MIRA
INFORM REPORT
|
Report Date : |
15.11.2006 |
IDENTIFICATION
DETAILS
|
Name : |
TRISTAR INTECH PRIVATE LIMITED |
|
|
|
|
Registered Office : |
J-10,
Saket, New Delhi 110 017 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
03.04.2003 |
|
|
|
|
Com. Reg. No.: |
55-119728 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U72203DL2003PTC119728 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELT04028D |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AABCT8046R |
|
|
|
|
Legal Form : |
Private
Limited Liability Company |
|
|
|
|
Line of Business : |
Providing Specialised Services to the Construction Industry |
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
80000 |
|
|
|
|
Status : |
Satisfactory
|
|
|
|
|
Payment Behaviour : |
Usually
Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well – established company having satisfactory track. Trade relations
are fair. Payments are correct and as per commitments. The
company can be considered normal for business dealings at usual trade terms
and conditions. |
LOCATIONS
|
Registered Office : |
J-10,
Saket, New Delhi 110 017 |
|
Tel. No.: |
91-11-4166 4480 |
|
|
|
|
Corporate
Office : |
Plot No. 4, 1st Floor, Kehar Singh
Estate, Westend Marg, Saidula Jab, M.B. Road, New Delhi - 110 030 |
|
Tel.
No.: |
91-11-2953 3734, 2653 1899, 4166 4480, 4166 4478 |
|
Fax
No.: |
91-11-2953 3733 |
|
E-Mail
: |
|
|
Website : |
|
|
|
|
|
Mumbai |
206/207,
Balaji Arcade, S V Road, Kandivali (W), Mumbai, Maharashtra |
|
Mobile
No.: |
91-9322106451 |
|
E-Mail
: |
|
|
|
|
|
Chennai |
MIG
Block, 90B, T.T. Rajan Road, K.K. Nagar, Chennai 600 078, Tamil Nadu, India |
|
Mobile
No.: |
91-9840014409 |
|
E-Mail
: |
|
|
|
|
|
Bangalore |
Sanjay
Towers, 216, Subbaramachetty Road, Near Nattakalappa Circle, Basavangudi,
Bangalore 560004, Karnataka |
|
Tel.
No.: |
91-80-
41471187 |
DIRECTORS
|
Name : |
Mr.
Vijay Vasudeva |
|
Designation : |
Director |
|
Address : |
J-10,
Saket, New Delhi 110 017 |
|
Date of Appointment : |
03.04.2003 |
|
|
|
|
Name : |
Mr.
Samir Vasudeva |
|
Designation : |
Director |
|
Address : |
J-10,
Saket, New Delhi 110 017 |
|
Date of Appointment : |
03.04.2003 |
|
|
|
|
Name : |
Ms.
Kusum Vasudeva |
|
Designation : |
Director |
|
Address : |
J-10,
Saket, New Delhi 110 017 |
|
Date of Appointment : |
03.04.2003 |
KEY EXECUTIVES
|
Name
: |
M/s
Kiran Sharma & Company |
|
Designation
: |
Company
Secretary |
|
Address
: |
E-868,
Chittranjan Park, New Delhi – 110 019 |
|
Tel.
No.: |
91-11-2627
9550, 3092 3295 |
|
E-Mail
: |
MAJOR SHAREHOLDERS
|
Names
of Shareholders |
No. of Shares |
Percentage of Holding |
|
Mr.
Vijay Vasudeva |
27,500 |
3.67 |
|
Mr.
Samir Vasudeva |
112,500 |
15.00 |
|
Ms.
Kusum Vasudeva |
5,000 |
0.67 |
|
Mr. Vijay
Vasudeva (HUF) |
17,500 |
2.33 |
|
M/s.
Triumph Infrastructure Private Limited |
365,500 |
48.73 |
|
M/s. Genuine Infrastructure Private Limited |
222,000 |
29.60 |
|
Total |
750,000 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing
Specialised Services to the Construction Industry |
|
|
|
|
Imports from : |
Belgium
and other European countries |
GENERAL
INFORMATION
|
Customers : |
Delhi
Metro |
|
|
|
|
Bankers : |
v
Citi
Bank v
ICICI
Bank Limited v
State
Bank of Bikaner & Jaipur v
UCO
Bank v
Punjab
National Bank v
HDFC
Bank Limited |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking Relations : |
Satisfactory
|
|
|
|
|
Auditors : |
M/s
Sanjay Sharma & Associates Chartered
Accountants |
|
Address: |
E-868,
Chittranjan Park, New Delhi – 110 019 |
|
Tel. No.: |
91-11-2627
9550, 3092 3295 |
|
E-Mail : |
|
|
|
|
|
Associates/Subsidiaries : |
Nil |
CAPITAL STRUCTURE
Authorised
Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
1,000,000 |
Equity
Shares |
Rs.10.- each |
Rs. 10.000 Millions |
Issued,
Subscribed & Paid-up Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
1,000,000 |
Equity
Shares |
Rs.10.- each |
Rs. 10.000 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 |
|
7.500 |
1.000 |
|
|
2] Share Application Money |
|
0.119 |
0.350 |
|
|
3] Reserves & Surplus |
|
12.875 |
2.973 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
20.494 |
4.323 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
5.146 |
2.082 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
5.146 |
2.082 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
25.640 |
6.405 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
24.756 |
12.607 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.115 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
14.024 |
6.398 |
|
|
Sundry Debtors |
|
26.989 |
29.234 |
|
|
Cash & Bank Balances |
|
6.223 |
0.981 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
5.993 |
3.628 |
|
Total Current Assets |
|
53.229 |
40.241 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
51.372 |
46.229 |
|
|
Provisions |
|
1.117 |
0.246 |
|
Total Current Liabilities |
|
52.489 |
46.475 |
|
|
Net Current Assets |
|
0.740 |
(6.234) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.029 |
0.032 |
|
|
|
|
|
|
|
|
TOTAL |
|
25.640 |
6.405 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
|
146.706 |
87.274 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
4.749 |
3.247 |
|
Provision
for Taxation |
|
0.871 |
0.274 |
|
Profit/(Loss)
After Tax |
|
3.878 |
2.973 |
|
|
|
|
|
|
Total
Expenditure |
|
141.957 |
84.027 |
KEY
RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
|
2.64 |
3.41 |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
|
3.24 |
3.72 |
|
|
|
|
|
|
|
Return
on Total Assets (PBT/Total
Assets} |
(%) |
|
4.96 |
5.62 |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
|
18.92 |
68.77 |
|
|
|
|
|
|
|
Debt
Equity Ratio (Total
Liability/Networth) |
|
|
0.25 |
0.48 |
|
|
|
|
|
|
|
Current
Ratio (Current
Asset/Current Liability) |
|
|
1.01 |
0.87 |
|
|
|
|
|
|
|
Quick Ratio |
|
|
0.75 |
0.73 |
|
|
|
|
|
|
|
Current Liabilities/Networth |
|
|
2.56 |
10.75 |
|
|
|
|
|
|
|
Fixed Asset / Networth |
|
|
1.21 |
2.92 |
|
|
|
|
|
|
|
Average Collection Days |
|
|
67.15 |
122.26 |
|
|
|
|
|
|
|
Account Receivables Turnover |
|
|
5.44 |
2.99 |
|
|
|
|
|
|
|
Inventory Turnover |
|
|
10.46 |
13.64 |
|
|
|
|
|
|
|
Asset Turnover |
|
|
5.93 |
6.92 |
LOCAL AGENCY
FURTHER INFORMATION
Trade
Reference
The
subject is an Authorised Distributor for BASF Chemical Company
Services
The
subject company provides the following services to its customers
v
Services
v
Expansion
Joints & Joint Sealing
v
Water
Proofing
v
Water
Repellent & Anti Graffiti Treatment
v
Thermal
Insulation
v
Controlled
Dismantling of Structures
v
Structural
Rehabilitation & Earth Quake Retro-fitment
v
Polypropylene
& Steel Fibres
v
Industrial
Flooring
v
Precision
Grouting
About Us
Tristar has come to lead the way in the construction industry by providing specialized services with the use of materials and products that are globally competitive.
Other factors that account for this
success are:
v
Specialized team of trained civil
engineers with full technical support
v
National market base
v
Up-to-date equipment
v
Sourcing offices in Belgium and
Dubai
v
High quality processes and systems
v
Stringent project supervision and
management
v
Continuous training programmes
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.45.01 |
|
UK
Pound |
1 |
Rs.84.91 |
|
Euro |
1 |
Rs.57.48 |
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 |
|