MIRA INFORM REPORT

 

 

Report Date :

21st January, 2007

 

IDENTIFICATION DETAILS

 

Name :

COMPAGE COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

1-2-17/23, Shop No. 101, Karan Centre, SD Road,

Secunderabad – 500 003, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2005

 

 

Date of Incorporation :

22.10.1997

 

 

Com. Reg. No.:

01-28217

 

 

CIN No.:

[Company Identification No.]

U72200AP1997PTC028217

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDC00650G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading of Computer Hardware and Consumables.

 

To impart training, conduct seminars, workshops, short term and long term courses on computers, computers maintenance, software development, software exports and to depute personnel to develop and design software in India and abroad and to start Technology Parks in India and abroad and to promote Schools, Colleges, institutions Consultancy Services, advice in India and abroad about manufacturing, technical, managerial and marketing services in computer education, software, electronics and other allied fields.   

 

 

 

 

 

 

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 30000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well – established dealers for computer hardware. Trade relations are fair. Financial position is good. Payments are correct and as per commitments. 

 

The company can be considered good for any normal business dealings at usual trade terms and conditions. 

 

LOCATIONS

 

Registered Office :

1-2-17/23, Shop No. 101, Karan Centre, SD Road,

Secunderabad – 500 003, Andhra Pradesh

Tel. No.:

91-40-27811950/27811938

Email :

compage@hd2.dot.net.in

 

 

Corporate Office :

101, Karan Trade Center, S. D. Road, Secunderabad, Andhra Pradesh

Tel. No.:

91-40-27811938/27811950/27811953/55312222/27811938

Mobile No.:

91-9848027097

Fax No.:

91-40-27816486

 

DIRECTORS

 

Name :

Mr. Mahender Gunuganti

Designation :

Managing Director

Address :

16-11-740/7/E, Gaddiannnaram, Sukhnagar, Hyderabad, Andhra Pradesh, India

Date of Birth/Age :

15.10.1961

Date of Appointment :

27.10.1997

 

 

Name :

Mr. Mohan Raj Chalasani

Designation :

Director

Address :

89/2, RT Sanjeeva Reddy Nagar, Hyderabad, Andhra Pradesh

Date of Birth/Age :

02.01.1963

Date of Appointment :

22.10.1997

 

 

Name :

Ms. G Shailaja Rani

Designation :

Director

Address :

16-11-740/7/E, Gaddiannnaram, Sukhnagar, Hyderabad, Andhra Pradesh

Date of Birth/Age :

10.10.1965

Date of Appointment :

28.10.2002

 

MAJOR SHAREHOLDERS

 

Names of Shareholders

No. of Shares

Mr. Mahender Gunuganti

5218

Mr. K. HaraGopal

1200

Mr. G. Giridhar

581

Mr. Ch. Raj Mohan

925

Ms. P.  Shailaja Rani

1332

Mr. K. Vanishree

750

Mr. Surya Devara Rajya Lakshmi

1625

Ms. G. Sanjeeva Rao

1369

Mr. G. Sudershan Ro

400

Ms. G. Susheela Devi

400

Ms. R. Arundhati Devi

200

Mr. P. Srinivasa Rao

400

Ms. P. Anasuya Devi

300

Mr. P. Sampath Rao

300

 

BUSINESS DETAILS

 

Line of Business :

Trading of Computer Hardware and Consumables.

 

To impart training, conduct seminars, workshops, short term and long term courses on computers, computers maintenance, software development, software exports and to depute personnel to develop and design software in India and abroad and to start Technology Parks in India and abroad and to promote Schools, Colleges, institutions Consultancy Services, advice in India and abroad about manufacturing, technical, managerial and marketing services in computer education, software, electronics and other allied fields.   

 

 

Brand Names :

Hewlett Packard, Redington, Intel, Samtron, Microsoft and Wipro Consumables.

 

GENERAL INFORMATION

 

No. of Employees :

50

 

 

Bankers :

v      UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad 

v      Tamil Nadu Mercantile Bank

v      Indian Bank

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

GPHK & Associates

Chartered Accountants

Address:

3-5-170/A/A/5 II Floor, YMCA Narayanaguda, Hyderabad - 500029, Andhra Pradesh

Tel. No.:

91-40-23260271/23226061

Fax No.:

91-40-23260211

E-Mail :

gphk@eth.net

 

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

15000

Equity Shares

Rs. 100/- each

Rs. 1.500 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

15000

Equity Shares

Rs. 100/- each

Rs. 1.500 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

1.500

1.500

1.500

2] Reserves & Surplus

6.172

4.023

2.795

NETWORTH

7.672

5.523

4.295

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.034

0.170

2] Unsecured Loans

1.120

0.920

0.920

TOTAL BORROWING

1.120

0.954

1.090

DEFERRED TAX LIABILITIES

0.423

0.360

0.246

 

 

 

 

TOTAL

9.215

6.837

5.631

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4.438

4.681

4.564

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

10.723

6.827

6.214

 

Sundry Debtors

31.807

26.373

18.997

 

Cash & Bank Balances

4.895

4.034

1.374

 

Other Current Assets

0.551

0.486

0.111

 

Loans & Advances

1.122

1.244

1.463

Total Current Assets

49.098

38.964

28.159

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

43.039

36.135

26.710

 

Provisions

1.290

0.684

0.396

Total Current Liabilities

44.329

36.819

27.106

Net Current Assets

4.769

2.145

1.053

 

 

 

 

MISCELLANEOUS EXPENSES

0.008

0.011

0.014

 

 

 

 

TOTAL

9.215

6.837

5.631

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2005

31.03.2004

31.03.2003

Sales Turnover [including other income]

572.701

451.975

349.265

 

 

 

 

Profit/(Loss) Before Tax

3.503

2.008

1.127

Provision for Taxation

1.354

0.797

0.457

Profit/(Loss) After Tax

2.149

1.211

0.670

 

 

 

 

Total Expenditure

569.197

449.966

352.334

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2005

31.03.2004

31.03.2003

PAT / Total Income

(%)

0.37

0.26

0.19

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.61

0.44

0.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.54

4.60

3.44

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.45

0.36

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.92

6.83

6.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.10

1.05

1.03

 

LOCAL AGENCY FURTHER INFORMATION

 

Operations

 

The company had achieved sales and income from operation to the extent of Rs. 568.800 millions despite of recession of recession in the industry. The company is trying hard to improve sales during the current financial year.

 

Fixed Assets

 

v      Air Conditioners

v      Computer

v      Accounting Software

v      Furniture & Fixture

v      Vehicles

v      Office Equipment

v      Interior Decoration

v      Building   

 


 

Name of the company

COMPAGE COMPUTERS PRIVATE LIMITED

Presented By

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad 

1) Date and description of instrument creating the change

Power trade facility agreement dated 23.07.2005

 

Hypothecation of current assets and movable dated 23.07.2005

 

Sanction letter   

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 5.000 millions Cash Credit

Rs. 1.250 Millions CC – Additional 

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Primary Security

 

Hypothecation of Stock and book debts of concern

4) Gist of the terms and conditions and extent and operation of the charge.

Rate of Interest

 

2% below PLR presently at 10% with monthly rests

 

Margin – Stock and receivable 25%

 

(receivable upto 60 days will eligiable for drawing power )

5) Name and Address and description of the person entitled to the charge.

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad, Andhra Pradesh, India

6) Date  and brief description of instrument modifying the charge

Not Applicable

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

Not Applicable

 

 

 

 

Name of the company

COMPAGE COMPUTERS PRIVATE LIMITED

Presented By

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad 

1) Date and description of instrument creating the change

Power trade facility agreement dated 23.07.2005

 

Hypothecation of current assets and movable dated 23.07.2005

 

Sanction letter   

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 5.000 millions Cash Credit

Rs. 1.250 Millions CC – Additional 

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Primary Security

 

Hypothecation of Stock and book debts of concern

4) Gist of the terms and conditions and extent and operation of the charge.

Rate of Interest

 

2% below PLR presently at 10% with monthly rests

 

Margin – Stock and receivable 25%

 

(receivable upto 60 days will eligiable for drawing power )

5) Name and Address and description of the person entitled to the charge.

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad, Andhra Pradesh, India

6) Date  and brief description of instrument modifying the charge

Declartion cum confirmation deed to be obtained when the mortgage of immovable property is borrower party or Guarantors and to be used when it is an individual limited company

 

Recitial No. 212 of UTO Bank Limited, Secunderabad Branch dated 5.08.2005     

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

The is on change in the present sanctioned limit of Rs. 6.250. additional collateral security was provided to cover the loan amount of Rs. 6.250. The details of additional securities

 

Equitable mortgage of commercial property bearing Shop No. 115,m Ground Floor, Karan Center Complex, MCH No. 1-2-15 to 23 & 1-2-25 to 27, S D Road, Secunderabad

 

Equitable mortgage of commercial property bearing Shop No. 2, Ground Floor, Revathi Apartment, opposite to Annapuram Block, Aditya Enclave, Gayatri Nagar, Ameerpet, Hyderabad       

 

 

Name of the company

COMPAGE COMPUTERS PRIVATE LIMITED

Presented By

Jointly by the borrower and the Banker

1) Date and description of instrument creating the change

1. Power Trade facility agreement dated 23.07.2005

2. Hypothecation of Current Assets and Movables (Composite) dated 23.07.2005

3. Sanction Letter  

2) Amount secured by the charge/amount owing on the securities of charge

1. Cash Credit ()Hypothecation) : Rs. 5.000 millions

2. CC-Additiional :                        Rs. 1.250 millions

Total                                             Rs. 6.250 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Primary Security :

Hypothecation of Stocks and Book Debts of the Concern 

4) Gist of the terms and conditions and extent and operation of the charge.

Rate of Interest: 2% below PLR presently 10% p.a. with monthly rests.

Margin: Stocks and Receivables 25%

(Receivable upto 60 days will be eligible for drawing power)

5) Name and Address and description of the person entitled to the charge.

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad, Andhra Pradesh, India

6) Date  and brief description of instrument modifying the charge

N A

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

N A

 

 

Name of the company

COMPAGE COMPUTERS PRIVATE LIMITED

Presented By

Jointly by the borrower and the Banker

1) Date and description of instrument creating the change

1. Power Trade facility agreement dated 23.07.2005

2. Hypothecation of Current Assets and Movables (Composite) dated 23.07.2005

3. Sanction Letter  

2) Amount secured by the charge/amount owing on the securities of charge

1. Cash Credit ()Hypothecation) : Rs. 5.000 millions

2. CC-Additiional :                        Rs. 1.250 millions

Total                                             Rs. 6.250 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Primary Security :

Hypothecation of Stocks and Book Debts of the Concern 

4) Gist of the terms and conditions and extent and operation of the charge.

Rate of Interest: 2% below PLR presently 10% p.a. with monthly rests.

Margin: Stocks and Receivables 25%

(Receivable upto 60 days will be eligible for drawing power)

5) Name and Address and description of the person entitled to the charge.

UTI Bank Limited, Secunderabad Branch, R P Road, Secunderabad, Andhra Pradesh, India

6) Date  and brief description of instrument modifying the charge

1. Declaration cum confirmation deed to be obtainbed when the mortgageor/s of immovable property/ ies is / are borrower / third party or guarantor/s and to be used when it is an individual/limited company/ partnership firm/ sole proprietorship concern and or other association dated 05.08.2005

2. Recital No. 212 of UTI Bank Limited, Secunderabad branch dated 05.08.2005

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

 There is no change in present sanctioned limit of Rs. 6.250 millions. Additional Collateral security was provided to cover the loan amount of Rs. 5.000 millions out of the total loan amount of Rs. 6.250 millions. The details of additional securities offered are as follows.

A] Equitable mortgage of commercial property beaing Shop No. 115, Ground Floor, Karan Center Complex, MCH NO. 1-2-15 to 23 and 1-2-25 to 27, S D Road, Secunderabad admeasuring 1380 sq. ft. standing in the name of the company.

B] Equitable mortgage of commercial property beaing Shop No. 2, Ground Floor, Revathi Apartments, Opp to Annapurna Block, Aditya Enclave, Gayatri Nagar, Ameerpet, Hyderabad, admeasuring 370 sq. ft. standing in the name of the company.

 

Product

 

Printers :-

Colour Laser Printers, Barcode Printers, Bubble Jet Printers, Dot Matrix Printer, Sublimation Printers, Ink Jet Printers, Label Printers, Laser Printers, Line Printers, Plotters, Multipurpose, Solid Ink Printers, Switches and Boxes and Thermal Printers

 

Printer Accessories :-

Black Ink Cartridges, Black Toner Cartridges, Blank Ink Tanks, Colour Ink, Ink Tanks, Colour Toner Cartridges, Developer Units, Drum Units, Envelope Cartridges, Fuser Units, Maintenance Items and Kits, Memory, Paper Cassettes, Printer Stands, Ribbons, Sheet Feeders and Tractor Feeds.

 

Networking :-

ATM Adapters, ATM Switches, Baluns, Cable Test Equipment, CSUs, DSL/DSUs, Ethernet Adapters, Ethernet Repeaters, Ethernet Switches, Fast Ethernet, FDDI Adapters, Firewalls, Firewire, FRADs, Gateways, Gigabit Ethernet, Ethernet Hubs, Gigabit Repeaters, Internal Hubs, ISDN Adapters, ISDN Switches, Localtalk Adapters, Media Converters, Media Filters, Network-Media Equipment, Non-Stackable Hubs, Pocket LAN Adapters, Port Repliator, Routing Switches, Satellite Product, Serial I/O Adapters, Stackable Hubs, Bundles, Token Ring Adapters, Token Ring Hubs, Token Ring Repeaters, Switches, Transceivers, USB Hubs Repeaters, Videoconferencing Adaptors Products, Voltage Converters, VPN Devices, WAN Adapters, Wireless Adaptors Hubs, Non-Stackable and Wireless Routers.

 

Components :-

Computer Cases, CPU-Mounting Kits, Desktop Cases, Drive Cases, Fans and Boards, Motherboards, Processors and Rack Mount Cases.

 

Computers :-

Apple Macintosh, Desktops, Laptops, Mainframes, Multi-Processor Servers, Palmtops, PDA Carrying Cases, PDAs, Rack-Mountable Computers, Servers.

 

Stationery :-

A Size, Address Labels, B Size, Visiting Cards, Camera Printer Paper, CD Matrix Printer, DVD Labels, Floppy Labels, Ledger Size, Letter Size and Transparency.

 


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.44.21

UK Pound

1

Rs.87.48

Euro

1

Rs.57.23

 

 

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

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions