MIRA
INFORM REPORT
|
Report Date : |
10.10.2007 |
IDENTIFICATION DETAILS
|
Name : |
NAAVINYA CAD SOFT PRIVATE LIMITED |
|
|
|
|
Registered Office : |
No.35/18, 1st floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
07.05.2004 |
|
|
|
|
Com. Reg. No.: |
33907 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U72200KA2004PTC033907 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
BLRN02286E |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AABCN9288K |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Offering |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average/normal. |
Small |
|
Maximum Credit Limit : |
USD 6640 |
|
|
|
|
Status : |
Small company |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively small company having satisfactory track. Directors
are reported as experienced and respectable businessmen. Trade relations are
reported as fair. Business is active. Payments are however reported as
usually correct and as per commitments. The company can be considered for small business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
No.35/18, 1st floor, |
|
Tel. No.: |
91-80-411-36550 |
|
Fax No.: |
91-80-41136557 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
3114/A, 1st floor, 19th Cross, |
DIRECTORS
|
Name : |
Mrs. Heena Jayendra Panchmatia |
|
Designation : |
Director |
|
Address : |
B-506, Magnolia Brigade Millenium, 7th Phase, J P Nagar, |
|
Date of Birth/Age : |
25.09.1970 |
|
Date of Appointment : |
07.05.2004 |
|
|
|
|
Name : |
Mrs. Nandini Adya Harsha |
|
Designation : |
Director |
|
Address : |
A 304, |
|
Date of Birth/Age : |
27.01.1973 |
|
Date of Appointment : |
07.05.2004 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
|
No. of Shares |
|
Mrs. Heena Panchmatia |
|
500 |
|
Mrs. Nandini Harsha |
|
500 |
|
|
Total
|
1000 |
Equity Share Break – up (Percentage of Total Equity):
|
Sr.
No. |
Category |
Percentage |
|
1 |
Directors or relatives of Directors |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Offering CAM Services. |
GENERAL INFORMATION
|
Bankers : |
NA |
|
|
|
|
Banking
Relations : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
Mr. M R Jayaprakash Chartered Accountants |
|
Address : |
No.8, Fortune Chambers, 1st floor, Lalbagh Road, |
|
|
|
|
Associates/Subsidiaries : |
Nil |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2000 |
Equity shares |
Rs.100/- each |
Rs.0.200 million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1000 |
Equity shares |
Rs. 100/-
each |
Rs. 0.100
million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
0.100 |
0.100 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
1.560 |
0.546 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
1.660 |
0.646 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.608 |
0.603 |
|
|
TOTAL BORROWING |
|
0.608 |
0.603 |
|
|
DEFERRED TAX LIABILITIES |
|
0.059 |
0.015 |
|
|
|
|
|
|
|
|
TOTAL |
|
2.327 |
1.264 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.438 |
0.163 |
|
|
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 |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
1.200 |
0.767 |
|
|
Cash & Bank Balances |
|
0.842 |
0.403 |
|
|
Other Current Assets |
|
0.022 |
0.006 |
|
|
Loans & Advances |
|
0.302 |
0.091 |
|
Total
Current Assets |
|
2.366 |
1.267 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
0.477 |
0.166 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
0.477 |
0.166 |
|
|
Net Current Assets |
|
1.889 |
1.101 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
2.327 |
1.264 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2006 |
31.03.2005 |
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.65 |
1.19 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
4.96 |
7.63 |
LOCAL AGENCY FURTHER INFORMATION
WEBSITE DETAIL:
They are a company offering CAM services, located at
Company has team of engineers equipped with Valor Genesis 2000 and
Mania-Barco-Ucam software. Their skill set include complete solution for Front
end Engineering.
All their Engineers do carry not only CAM expertise but also have world class
manufacturing experience which puts NCS India above others in terms of meeting
key critical requirements of customer.
As they are well aware the PCB industry is passing through tough phase.
Survival strategy and cost cutting measures would only help to survive this tribunal
phase. They at NCS would support to reduce costs as well generate more business
for the company by offering 24Hours x 7 days service in CAM, Product
Engineering process.
SERVICES
They offer following tailor-made Front-end Engineering services for Global
Printed Circuit Board manufacturers
· CAM - Data conversion, Design For Manufacturing (DFM), Design Rule Check ( DRC) as per specification, Error correction, CNC-Programming like rout, drill, score etc, Panelization, Outputs-Plot,Drill,Rout,Electrical Test and AOI along with documentation.
· Product Engineering.
· Input and Quote.
· Process Automation
TECHNOLOGY
• High end Workstations
• State of the art softwares : Frontline Genesis 2000 from Orbotech, Ucam from
Mania-Barco.
• High speed data Transfer.
• Dedicated FTP and Emails.
• They have workstations with Valor-Genesis 2000 and Mania-Barco – Ucam
software, which are world’s leading
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.39.34 |
|
|
1 |
Rs.80.17 |
|
Euro |
1 |
Rs.55.51 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
27 |
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 |
|