MIRA
INFORM REPORT
|
Report Date : |
15.05.2008 |
IDENTIFICATION
DETAILS
|
Name : |
ELECTROMART STORES PRIVATE LIMITED |
|
|
|
|
Formerly Known As : |
WAL MART STORES
PRIVATE LIMITED |
|
|
|
|
Registered Office : |
A – 48, LGF, Dayanand Colony, Lajpat Nagar, New Delhi 110016 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
28.11.2002 |
|
|
|
|
Com. Reg. No.: |
117829 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U51909DL2002PTC117829 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELW01149B |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACW4910E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Subject is a Retailer of Consumer Electronics 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 101000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a Retailer of Consumer electronics products. Trade relations are fair. General financial position is
satisfactory. Payments are usually
correct and as per commitments. The Company can be considered good for normal business dealings at
usual trade terms and conditions. |
LOCATIONS
|
Registered Office : |
A – 48, LGF, Dayanand Colony, Lajpat Nagar, New Delhi 110016, India |
|
E-Mail : |
|
|
|
|
|
Corporate Office: |
P – 5, Ground Floor, Ocean Plaza, Sector 18, Noida 201010 |
DIRECTORS
|
Name : |
Mr. Rahul Lohia |
|
Designation : |
Director |
|
Address : |
Maitri Kunj, N. S. Road, Fatasil, Guwahati 781009, Assam, India |
|
Date of Birth/Age : |
12.10.1985 |
|
Date of Appointment : |
27.10.2003 |
|
|
|
|
Name : |
Mr. Neeraj Kumar Khemka |
|
Designation : |
Director |
|
Address : |
A – 24, Sector 26, Noida 201301, Uttar Pradesh, India |
|
Date of Birth/Age : |
10.12.1978 |
|
Date of Appointment : |
17.11.2003 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
[As on 30.09.2005]
|
Names of Shareholders |
|
No. of Shares |
|
Rohit Agrawal |
|
5000 |
|
Subhash Sharma |
|
5000 |
|
Sunita Devi Lohia |
|
5000 |
|
Rowland Systems Private Limited |
|
90000 |
|
MA-Foi Marketing Private Limited |
|
95000 |
|
SVA Infitech Private Limited |
|
50000 |
|
Vibgyor Mercantile Private Limited |
|
50000 |
|
AKP Engineering Works Private Limited |
|
100000 |
|
Perfection Engineering Works Private Limited |
|
100000 |
|
Visionatic Engineering Works Private Limited |
|
50000 |
|
Zeenet Marketing Private Limited |
|
150000 |
|
Rajnigandha Marketing Private Limited |
|
100000 |
|
Rajesh Vanijya Private Limited |
|
125000 |
|
Deepsikha Advisory Services Private Limited |
|
150000 |
|
PNR Holding Private Limited |
|
100000 |
|
Rahul Lohia |
|
3050 |
|
Iron Products Limited |
|
42500 |
|
Rhino Alloys and Steels Private Limited |
|
150000 |
|
Neeraj Khemkha |
|
35000 |
|
Total |
|
1405550 |
|
|
|
|
|
Equity Share
Break-up [ As on 31.03.2007] |
|
Percentage of
Holding |
|
Directors or relatives of the Directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is a Retailer of Consumer Electronics Products |
GENERAL
INFORMATION
|
No. of Employees : |
40 |
|
|
|
|
Bankers : |
9th Floor, Ansal Classique Tower, Rajouri Garden, New Delhi 110027, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Manoj Prakash Associates Chartered Accountants |
|
Address : |
A – 48, Dayanand Colony, LGF, Lajpat Nagar – IV, New Delhi 110024,
India |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2000000 |
Equity Shares |
Rs. 10/- each |
Rs. 20.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
1569550 |
Equity Shares |
Rs. 10/-
each |
Rs. 15.695
Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
15.695 |
15.695 |
14.055 |
|
|
2] Share Application Money |
0.000 |
0.000 |
8.700 |
|
|
3] Reserves & Surplus |
9.744 |
8.851 |
1.246 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
25.439 |
24.546 |
24.001 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
6.255 |
2.270 |
1.723 |
|
|
2] Unsecured Loans |
1.236 |
1.765 |
1.902 |
|
|
TOTAL BORROWING |
7.491 |
4.035 |
3.625 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
32.930 |
28.581 |
27.626 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
10.043 |
10.493 |
10.672 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
1.400 |
0.060 |
0.060 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
24.158
|
25.611 |
23.603 |
|
|
Sundry Debtors |
4.145
|
1.837 |
2.421 |
|
|
Cash & Bank Balances |
0.720
|
0.054 |
0.217 |
|
|
Other Current Assets |
0.455
|
0.251 |
0.102 |
|
|
Loans & Advances |
4.929
|
0.538 |
0.386 |
|
Total
Current Assets |
34.407
|
28.291 |
26.729 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
12.211
|
9.904 |
9.789 |
|
|
Provisions |
0.751
|
0.443 |
0.173 |
|
Total
Current Liabilities |
12.962
|
10.347 |
9.962 |
|
|
Net Current Assets |
21.445
|
17.944 |
16.767 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.042 |
0.084 |
0.127 |
|
|
|
|
|
|
|
|
TOTAL |
32.930 |
28.581 |
27.626 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
|
31.03.2007 |
|
Sales Turnover [Estimated] |
|
|
250.000 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.80
|
0.58 |
0.56 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.65
|
2.73 |
2.68 |
LOCAL AGENCY
FURTHER INFORMATION
Business:
The Company is engaged in retailing of
consumer electronics and appliances.
It markets several brands among Samsung, LG,
etc.
Note:
The situation of the Registered Office of the Company
was changed from C – 42, Anand Vihar, Delhi to A – 48, LGF, Dayanand Colony, Lajpat Nagar,
New Delhi 110016, India w.e.f. 26.07.2004.
Form 8
|
Corporation identity number or foreign company registrations number of the company |
U51909DL2002PTC117829 |
|
Name of the company |
WAL MART STORES PRIVATE
LIMITED |
|
Address |
A – 48, LGF, Dayanand Colony, Lajpat Nagar, New Delhi 110016, India |
|
This Form is for |
Creation of charge |
|
Type of Charges |
Hypothecation |
|
Particular of the charge holder |
9th Floor, Ansal Classique Tower, Rajouri Garden, New Delhi 110027, India |
|
Nature or description of the instrument creating charge |
Deed of hypothecation |
|
Date of the instrument creating charge |
02.05.2006 |
|
Amount Secure by the charge |
Rs. 10.000 Millions |
|
Brief of the principal terms and conditions and extent and operation of the charge |
The above is to secure credit facilities granted by the bank |
|
Description of the property charged |
Book Debts |
|
Particulars of the Property charged |
First charge over present and future receivables of the Company |
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. 42.33 |
|
UK Pound |
1 |
Rs. 82.31 |
|
Euro |
1 |
Rs. 65.46 |
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. |
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 |
|