MIRA INFORM REPORT
|
Report Date : |
01.10.2007 |
IDENTIFICATION DETAILS
|
Name : |
PARKER HANNIFIN CORPORATION INDIA PRIVATE LIMITED |
|
|
|
|
Registered Office : |
Plot El 26, MIDC, TTC Industrial Area, Mahape, Navi Mumbai 400 709, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
17.01.1989 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U29119MH1989PTC050377 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMP10093G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturers, Traders, Exporters and Importers of Engineering
Products. |
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 866812 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is well-established and reputed company having satisfactory
track. Directors are reported as experience 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 : |
Plot El 26, MIDC, TTC Industrial Area, Mahape, Navi Mumbai 400 709, |
|
Tel. No.: |
91-22-65137081 / 82 / 83 / 84 / 85 |
|
Fax No.: |
91-22-27686841 / 27686618 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
40000 sq. fts. |
|
Location : |
Leased (MIDC) |
|
|
|
|
Branches : |
House, 874, Dr. M C Modi Hospital Road, Bangalore 86, Karnataka, India
|
|
Area : |
3000 sq. fts. |
|
Location : |
Rented |
DIRECTORS
|
Name : |
Mr B Sivapalan |
|
Designation : |
Director |
|
Date of Birth/Age : |
48 Yeas |
|
|
|
|
Name : |
Mr. Ashok Pratap |
|
Designation : |
Director |
|
Date of Birth/Age : |
67 Years |
|
|
|
|
Name : |
Ms. Parul Nanabai |
|
Designation : |
Director |
|
Date of Birth/Age : |
47 Years |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers, Traders, Exporters and Importers of Engineering
Products. |
|
|
|
|
Exports : |
|
|
Products : |
All Products |
|
Countries : |
|
|
|
|
|
Imports : |
|
|
Products : |
All Engineering Products |
|
Countries : |
Asia |
|
|
|
|
Terms : |
|
|
Selling : |
Credit |
|
|
|
|
Purchasing : |
Credit (30 – 60 days) |
GENERAL INFORMATION
|
Customers : |
Ø
OEM’s Ø
Distributors |
|
|
|
|
No. of Employees : |
135 |
|
|
|
|
Bankers : |
City Bank, |
|
|
|
|
Facilities : |
Buyers Credit Limit |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Price Water Coopers Chartered Accountants |
|
Tel. No.: |
91-22-56691100 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
15000000 |
Equity shares |
Rs. 10/- each |
Rs. 150.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
118828200 |
Equity shares |
Rs. 10/-
each |
Rs. 118.828
millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
118.828 |
118.828 |
118.828 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
97.875 |
66.283 |
44.746 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
216.703 |
185.111 |
163.574 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
71.888 |
72.290 |
33.764 |
|
|
TOTAL BORROWING |
71.888 |
72.290 |
33.764 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.009 |
|
|
|
|
|
|
|
|
TOTAL |
288.591 |
257.401 |
197.347 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
115.569 |
111.414 |
110.554 |
|
|
Capital work-in-progress |
5.890 |
6.809 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
6.050 |
3.380 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
174.427
|
113.731 |
107.869 |
|
|
Sundry Debtors |
243.439
|
216.238 |
129.902 |
|
|
Cash & Bank Balances |
1.961
|
0.414 |
18.489 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
31.945
|
31.303 |
14.983 |
|
Total
Current Assets |
451.772
|
361.686 |
271.243 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
289.622
|
224.644 |
183.500 |
|
|
Provisions |
1.068
|
1.244 |
0.950 |
|
Total
Current Liabilities |
290.690
|
225.888 |
184.450 |
|
|
Net Current Assets |
161.082
|
135.798 |
86.793 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
288.591 |
257.401 |
197.347 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
|
Sales Turnover |
858.209 |
755.177 |
534.289 |
|
|
Other Income |
11.757 |
6.422 |
8.329 |
|
|
Total Income |
869.966 |
761.599 |
542.618 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
54.942 |
35.348 |
36.988 |
|
|
Provision for Taxation |
23.351 |
13.811 |
15.299 |
|
|
Profit/(Loss) After Tax |
31.591 |
21.537 |
21.689 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Goods Sold |
626.691 |
561.535 |
382.480 |
|
|
Personnel Expenses |
48.582 |
40.423 |
27.692 |
|
|
Depreciation & Amortization |
14.106 |
12.141 |
11.427 |
|
|
Other Expenditure |
125.645 |
112.152 |
84.030 |
|
Total Expenditure |
815.024 |
726.251 |
505.629 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
31.03.2004 |
|
PAT / Total Income |
(%) |
3.63
|
2.82 |
3.99 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
6.40
|
4.68 |
6.92 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.68
|
7.47 |
9.68 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.25
|
0.19 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.67
|
1.61 |
1.33 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.55
|
1.60 |
1.47 |
LOCAL AGENCY FURTHER INFORMATION
Trade References
Ø
NALCO
Ø
Reliance
Ø
J C B Limited
Consolidated Statement of Income (Group)
For the year ended June 30
|
|
2006 |
2005 |
|
Net Sales Cost of Sales |
$9385888 7367618 |
$8068805 6391477 |
|
Gross Profit |
2018270 |
1677328 |
|
Selling, General and Administrative Expenses |
1036646 |
860278 |
|
Goodwill impairment loss |
|
|
|
Interest Expense |
75763 |
66869 |
|
Other (income_expenses.net |
(9393) |
8.040 |
|
Loss (gain) on disposal of assets |
15296 |
3870 |
|
Income from continuing operations before
income taxes Income taxes Income from continuing operations Income from discontinued operation |
899958 261682 638276 34891 |
738271 205105 533166 71526 |
|
Net Income |
$673167 |
$604692 |
|
Earning per share Basic earnings per share Income from continuing operations Income from discontinued operations |
$5.35 0.30 |
$4.49 0.60 |
|
Net Income per share |
$5.65 |
$5.09 |
|
Dilured earnings per share Income from continuing operation Income from discontinued operations |
$5.28 0.29 |
$4.43 0.59 |
|
Net Income per share |
$5.57 |
$5.02 |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.39.74 |
|
|
1 |
Rs.80.34 |
|
Euro |
1 |
Rs.56.30 |
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 |
YES |
|
--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. |
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 |
|