MIRA
INFORM REPORT
|
Report Date : |
12.01.2007 |
IDENTIFICATION
DETAILS
|
Name : |
SOLARIS
COMPUTERS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
Ali
Towers, 2nd Floor, No. 22 Greames Road, Thousand Lights, Chennai –
600 006, Tamilnadu |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2005 |
|
|
|
|
Date of Incorporation : |
22.11.1995 |
|
|
|
|
Com. Reg. No.: |
18-33602 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U72300TN1995PTC033602 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
CHES05205E |
|
|
|
|
Legal Form : |
Private
Limited Liability Company |
|
|
|
|
Line of Business : |
Dealer
and Distributor of Compaq, HP, IBM, HCL Datamini, LAN and WAN Products, 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
32500 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular
|
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject
is a well established company having fine track. Trade relations are fair.
Payments are reported as correct and as per commitments. Financial position
is satisfactory. The company can be considered good for any normal business
dealings at usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
Ali
Towers, 2nd Floor, No. 22 Greames Road, Thousand Lights, Chennai
– 600 006, Tamilnadu, India |
|
|
Tel. No.: |
91-44-28291156/
28290295 |
|
|
Mobile No.: |
91-9840074001 |
|
|
Fax No.: |
91-44-28290295 |
|
|
E-Mail : |
||
|
|
|
|
|
Factory
: |
Ali
Towers, 2nd Floor, No. 22 Greames Road, Thousand Lights, Chennai
– 600 006, Tamilnadu, India |
|
|
Tel.
No.: |
91-44-28291156/
28290295 |
|
|
Fax
No.: |
91-44-28290295 |
|
|
E-Mail
: |
||
DIRECTORS
|
Name : |
Mr. P
M Gopalakrishnan |
|
Designation : |
Managing
Director |
|
Date of Birth/Age : |
05.04.1948 |
|
|
|
|
Name : |
Mrs.
Rukmani Gopalakrishnan |
|
Designation : |
Director
|
|
Date of Birth/Age : |
23.05.1952 |
|
|
|
|
Name : |
Mr. T
Jayakumar |
|
Designation : |
Director
|
|
|
|
|
Name : |
Mr. V
Haridas Nair |
|
Designation : |
Director
|
|
|
|
|
Name : |
Mr. K
C Ramesh |
|
Designation : |
Director
|
|
|
|
|
Name : |
Mr.
Deepak Srinivasan |
|
Designation : |
Director
|
MAJOR SHAREHOLDERS
|
Names
of Shareholders |
|
No. of Shares |
|
|
|
|
|
P M
Gopalakrishnan (HUF) |
|
45500 |
|
Mrs.
Rukmani Gopalakrishnan |
|
500 |
|
Mr. T
Jayakumar |
|
10 |
|
Mr. V
Haridas Nair |
|
50 |
|
Mr. K
C Ramesh |
|
50 |
|
Mr. P
M Gopalakrishnan |
|
10 |
|
Mr.
Deepak Srinivasan |
|
50 |
BUSINESS DETAILS
|
Line of Business : |
Dealer
and Distributor of Compaq, HP, IBM, HCL Datamini, LAN and WAN Products, etc. |
|
|
|
|
Products : |
§
Compaq §
HP §
IBM §
HCL
Datamini §
LAN
§
WAN
Products |
|
|
|
GENERAL
INFORMATION
|
Bankers : |
§
State
Bank of India §
HSBC
|
|
|
|
|
|
|
|
Banking Relations : |
Satisfactory
|
|
|
|
|
Auditors : |
K Ramakrishna
and Company Chartered
Accountants |
|
Address: |
19
Bagavantham Street, T Nagar, Chennai – 600 017, Tamilnadu, India |
CAPITAL STRUCTURE
Authorised
Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
Equity
Shares |
Rs. 100/- |
Rs. 5.000 millions |
Issued,
Subscribed & Paid-up Capital :
|
No.
of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
46170 |
Equity
Shares |
Rs. 100/- |
Rs. 4.617 millions |
FINANCIAL DATA
[all figures are in Rupees
Millions]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2005 |
31.03.2004 |
31.03.2003 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
4.617 |
4.617 |
4.617 |
|
|
2] Reserves & Surplus |
3.682 |
2.690 |
3.025 |
|
|
NETWORTH |
8.299 |
7.307 |
7.642 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
20.475 |
21.128 |
17.962 |
|
|
2] Unsecured Loans |
0.000 |
0.500 |
0.400 |
|
|
TOTAL BORROWING |
20.475 |
21.628 |
18.362 |
|
|
DEFERRED TAX LIABILITIES |
0.666 |
0.498 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
29.440 |
29.433 |
26.004 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
4.583 |
3.267 |
3.491 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.760 |
0.760 |
0.900 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
10.684
|
8.595 |
|
|
|
Sundry Debtors |
20.455
|
18.871 |
|
|
|
Cash & Bank Balances |
0.466
|
0.100 |
37.135 |
|
|
Other Current Assets |
0.063
|
0.099 |
|
|
|
Loans & Advances |
5.532
|
3.779 |
|
|
Total Current Assets |
37.200
|
31.444 |
37.135 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
13.103
|
6.041 |
15.528 |
|
|
Total Current Liabilities |
13.103
|
6.041 |
15.528 |
|
|
Net Current Assets |
24.097
|
25.403 |
21.607 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.003 |
0.006 |
|
|
|
|
|
|
|
|
TOTAL |
29.440 |
29.433 |
26.004 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
|
Sales Turnover [including other income] |
|
176.560 |
167.012 |
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
|
2.585 |
0.218 |
|
Provision
for Taxation |
|
(1.639) |
(2.472) |
|
Profit/(Loss)
After Tax |
|
4.224 |
2.690 |
|
|
|
|
|
|
Total
Expenditure |
|
172.792 |
166.334 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
31.03.2003 |
|
PAT / Total Income |
(%) |
2.39
|
1.61 |
-- |
|
|
|
|
|
|
|
Net
Profit Margin (PBT/Sales) |
(%) |
1.46
|
0.13 |
-- |
|
|
|
|
|
|
|
Return
on Total Assets (PBT/Total
Assets} |
(%) |
6.07
|
0.61 |
-- |
|
|
|
|
|
|
|
Return
on Investment (ROI) (PBT/Networth) |
|
0.31
|
0.03 |
-- |
|
|
|
|
|
|
|
Debt
Equity Ratio (Total
Liability/Networth) |
|
5.12
|
4.85 |
5.43 |
|
|
|
|
|
|
|
Current
Ratio (Current
Asset/Current Liability) |
|
2.84
|
5.20 |
2.39 |
LOCAL AGENCY
FURTHER INFORMATION
About Us
Solaris
Computers Private Limited began operations in the year 1995. Today, the company
have annual turnover in the range of Rs. 60 – 100 millions and an organisation
strength of 160-250 millions.
The
company also conduct AMC and CMC.
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.44.56 |
|
UK
Pound |
1 |
Rs.86.16 |
|
Euro |
1 |
Rs.57.76 |
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 |
NO |
|
--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 |
|
NR |
In view of the lack of information, we
have no basis upon which to recommend credit dealings |
No Rating |
|