of the person entitled to the charge.

Kotak Mahindra Primus Limited

36/38 A, Nariman Bhavan

Nariman Point

Mumbai – 400021

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 

Name of the company

KUN UNITED CAR TRAX PRIVATE LIMITED

Presented By

Mr. K Krishna Mohan

1) Date and description of instrument creating the change

Dealer Finance Agreement for Wholesale financing deted 21st July 2005 

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 25.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation by way of First charge on all the current assets including vehicles debtors, advance made for purchasing the vehicles now owned or hereafter acquired by company and that now are or hereafter from time to time during this security shall be brought in stored or be in or about the premises warehouses godwns and show rooms of the company at company’s address set forth above or anywhere else, including all vehicles in courses of transit or delivery and all book dents and receivables of company arising on any sale, else, hire purchase or other  dispositions by company of vehicles.  

4) Gist of the terms and conditions and extent and operation of the charge.

Interest rate @ 11.00 % p.a. payable monthly Flat penal Interest @ 2 % p.m.

5) Name and Address and description of the person entitled to the charge.

Kotak Mahindra Primus Limited

36/38 A, Nariman Bhavan

Nariman Point

Mumbai – 400021

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 


CMT REPORT [Corruption, Money laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 46.06

UK Pound

1

Rs. 85.27

Euro

1

Rs. 58.88

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

54

 

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

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

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

 

 

 

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