MIRA INFORM REPORT
|
Report Date : |
16th May, 2006 |
IDENTIFICATION DETAILS
|
Name : |
AMBA
AIRCON PRIVATE LIMITED |
|
|
|
|
Registered Office : |
E-18,
Green Park Main, New Delhi – 110016, India |
|
|
|
|
Country : |
India
|
|
|
|
|
Financials (as on) : |
31.03.2004 |
|
|
|
|
Date of Incorporation : |
2nd
July, 1993 |
|
|
|
|
CIN No.: |
U74899DL1993PTC054277 |
|
|
|
|
Com. Reg. No.: |
55-54277 |
|
|
|
|
TAN No.: (Tax Deduction &
Collection Account No.) |
DELA13308B |
|
|
|
|
PAN No.: (Permanent Account No.) |
AAACA1462D |
|
|
|
|
Legal Form : |
Subject
is a private limited liability company. |
|
|
|
|
Line of Business : |
Subject
is engaged in the business as Distributors and Marketing of Air Conditioners. |
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 : |
-- |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well established Carrier dealer. Trade relations are fair. General
financial position is satisfactory. Payments are usually correct and as per
commitments. The company can be considered normal for business dealings at
usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
E-18,
Green Park Main, New Delhi – 110016, India |
|
Tel. No.: |
91-11-26858542/26960420 |
|
Fax No.: |
91-11-26854677 |
|
E-Mail : |
|
|
Area : |
500
sq. ft. |
|
Location : |
Owned
(Commercial Area) |
|
|
|
|
Factory : |
B-7, Extension 95,
Safdurjung Enclave, New Delhi – 110 029, India |
|
Tel. No.: |
91-11-26175752/55/55388399 |
|
Mobile No.: |
91-9899729111 |
DIRECTORS
|
Name |
Mr. Sharad Saxena |
|
Designation |
Director |
|
Address |
E-18, Green Park Main, New
Delhi – 110016 |
|
Mobile No. |
91-9810677179 |
|
Area |
3000 sq. fts. |
|
Date of Birth |
27/03/1969 |
|
Date of Appointment |
2/07/1993 |
|
Experience |
15 years |
|
|
|
|
Name |
Ms. Sujata Saxena |
|
Designation |
Director |
|
Address |
E-18, Green Park Main, New
Delhi – 110016 |
|
Date of Birth |
11/09/1938 |
|
Date of Appointment |
2/07/1993 |
|
|
|
|
Name |
Ms. Shalini Saxena |
|
Designation |
Director |
|
Address |
E-18, Green Park Main, New
Delhi – 110016 |
|
Date of Birth |
13/09/1969 |
|
Date of Appointment |
10/05/2000 |
|
|
|
KEY EXECUTIVES
|
Name : |
Mr. Kedar Singh Mehta |
|
Designation : |
Chief Executive Officer |
MAJOR SHAREHOLDERS
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
|
|
|
|
Mr. Sharad Saxena |
3300 |
82.50 |
|
Ms. Sujata Saxena |
700 |
17.50 |
|
Total |
4000 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject
is engaged in the business as Distributors and Marketing of Air Conditioners. |
|
|
|
|
Products : |
|
|
|
|
|
Agencies Held : |
The agency held by the
company is :
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash
or Credit (30/60 days) terms. |
|
|
|
|
Purchasing : |
Credit
(30/60 days) terms. |
GENERAL INFORMATION
|
No. of Employees : |
About
15 |
|
|
|
|
Bankers : |
Bank of Punjab Limited Green Park Branch, New
Delhi – 110016, India |
|
|
|
|
Facilities : |
Secured
Loan : Standard Chartered Bank : Rs. 0.169 million |
|
|
|
|
Auditors : |
P. K. Agarwal and Company Chartered Accountants 107,
Durga Chambers, 1333, D. B. Gupta Road, Karol Bagh, New Delhi – 110005,
India |
|
Tel. No.: |
91-11-25749388/25768372/25745704 |
|
Fax No.: |
91-11-25749388 |
|
E-Mail : |
|
|
|
|
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000 |
Equity Shares |
Rs. 100/- |
Rs. 0.500 million |
Issued, Subscribed
& Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000 |
Equity Shares |
Rs. 100/- |
Rs. 0.400 million |
FINANCIAL
DATA
[all figures are in Rupees Millions]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2004 |
31.03.2003 |
31.03.2002 |
|
SHAREHOLDERS FUNDS |
|
|
|
|
1] Share Capital |
0.400 |
0.400 |
0.400 |
|
2] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
3] Profit and Loss Accounts |
(0.012) |
(0.059) |
(0.065) |
NETWORTH
|
0.388 |
0.341 |
0.335 |
|
LOAN FUNDS |
|
|
|
|
1] Secured Loans |
0.000 |
0.169 |
0.241 |
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
TOTAL
BORROWING
|
0.000 |
0.169 |
0.241 |
|
|
|
|
|
TOTAL
|
0.388 |
0.510 |
0.576 |
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.347 |
0.466 |
0.762 |
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
DEFERREX TAX ASSETS
|
0.042 |
0.041 |
0.000 |
|
|
|
|
|
|
CURRENT ASSETS, LOANS &
ADVANCES |
|
|
|
|
Inventories |
0.648 |
0.632 |
0.188 |
|
Sundry Debtors |
0.999 |
1.140 |
0.848 |
|
Cash & Bank Balances |
0.505 |
0.103 |
0.146 |
|
Loans & Advances |
0.418 |
0.518 |
0.434 |
|
Total Current Assets |
2.570 |
2.393 |
1.616 |
Less: CURRENT LIABILITIES & PROVISIONS
|
|
|
|
|
Current Liabilities |
2.541 |
2.353 |
1.773 |
Provisions
|
0.030 |
0.037 |
0.030 |
Total Current Liabilities
|
2.571 |
2.390 |
1.803 |
|
Net Current
Assets |
(0.001) |
0.003 |
(0.187) |
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.001 |
|
|
|
|
|
TOTAL
|
0.388 |
0.510 |
0.576 |
PROFIT & LOSS ACCOUNT
|
PARTICULARS |
31.03.2004 |
31.03.2003 |
31.03.2002 |
Sales Turnover [including other income]
|
9.441 |
7.592 |
7.492 |
|
|
|
|
|
Profit/(Loss) Before Tax
|
0.080 |
0.003 |
[0.341] |
Provision for Taxation
|
0.029 |
0.002 |
0.030 |
Profit/(Loss) After Tax
|
0.051 |
0.001 |
[0.371] |
|
|
|
|
|
Total Expenditure
|
9.241 |
7.426 |
7.672 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2004 |
31.03.2003 |
31.03.2002 |
PAT / Total Income
|
(%)
|
0.54
|
0.01 |
(4.96) |
|
|
|
|
|
|
Net Profit Margin
(PBT/Sales) |
(%) |
0.84
|
0.04 |
(4.84) |
|
|
|
|
|
|
Return on Total Assets
(PBT/Total Assets} |
(%) |
2.70
|
0.11 |
(14.35) |
|
|
|
|
|
|
Return on Investment (ROI)
(PBT/Networth) |
|
0.20
|
0.01 |
(1.02) |
|
|
|
|
|
|
Debt Equity Ratio
(Total Liability/Networth) |
|
7.62
|
7.52 |
6.12 |
|
|
|
|
|
|
Current Ratio
(Current Asset/Current
Liability) |
|
1.00
|
1.00 |
0.90 |
LOCAL AGENCY FURTHER INFORMATION
It neither imports nor
exports.
The company also undertakes
Annual Maintenance Contract (AMC) of Air Conditioners.
The company has received the
following awards from Aircon.
·
Outstanding Achievement
Award in 1998
·
Highest SMPS Growth –
North Zone in 2000
It is in trade terms with :
·
SRF Limited
·
Sriram School
·
DCM Shriram
·
Denso India Limited
·
National Council of
Applied Economic Research (NCAER)
The
company’s fixed assets of important value include furniture & fixture,
scooter, van, cars, cycle, fax machine, air conditioner, mobile, refrigerator,
inverter and 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
|
Indian Rupees |
|
US
Dollar |
1 |
Rs.45.46 |
|
UK
Pound |
1 |
Rs.85.94 |
|
Euro |
1 |
Rs.58.32 |
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 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
|
TOTAL |
|
42 |
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
|
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 |