MIRA INFORM REPORT

 

 

 

Report Date :

25.04.2008

 

IDENTIFICATION DETAILS

 

Name :

SULAKSHANA CIRCUITS LIMITED

 

 

Registered Office :

Plot No. 77, Road No. 71, Filmnagar Colony, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

01.05.1987

 

 

Com. Reg. No.:

01-7408

 

 

CIN No.:

[Company Identification No.]

U31200AP1987PLC007408

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDS00111G

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturer of Printed Circuit Boards 

 

 

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 150000

 

 

Status :

Improving

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and reputed company having satisfactory track. Company’s financial position is improving. It has some accumulated losses, but the same is expected to be wiped off soon. Trade relations are fair. Payments are reported as slow but correct.

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Srinivasa

Designation :

Accounts Officer

Contact No.:

91-9866331337

Date :

21.04.2008

 

 

LOCATIONS

 

Registered Office :

Plot No. 77, Road No. 71, Filmnagar Colony, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Tel. No.:

91-40-55537083

Mobile No.:

91-9866331337

Fax No.:

91-40-23607812

E-Mail :

scl2001@rediffmail.com

Website :

http://www.sclcircuits.com

Area :

4 Acres [Owned by Company]

 

 

Factory :

Plot No. 36 and 37, Anrich Industrial Estate, I D A Bollaram, Hyderabad – 500032, Andhra Pradesh, India

Tel. No.:

91-40-32420340 / 65527081 / 65527082

Fax No.:

91-8458-279583

E-Mail :

info@sclcircuits.com

 

 

DIRECTORS

 

Name :

Mrs. Durga Cherukuri Rao

Designation :

Managing Director

Mobile No.:

91 98661 30757

Email :

drao@sclpcbs.com
durgascl@yahoo.com

Address :

Plot No. 77, Road No. 71, Filmnagar Colony, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

25.07.1935

Date of Appointment :

01.10.2004

 

 

Name :

Mr. Cherukuri  S. Rao

Designation :

Chairman

Address :

Plot No. 77, Road No. 71, Filmnagar Colony, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Date of Birth/Age :

17.11.1925

Date of Appointment :

01.08.1993

 

 

Name :

Mr. C. Krishna Rao

Designation :

Director

 

 

Name :

Mr. Raghav Ravipati Rao

Designation :

Part Time Director

Address :

G – 3 Shirdi Apartments, Plot No. 4, Somji Guda, Hyderabad – 500082, Andhra Pradesh, India

Date of Birth/Age :

15.07.1929

Date of Appointment :

08.09.2000

 

 

Name :

Mr. R. Vasudevan

Designation :

Part Time Director

Address :

H. No. 10-2-241, Flat No. 2-D. Lakshmi Towers, Road No. 6, West Maredpally, Secunderabad – 500026, Andhra Pradesh, India

Date of Birth/Age :

04.07.1957

Date of Appointment :

17.03.2007

 

 

Name :

Mr. Jayant Kumar Ghosh

Designation :

Part Time Director

Address :

Flat No. 304, Vamshi Paradise, 73, Dharamkaram Road, Ameerpet, Hyderabad – 500016, Andhra Pradesh, India 

Date of Birth/Age :

01.06.1948

Date of Appointment :

17.03.2007

 

 

Name :

Mr. Sankar Udhaya V

Designation :

Director

Address :

IFCI Limited, 8th Floor, Taramandal, Complex, Sai Fabad, Hyderabad – 500004, Andhra Pradesh, India

Date of Birth/Age :

06.03.1954

Date of Appointment :

05.09.2003

Date  of Ceasing :

13.07.2005

 

 

Name :

Mr. P V Krishna Rao

Designation :

Director

Address :

301, Swagruha Moti Apartments, Moti Nagar, Hyderabad – 500018, Andhra Pradesh, India

Date of Birth/Age :

15.01.1956

Date of Appointment :

20.05.2004

Date of Ceasing :

28.06.2005

 

 

KEY EXECUTIVES

 

Name :

Mr. S. Rambabu

Designation :

Technical&Commercial

Mobile No.:

91 99498 99926

Email :

sukhavasi_r@yahoo.com

 

 

Name :

M. Rajeswara Rao

Designation :

Commercial

Mobile No.:

91 9866191122

Email :

mrrao@sclcircuits.com

 

 

Name :

Mr. G. Vijay Kumar

Designation :

Incharge -Multilayer

Mobile No.:

91 9848422353

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

AS ON 30.09.2007

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

0.96

Bodies corporate

 

1.92

Directors or relatives of directors

 

48.78

Other top fifty shareholders

 

48.34

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Printed Circuit Boards 

 

 

Products :

ITC Code No

Product Description

8534000030

Printed Circuit Boards 

 

 

Exports :

 

Products :

All Products

Countries :

  • Switzerland
  • Nederland
  • European Countries

 

 

Imports :

 

Products :

Raw Materials

Countries :

  • Taiwan
  • Singapore
  • USA
  • China
  • UK
  • England
  • Belgium
  • Denmark
  • Germany
  • Holland
  • Netherlands
  • Sweden

 

 

Terms :

 

Selling :

Credit [45/60/90 days]

 

 

Purchasing :

L/C [90 days] and Credit [90-120 days]

 

 

GENERAL INFORMATION

 

Customers :

EXPORTS          

-          D&R Electronica             

-          Grossen Bacher  

-          Industrial Print GmbH      

-          NCAB Trading AB           

-          Paschke GmbH  

 

DOMESTIC        

-          BDL       

-          Bharat Electronics          

-          BHEL     

-          C-DOT   

-          Duke Arnics Electronics Limited   

-          ECIL      

-          ICOMM Tele Limited        

-          India Nippon Electricals   

-          ITI          

-          Key Stone Appliances Private Limited       

-          Mic Electronics   

-          Satyam-GE        

-          TVS - Electronics            

-          Tata BP Solar     

-          VisionTek           

-          Wipro - Wep Peripherals

-          Anchor Electricals         

-          L&T     

-          Consolidated Dynamics 

-          APLAB

-          Ensoft Informatics Limited          

 

 

No. of Employees :

Around 180

 

 

Bankers :

Canara Bank, Basheer Bagh Branch, Hyderabad – 500029, Andhra Pradesh, India  

 

 

Facilities :

C/C Rs. 63.500 Millions

[FLC and Fund Base and Non-fund Base and Term Loan]

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name :

Brahmayya and Company

Chartered Accountants

Address :

# 403 and 404, Golden Green Apartments, Irrum Manzil Colony, Hyderabad – 500082, Andhra Pradesh, India

Tel. No.:

91-40-23310002

 

 

Memberships :

IPC (USA), IPCA (INDIA), American Society for Quality, Indo-American Chamber of Commerce, Indo-German Chamber of Commerce.


 

CAPITAL STRUCTURE

 

AS ON 30.09.2007

 

Authorised Capital :

No. of Shares

Type

Value

Amount

12000000

Equity Shares

Rs. 10/- each

Rs. 120.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

6049400

Equity Shares

Rs. 10/- each

Rs. 60.494 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2007

31.03.2006

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

60.494

60.494

2] Share Application Money

 

1.354

2.054

3] Reserves & Surplus

 

1.500

1.500

4] (Accumulated Losses)

 

[25.533]

[27.630]

NETWORTH

 

37.815

36.418

LOAN FUNDS

 

 

 

1] Secured Loans

 

28.590

18.507

2] Unsecured Loans

 

16.806

17.269

TOTAL BORROWING

 

45.396

35.776

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

83.211

72.194

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

34.552

23.312

Capital work-in-progress

 

3.635

0.213

 

 

 

 

INVESTMENT

 

0.010

0.010

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

25.723

25.778

 

Sundry Debtors

 

42.639

42.106

 

Cash & Bank Balances

 

2.415

1.832

 

Other Current Assets

 

0.000

0.000

 

Loans & Advances

 

7.041

10.050

Total Current Assets

 

77.818

79.766

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 

32.804

31.107

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

32.804

31.107

Net Current Assets

 

45.014

48.659

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

83.211

72.194

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

31.03.2007

31.03.2006

Sales Turnover

 

111.500

89.509

Other Income

 

0.763

3.926

Total Income

 

112.263

93.435

 

 

 

 

Profit/(Loss) Before Tax

 

2.503

1.246

Provision for Taxation

 

--

--

Profit/(Loss) After Tax

 

2.503

1.246

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

 

63.753

48.408

 

Consumption of stores and spares parts

 

2.019

0.258

 

Increase/(Decrease) in Finished Goods

 

[0.812]

[1.501]

 

Salaries, Wages, Bonus, etc.

 

10.607

10.457

 

Managerial Remuneration

 

0.474

0.418

 

Payment to Auditors

 

0.118

0.143

 

Interest

 

2.436

1.391

 

Insurance Expenses

 

0.652

0.373

 

Power & Fuel

 

7.725

7.906

 

Depreciation & Amortization

 

11.456

10.644

 

Other Expenditure

 

11.332

13.692

Total Expenditure

 

109.760

92.189

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2007

31.03.2006

PAT / Total Income

(%)

 

2.23

1.33

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

2.24

1.39

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

2.23

1.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.07

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

2.07

1.84

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

2.37

2.56

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Trade Reference

 

 

 

Bankers Charges Report as per Registry

 

 

This form is for

Modification of charge

Charge identification number of the modified 

80016549

Corporate identity number of the company

U31200AP1987PLC007408

Name of the company

SULAKSHANA CIRCUITS LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No. 77, Road No. 71, Filmnagar Colony, Jubilee Hills, Hyderabad – 500033, Andhra Pradesh, India

Type of charge

  • Immovable Property
  • Book Debts
  • Movable Property

Particular of charge holder

Canara Bank, Basheer Bagh Branch, Hyderabad – 500029, Andhra Pradesh, India  

Narenderg99@hotmail.com

Nature of description of the instrument creating or modifying the charge

  • Subordination agreement
  • Acknowledgement of debt and security
  • Supplemental common hypothecation agreement

Date of instrument Creating the charge

04.01.2006

Amount secured by the charge

Rs. 56.500 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

For working capital rate of interest @ 12 % p.a.

For term loan rate of interest is @ 12.25 % p.a.

 

Terms of Repayment

For working capital on demand

 

Repayment for term loan is of 5 years in including 6 months moratorium. Repayment in 690 equal monthly installments of Rs. 0.200 Million each with a moratorium period of 6 months from the date of first disbursement. Starting from march 2007.

 

Margin

For OCC it is of 25 %

For PC it is of 10 %

For FLC it is of 10 %

For BG it is of 10 %

For RTL it is of 40 %

 

Extent and Operation of the charge

W. C. loan :

Prime : Hypothecation of stocks of RM, WIP, FG and consumables and receivables

Collateral : 1st charge on entire fixed assets valued at Rs. 23.258 Millions as per ABS at 31.03.2006 and proposed assets to be acquired with term loan.

 

Term loan :

Prime : EMT of existing land and building, hypothecation of machinery other fixed assets valued Rs. 23.250 Millions

 

Collateral : Hypothecation of stocks of RM, WIP, FG, C&R

Short particulars of the property charged

Survey No. 84 % 81 sq. yds. 24248.40, Bollaram Village, Narsapur Taluk District, north Drain and 12 mt Road, South 18 mt Road, East Drain, west 18 mts wide Road.

Date of latest modification prior to the present modification

09.11.2005

Particulars of the present modification 

The overall credit limits have been enhanced from Rs. 40.500 Millions to Rs. 56.500 Millions

 

 

AS PER WEBSITE

 

Profile

 

Subject is a leading producer of Global Standard Professional Grade Printed Circuit Boards. They export large percentage of their production to Europe, 8C& has ISO 9O01: 2000 certification for its Quality Systems and the ITL Approval of the USA, are its Bench-Mark. The Company has a proven track record of high quality and on-time delivery of its FCBs to all its customers. Most of their customers have rated SCL at 95-l00% won time delivery". It is the mandatory policy of the Company to electronically test all the PCBs, prior to the delivery. At present, all the testing is done on ATG Bare Board Tester (BBT machine).


The Prices are competitive, may be significantly lower than Global prices for high quality PCBs, The Company appreciates all enquiries from potential customers. They will be happy to give their quotation and execute some trial orders without any commitment. At present the Company is in a position to take bulk orders for Double Sided, Plated Through Holes and Multi-layer PCBs of four & six layers. The Company will also undertake customer's additional requirements like Nickel-Gold Platting and Peelable Solder Mask.


Subject was established and being managed by Canadians in technical Collaboration with Lazer-Tech of Canada. The Companies facilities are modern where the process equipment is micro-process controlled and conveyorised, all imported from USA and Europe.


Subject has its own in-house Software Development Section for its projects

 

Competencies

 

Company Strengths


High quality Printed Circuit Boards manufactured to IPC Class 2, Class 3 or Perfag Specification and JSS.

Reliable, quick delivery : Production volumes 2 weeks 1st Order. 1 week repeat order ( shorter delivery periods on Request)


The Staff and Employees are highly competent and understand the Responsibilities and commitment of supplying high quality PCB's on time to the export customers at lower cost.


Service : Quick and easy access through Internet, E-mail


Price : Significantly lower than European prices, competitive with World wide prices


EQUIPMENT : Modern equipment from the US and Europe including Excellon CNC Drillers and Routers, Posalux CNC Driller and Router, Automated plating lines, conveyorized wet process Equipment from UK,ATG Bare Board Tester, Burkle multilayer press from U.S.A and Lavenir Photo Plotter etc.

 

Products

PRODUCT RANGE : Single Side, Double Side (PTH) PCBs, Multi layered PCBs of. 4 and 6 layers and Nickel gold plated PCBs.

QUALITY APPROVALS : ISO 9001-2000, UL (File E 135990) C-DOT, CACT and Major public sector approvals.

QUALITY STANDARDS : IPC Class 2, 3/perfag/JSS/LCSO/customer specifications


QUALITY FACILITIES : Complete-in-house test facilities to meet customer and International quality standards including Peel-Pull Tester, Microsectioning equipment, solderability tester and ATG Bare Board Tester.

INDUSTRIES SERVED

                                                                             

                                                                            

 

 


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.40.04

UK Pound

1

Rs.79.11

Euro

1

Rs.63.44

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

 

 

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