MIRA
INFORM REPORT
|
Report Date : |
10.01.2007 |
IDENTIFICATION
DETAILS
|
Name : |
AVITRON
COMPONENTS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
C
78, DDA Sheds Okhla Industrial Area, Phase I, New Delhi 110020 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
01.02.1994 |
|
|
|
|
Com. Reg. No.: |
55-057169 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74899DL1994PTC057169 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELA12257A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACA5785H |
|
|
|
|
Legal Form : |
Private
Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer
of Cabinets, Panels, Control Panel Boxes, Fabricated Assemblies, Press
Components, Deep Drawn Components, Line Filter Housing, Heat Sinks for
Electronics, Electrical and Automobile Industry |
RATING & COMMENTS
|
MIRAs 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
10000 |
|
|
|
|
Status : |
Satisfactory
|
|
|
|
|
Payment Behaviour : |
Regular
|
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well established and reputed company having satisfactory track.
Directors are reported as experienced and respectable businessmen. Trade
relations are reported as fair. Business is active. 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 : |
C
78, DDA Sheds Okhla Industrial Area, Phase I, New Delhi 110020 |
|
|
|
|
Factory
1 : |
600,
Udyog Vihar, Phase V, Gurgaon 122001, Haryana |
|
Tel.
No.: |
91-124-4308600 |
|
Mobile
No.: |
91-9810085532 |
|
Fax
No.: |
91-124-4308601 |
DIRECTORS
|
Name : |
Mr.
Binepal Singh Jagdip |
|
Designation : |
Director
|
|
Address : |
414,
Nilgiri Apartments, Alaknanda Kalkaji, New Delhi |
|
Date of Appointment : |
25.03.1994 |
|
|
|
|
Name : |
Mr.
Harpreet Binepal |
|
Designation : |
Director
|
|
Address : |
414,
Nilgiri Apartments, Alaknanda Kalkaji, New Delhi |
|
Date of Appointment : |
01.03.1995 |
|
|
|
|
Name : |
Mr.
Harchand Singh Binepal |
|
Designation : |
Director
|
|
Address : |
414,
Nilgiri Apartments, Alaknanda Kalkaji, New Delhi |
|
Date of Appointment : |
01.05.2003 |
MAJOR SHAREHOLDERS
|
Names
of Shareholders |
No. of Shares |
|
Mr.
Rajiv Bawa |
8010 |
|
Mr.
Karamvir Sood |
7010 |
|
Mr. J
S Binepal |
154500 |
|
Ms.
Madhu Soni |
3000 |
|
Ms.
Anuj Soni |
5000 |
|
Ms.
Harpreet Binepal |
15000 |
|
Mrs.
Sukhdev Kaur Binepal |
30000 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer
of Cabinets, Panels, Control Panel Boxes, Fabricated Assemblies, Press
Components, Deep Drawn Components, Line Filter Housing, Heat Sinks for
Electronics, Electrical and Automobile Industry |
GENERAL
INFORMATION
|
Bankers : |
Syndicate
Bank, SSI Branch, Gurgaon 122001, Haryana |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking Relations : |
Satisfactory
|
|
|
|
|
Auditors : |
Sunil
Kumar Chartered
Accountant |
|
Address: |
Unit
No. 4, First Floor, DDA Market, A 4 Block, Paschim Vihar, New Delhi
110063 |
|
|
|
|
Associates/Subsidiaries : |
Nil |
CAPITAL STRUCTURE
Authorised
Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
300000 |
Equity
Shares |
Rs.10/- Each |
Rs. 3.000 Millions |
Issued,
Subscribed & Paid-up Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
60000 |
Equity
Shares |
Rs.10/- Each |
Rs. 0.600 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 |
|
0.600 |
0.600 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.995 |
0.745 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
1.595 |
1.345 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
3.019 |
2.371 |
|
|
2] Unsecured Loans |
|
1.150 |
1.300 |
|
|
TOTAL BORROWING |
|
4.169 |
3.671 |
|
|
DEFERRED TAX LIABILITIES |
|
0.297 |
0.239 |
|
|
|
|
|
|
|
|
TOTAL |
|
6.061 |
5.255 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
3.588 |
3.518 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
1.656 |
0.663 |
|
|
Sundry Debtors |
|
3.426 |
1.574 |
|
|
Cash & Bank Balances |
|
0.013 |
0.255 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
0.597 |
0.914 |
|
Total Current Assets |
|
5.692 |
3.406 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
2.998 |
1.477 |
|
|
Provisions |
|
0.224 |
0.196 |
|
Total Current Liabilities |
|
3.222 |
1.673 |
|
|
Net Current Assets |
|
2.470 |
1.733 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.003 |
0.004 |
|
|
|
|
|
|
|
|
TOTAL |
|
6.061 |
5.255 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
|
12.881 |
12.835 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
0.306 |
0.459 |
|
Provision
for Taxation |
|
0.057 |
0.115 |
|
Profit/(Loss)
After Tax |
|
0.249 |
0.344 |
|
|
|
|
|
|
Total
Expenditure |
|
12.574 |
12.376 |
KEY
RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
|
1.93 |
2.68 |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
|
2.37 |
3.57 |
|
|
|
|
|
|
|
Return
on Total Assets (PBT/Total
Assets} |
(%) |
|
3.29 |
6.62 |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
|
0.19 |
0.34 |
|
|
|
|
|
|
|
Debt
Equity Ratio (Total
Liability/Networth) |
|
|
4.63 |
3.97 |
|
|
|
|
|
|
|
Current
Ratio (Current
Asset/Current Liability) |
|
|
1.76 |
2.03 |
LOCAL AGENCY
FURTHER INFORMATION
Form 8 Particular for
creation or modification of charges
|
Corporation identity number or foreign
company registrations number of the company
|
U74899DL1994PTC057169 |
|
Name of the company |
AVITRON
COMPONENTS PRIVATE LIMITED |
|
Address |
C
78, DDA Sheds Okhla Industrial Area, Phase I, New Delhi 110020 |
|
This Form is for |
Modification Charge |
|
Type of Charge |
Hypothecation |
|
Particular of the charge holder |
Syndicate Bank, SSI Branch, Gurgaon
122001, Haryana |
|
Nature or description of the instrument
creating charge |
Hypothecation Agreement |
|
Date of the instrument creating charge |
19.12.2001 |
|
Amount secured by the charge |
Rs. 0.950 Millions |
|
Brief of the principal terms and
conditions |
The above is hypothecation to secure ODMS
limit of Rs. 0.950 Millions granted to the company. The rate of interest
shall be charged @ 16.25% with quarterly rests or at such other rate |
|
Description of the property charge whether
it is a charge on |
Stock in trade, Book debts, Plant &
machinery |
|
Particulars of the property charged |
Hypothecation of the following stocks of
CRC sheets, Aluminum Sheets, work in progress and finished goods All the book investment deposit by the
borrower and all moneys receivable of the borrower during the continuance of
the security |
|
Charge identification |
90057378 |
|
Date of Instrument modifying the charge |
24.03.2006 |
|
Particulars of the present modification |
The amount of charge over company stock
and book debts stands enhanced from Rs. 2.000 Millions to Rs. 3.750 Millions |
|
Corporation identity number or foreign
company registrations number of the company
|
U74899DL1994PTC057169 |
|
Name of the company |
AVITRON
COMPONENTS PRIVATE LIMITED |
|
Address |
C
78, DDA Sheds Okhla Industrial Area, Phase I, New Delhi 110020 |
|
This Form is for |
Modification Charge |
|
Type of Charge |
Hypothecation |
|
Particular of the charge holder |
Syndicate Bank, SSI Branch, Gurgaon
122001, Haryana |
|
Amount secured by the charge |
Rs. 0.950 Millions |
|
Description of the property charge whether
it is a charge on |
Stock in trade, Book debts, Plant &
machinery |
|
Particulars of the property charged |
Hypothecation of the following stocks of
CRC sheets, Aluminum Sheets, work in progress and finished goods |
|
Charge identification |
90057378 |
|
Date of Instrument modifying the charge |
24.03.2006 |
|
Particulars of the present modification |
The amount of charge over company stock
and book debts stands enhanced from Rs. 2.000 Millions to Rs. 3.750 Millions |
|
Name
of the company |
AVITRON
COMPONENTS PRIVATE LIMITED |
|
Presented
By |
Syndicate Bank, SSI Branch, Gurgaon
122001, Haryana |
|
Date
and Description of the instrument creating charge |
19.12.2000
Registered on 15.01.2001 |
|
Amount
Secured by the charge or amount owing on security of the charge |
Rs.
0.950 Millions |
|
Short
particulars of the property charged if property acquired is subject to charge
date of acquisition of property should be given |
Stocks
of CRC sheets, Aluminum Sheets, work in progress and finished goods All
the book debts, investments, deposited etc. made by the borrower and all
moneys receivable Existing
plant & machinery as collateral security as detailed The
above is hypothecation to secure ODMS limit of Rs. 0.950 Millions The
rate of interest shall be charged at the rate of 16.25% per annum with
quartile rests |
|
Gist
of the terms and conditions and extent & operation of charge Margin 25% Rate
of Interst |
|
|
Name,
address and description of the person entitled to charge |
Syndicate Bank, SSI Branch, Gurgaon
122001, Haryana |
|
Date
and brief of the description of instrument modifying the charge |
06.11.2003 Composite
hypothecation agreement |
|
Particulars
of modification the terms, conditions the extent or operation of the charge
in which modification |
All
amount payable under the limit shall carry interest at the rate of 13% per
annum with monthly rests or at such other as may be specified by the bank
from time to time |
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 Intl 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
companys 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.44.47 |
|
UK
Pound |
1 |
Rs.86.40 |
|
Euro |
1 |
Rs.57.99 |
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 |
6 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--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 SCs 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 |
|