MIRA
INFORM REPORT
|
Report Date : |
31st
October, 2006 |
IDENTIFICATION
DETAILS
|
Name : |
VISHWAKARMA
PRECISION PRIVATE LIMITED |
|
|
|
|
Registered Office : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
30.03.1998 |
|
|
|
|
Com. Reg. No.: |
11-114223 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U29299MH1998PTC114223 |
|
|
|
|
Legal Form : |
Private
Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer
of Computer Keyboard Tray, Sofa Legs S101, Sofa Legs S102, Black Colour
Computer CPU Trolley, Ivory Color Computer CPU Trolley, Main Tray, Computer
Mouse Tray, Mild Steel Trays, Mild Steel Sofa Legs, Mild Steel Computer
Trolley, etc. |
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
12500 |
|
|
|
|
Status : |
Satisfactory
|
|
|
|
|
Payment Behaviour : |
Usually
Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well established company having satisfactory track. Trade relations are
fair. General financial position is satisfactory. Payments are usually
correct and as per commitments. The company can be considered good for normal
business dealings at usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Tel. No.: |
91-20-27111290/
27122235 |
|
Fax No.: |
91-20-27122235 |
DIRECTORS
|
Name : |
Mr.
Anand Madhav Desai |
|
Designation : |
Chairman
|
|
Address : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Date of Appointment : |
16.03.1998 |
|
|
|
|
Name : |
Mr.
Kalyan Vishwas Dixit |
|
Designation : |
Managing
Director |
|
Address : |
11,
Archana Society, Ganeshmala, Dattawadi, Pune – 411 030, Maharashtra, India |
|
Date of Appointment : |
12.05.2003 |
|
|
|
|
Name : |
Mr.
Ravindra Jagannath Karmarkar |
|
Designation : |
Director
|
|
Address : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Date of Appointment : |
16.03.1998 |
|
|
|
|
Name : |
Mr.
Sunil Sadanand Sawant |
|
Designation : |
Director
|
|
Address : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Date of Appointment : |
01.04.2000 |
|
|
|
|
Name : |
Mr.
Anil Narendra Damale |
|
Designation : |
Director
|
|
Address : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Date of Appointment : |
01.04.2000 |
|
|
|
|
Name : |
Mr.
Vishwas Vinayak Dixit |
|
Designation : |
Director
|
|
Address : |
J-46,
MIDC, Bhosari, Pune – 411 026, Maharashtra, India |
|
Date of Appointment : |
16.03.1998 |
MAJOR SHAREHOLDERS
|
Names
of Shareholders |
|
No. of Shares |
|
|
|
|
|
Mr.
Avinash Keshav Ballal |
|
10 |
|
Mr.
Damodar Vishnu Borgaonkar |
|
10 |
|
Mr.
Anand Madhav Desai |
|
2010 |
|
Mr.
Vishwad Vinayak Dixit |
|
2010 |
|
Mr.
Ravindra Jagannath Karmarkar |
|
2010 |
|
Mr.
Sunil Sadanand Sawant |
|
2000 |
|
Mr.
Prabhakar Narendra Damale |
|
2000 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer
of Computer Keyboard Tray, Sofa Legs S101, Sofa Legs S102, Black Colour
Computer CPU Trolley, Ivory Color Computer CPU Trolley, Main Tray, Computer
Mouse Tray, Mild Steel Trays, Mild Steel Sofa Legs, Mild Steel Computer
Trolley, etc. |
|
|
|
|
Products : |
î
Computer
Keyboard Tray î
Sofa
Legs S101 î
Sofa
Legs S102 î
Black
Colour Computer CPU Trolley î
Ivory
Color Computer CPU Trolley î
Main
Tray î
Computer
Mouse Tray î
Mild
Steel Trays î
Mild
Steel Sofa Legs î
Mild
Steel Computer Trolley î
Other
Furniture Parts and Tools |
|
|
|
GENERAL
INFORMATION
|
No. of Employees : |
About
20 |
|
|
|
|
Bankers : |
HDFC
Bank Limited |
|
|
|
|
Financial Institutions : |
Concord
Marketing and Financiers Private Limited, Pune |
|
|
|
|
Facilities : |
The
company enjoys loan facilities of Rs. 0.750 millions from Concord Marketing
and Financiers Private Limited dated 25.07.2003 |
|
|
|
|
Banking Relations : |
Satisfactory
|
|
|
|
|
Auditors : |
Mr.
Ashwinkumar Mahajan Chartered
Accountants |
|
Address : |
6,
Girijatmak Society, 3/11, Erandwane, Karve Road, Pune – 411 004, Maharashtra,
India |
|
Tel. No.: |
91-20-25424600 |
CAPITAL STRUCTURE
Authorised
Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity
Shares |
Rs. 10/- |
Rs. 2.000 millions |
|
10000 |
16%
Redeemable Cumulative Preference Shares |
Rs. 10/- |
Rs. 0.100 millions |
|
|
Total |
|
Rs. 2.100
millions |
Issued,
Subscribed & Paid-up Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10050 |
Equity
Shares |
Rs. 10/- |
Rs. 0.101 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 |
|
0.101 |
0.101 |
|
|
2] Reserves & Surplus |
|
3.357 |
2.464 |
|
|
NETWORTH |
|
3.458 |
2.564 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
1.440 |
1.316 |
|
|
2] Unsecured Loans |
|
5.280 |
5.116 |
|
|
TOTAL BORROWING |
|
6.720 |
6.432 |
|
|
DEFERRED TAX LIABILITIES |
|
0.421 |
0.327 |
|
|
|
|
|
|
|
|
TOTAL |
|
10.599 |
9.324 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
7.874 |
6.339 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
1.010 |
1.010 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.641 |
0.585 |
|
|
Sundry Debtors |
|
4.850 |
2.766 |
|
|
Cash & Bank Balances |
|
0.294 |
0.533 |
|
|
Other Current Assets |
|
0.088 |
0.025 |
|
|
Loans & Advances |
|
1.049 |
1.010 |
|
Total Current Assets |
|
6.922 |
4.919 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
5.207 |
2.950 |
|
|
Total Current Liabilities |
|
5.207 |
2.946 |
|
|
Net Current Assets |
|
1.715 |
1.969 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.006 |
|
|
|
|
|
|
|
|
TOTAL |
|
10.599 |
9.324 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
|
15.673 |
14.486 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
2.092 |
1.780 |
|
Provision
for Taxation |
|
1.200 |
1.054 |
|
Profit/(Loss)
After Tax |
|
0.892 |
0.726 |
|
|
|
|
|
|
Total
Expenditure |
|
13.581 |
12.706 |
KEY
RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
|
5.69 |
5.01 |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
|
13.34 |
12.28 |
|
|
|
|
|
|
|
Return
on Total Assets (PBT/Total
Assets} |
(%) |
|
13.23 |
14.51 |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
|
0.60 |
0.69 |
|
|
|
|
|
|
|
Debt
Equity Ratio (Total
Liability/Networth) |
|
|
4.57 |
4.78 |
|
|
|
|
|
|
|
Current
Ratio (Current
Asset/Current Liability) |
|
|
1.33 |
1.67 |
LOCAL AGENCY
FURTHER INFORMATION
The
Company’s Fixed Assets of important value includes:
î
Land
î
Building
î
Plant
and Machinery
î
Furniture
and Fixtures
î
Computers
î
Vehicles
î
Tools
î
Equipments
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
|
Indian Rupees |
|
US
Dollar |
1 |
Rs.44.84 |
|
UK
Pound |
1 |
Rs.85.55 |
|
Euro |
1 |
Rs.57.28 |
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 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through %)
are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit
history (10%) Market
trend (10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial
base with the strongest capability for timely payment of interest and
principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No
caution needed for credit transaction. It has above average (strong)
capability for payment of interest and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are
regarded healthy. General unfavourable factors will not cause fatal effect.
Satisfactory capability for payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal.
Capable to meet normal commitments. |
Satisfactory |
|
26-40 |
B |
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 |
|
NR |
In view of the lack of information, we
have no basis upon which to recommend credit dealings |
No Rating |
|