MIRA
INFORM REPORT
|
Report Date : |
25.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
YOGI ENGINEERS |
|
|
|
|
Registered Office : |
70 Stadium House, Stadium Panch Rasta, Navrangpur, Ahmedabad – 380009,
Gujarat |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2008 |
|
|
|
|
Date of Incorporation : |
28.03.1994 |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business : |
Dealer of Full range of Air conditioner, Window Air Conditioners, Split Air Conditioners, Ductable Air Conditioners and Chillers. Exclusive Dealers for Carrier Aircon Limited |
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 36000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well – established concern having satisfactory track. Trade relations are fair. General financials position is satisfactory. Payments are usually correct and as per commitments. The concern can be considered normal for business dealings at usual trade terms and conditions. |
INFORMATION PARTED
BY
|
Name : |
Mr. Yogesh |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9824038412 |
|
Date : |
21.08.2008 |
LOCATIONS
|
Registered Office : |
70 Stadium House, Stadium Panch Rasta, Navrangpur, Ahmedabad – 380009,
Gujarat |
|
Tel. No.: |
91-79-26569120 |
|
Mobile No.: |
91-9824038412 |
|
Fax No.: |
91-79-26420824 |
|
E-Mail : |
|
|
Area : |
1500 Sq. ft |
|
Location : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mr. Yogesh H Thakkar |
|
Designation : |
Proprietor |
|
Address : |
101, Ajithath Apartment, Dritarnagra, Ahmedabad – 380006, Gujrat |
|
Date of Birth/Age : |
39 Years |
|
Qualification : |
B. E. (Mech), MBA |
|
Experience : |
15 Years |
BUSINESS DETAILS
|
Line of Business : |
Dealer of Full range of Air conditioner, Window Air Conditioners, Split Air Conditioners, Ductable Air Conditioners and Chillers. Exclusive Dealers for Carrier Aircon Limited |
|
|
|
|
Agencies Held : |
Carrier |
|
|
|
|
Imports : |
|
|
Countries : |
Japan |
|
|
|
|
Terms : |
|
|
Selling : |
Cash & Credit (30 days) |
|
|
|
|
Purchasing : |
Cash & Credit (30 days) |
GENERAL
INFORMATION
|
Customers : |
End Users |
|
|
|
|
No. of Employees : |
40 |
|
|
|
|
Bankers : |
Dena Bank, Navrangpura, Ahmedabad, Gujarat |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
M R Pondhi & Associates Chartered Accountant |
|
Address : |
101, Panchdeep Complex, Near Mithakholi Six Road, Narangpura Ahmedabad, Gujarat |
|
Tel. No.: |
91-79-26565949 |
|
Fax No.: |
91-79-30085950 |
|
E-Mail : |
|
|
|
|
|
Associates/Subsidiaries : |
Toshiba Dev Aircon, 39 Stadium Panch, Navrangpura, Ahmedabad, Gujarat Yogi Projects, 66 Stadium House, Navrangpura, Ahmedabad, Gujarat |
CAPITAL STRUCTURE
|
Capital Investment : |
|
|
Owned : |
Rs. 7.248 Millions |
|
Borrowed : |
- |
|
Total : |
Rs. 7.248 Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
|
Particulars |
|
|
31.03.2008 |
|
Sales Turnover |
|
|
90.000 |
Expected Sales (2008-09) : Rs. 110.000 Millions
ABRIDGED BALANCE
SHEET
YOGI PROJECTS
(PROP: BINDU
YOGESH THAKKAR)
|
SOURCES OF FUNDS |
|
|
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
1.071 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
0.000 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
1.071 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
1.500 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
1.500 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
2.571 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
0.142 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
2.205 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
0.143 |
|
|
Sundry Debtors |
|
|
0.673 |
|
|
Cash & Bank Balances |
|
|
0.197 |
|
|
Other Current Assets |
|
|
0.000 |
|
|
Loans & Advances |
|
|
0.089 |
|
Total
Current Assets |
|
|
1.102 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
|
0.313 |
|
|
Provisions |
|
|
0.565 |
|
Total
Current Liabilities |
|
|
0.878 |
|
|
Net Current Assets |
|
|
0.224 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
2.571 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
|
31.03.2005 |
Sales Turnover [including other
income]
|
|
|
5.492 |
|
|
|
|
|
Profit/(Loss) Before Tax
|
|
|
0.413 |
Provision for Taxation
|
|
|
-- |
Profit/(Loss) After Tax
|
|
|
0.413 |
|
|
|
|
|
Total Expenditure
|
|
|
5.079 |
KEY RATIOS
|
PARTICULARS |
|
|
|
31.03.2005 |
PAT / Total Income
|
(%)
|
|
|
7.52 |
|
|
|
|
|
|
Net Profit Margin
(PBT/Sales) |
(%) |
|
|
7.66 |
|
|
|
|
|
|
Return on Total
Assets
(PBT/Total Assets} |
(%) |
|
|
33.20 |
|
|
|
|
|
|
Return on
Investment (ROI)
(PBT/Networth) |
|
|
|
0.39 |
|
|
|
|
|
|
Debt Equity Ratio
(Total Liability/Networth) |
|
|
|
2.22 |
|
|
|
|
|
|
Current Ratio
(Current Asset/Current Liability) |
|
|
|
1.26 |
YOGI SERVICES
(PROP: HIMATLAL
MOHANLAL THAKKAR)
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
|
31.03.2005 |
31.03.2004 |
|
|
SHAREHOLDERS
FUNDS |
|
3.569 |
2.455 |
|
|
1] Proprietors
Capital |
|
0.000 |
0.000 |
|
|
2] Share
Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves &
Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated
Losses) |
|
0.000 |
0.000 |
|
NETWORTH
|
|
3.569 |
2.455 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.428 |
0.117 |
|
|
2] Unsecured
Loans |
|
0.070 |
0.070 |
|
TOTAL BORROWING
|
|
0.498 |
0.187 |
|
|
DEFERRED TAX
LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
TOTAL
|
|
4.067 |
2.642 |
|
|
|
|
|
|
|
APPLICATION OF FUNDS
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block]
|
|
1.389 |
0.912 |
|
Capital work-in-progress
|
|
0.000 |
0.000 |
|
|
|
|
|
|
|
INVESTMENT
|
|
2.183 |
1.677 |
|
DEFERREX TAX ASSETS
|
|
0.000 |
0.000 |
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS &
ADVANCES
|
|
|
|
|
|
|
Inventories
|
|
0.311 |
0.227 |
|
|
Sundry Debtors
|
|
0.892 |
0.773 |
|
|
Cash & Bank Balances
|
|
0.444 |
0.105 |
|
|
Other Current Assets
|
|
0.000 |
0.000 |
|
|
Loans & Advances
|
|
0.859 |
0.832 |
Total Current Assets
|
|
2.506 |
1.937 |
|
Less :
CURRENT LIABILITIES & PROVISIONS
|
|
|
|
|
|
|
Current Liabilities
|
|
0.646 |
0.404 |
|
|
Provisions
|
|
1.365 |
1.480 |
Total Current Liabilities
|
|
2.011 |
1.884 |
|
Net Current Assets
|
|
0.495 |
0.053 |
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES
|
|
0.000 |
0.000 |
|
|
|
|
|
|
|
TOTAL
|
|
4.067 |
2.642 |
|
PROFIT
& LOSS ACCOUNT
|
PARTICULARS |
|
31.03.2005 |
31.03.2004 |
Sales Turnover [including other
income]
|
|
7.734 |
5.750 |
|
|
|
|
|
Profit/(Loss) Before Tax
|
|
2.022 |
0.792 |
Provision for Taxation
|
|
-- |
-- |
Profit/(Loss) After Tax
|
|
2.022 |
0.792 |
|
|
|
|
|
Total Expenditure
|
|
5.712 |
4.958 |
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2005 |
31.03.2004 |
PAT / Total Income
|
(%)
|
|
26.14 |
13.77 |
|
|
|
|
|
|
Net Profit Margin
(PBT/Sales) |
(%) |
|
26.69 |
14.19 |
|
|
|
|
|
|
Return on Total Assets
(PBT/Total
Assets} |
(%) |
|
51.91 |
27.80 |
|
|
|
|
|
|
Return on Investment (ROI)
(PBT/Networth) |
|
|
0.57 |
0.32 |
|
|
|
|
|
|
Debt Equity Ratio
(Total Liability/Networth) |
|
|
0.70 |
0.84 |
|
|
|
|
|
|
Current Ratio
(Current
Asset/Current Liability) |
|
|
1.25 |
1.03 |
LOCAL AGENCY
FURTHER INFORMATION
Trade References:
Mr. M R Pandhi
Charter Accountant
Mobile No.: 91-9879112550
Mr. D B Soni
Tax Consultant
Tel . 91-25620635
Mr. Ashok Patel
President Ashrae W I Chopter
Mobile No.: 91-9825097664
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.43.38 |
|
UK Pound |
1 |
Rs.81.34 |
|
Euro |
1 |
Rs.64.55 |
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 |
YES |
|
--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. |
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 |
|