MIRA
INFORM REPORT
|
Report Date : |
15.05.2008 |
IDENTIFICATION
DETAILS
|
Name : |
PAI INTERNATIONAL ELECTRONICS LIMITED |
|
|
|
|
Formerly Known As : |
PAI INTERNATIONAL HOME APPLIANCE AND ELECTRONICS LIMITED |
|
|
|
|
Registered Office : |
28A/1, 100 Feet Road, Indira Nagar, Bangalore – 560038, Karnataka |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
04.04.2005 |
|
|
|
|
Com. Reg. No.: |
35984 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U05190KA2005PLC035984 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
BLRP06834C |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AADCP8329B |
|
|
|
|
Legal Form : |
A closely held public limited liability company |
|
|
|
|
Line of Business : |
Sale of electronic
and consumer durable goods. |
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 130000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
The company has done well in it’s first year of operation. Trade
relations are fair. Payments are usually correct and as per commitments. The company is faring well. It can be considered good for normal business dealings at usual trade terms
and conditions. |
LOCATIONS
|
Registered Office : |
28A/1, 100 Feet Road, Indira Nagar, Bangalore – 560038, Karnataka,
India |
|
E-Mail : |
|
|
|
|
|
Other Offices : |
Located at : Indira Nagar: 100, ft Road Phone: 91-80 25219466/67, 91 98807-15672/3 R.T. Nagar : Opp. HMT Ground Phone: 91-80 23539783/84 , 91 9880715675 Vijaya Nagar : Service Road Phone: 91-80 23501041/42, 91 99452-72565 Koramangla: Near Sukh Sagar Phone: 91-80 25503624/25, 91 99452-72567 Peenya : T. Dassnahalli Main Road Phone: 91-80 28396717/22973924, 91 99801-11299 Yelahanka : Santhe Circle Phone: 91-80 29565249/296, 91 98807-15686 Marathahalli : Outer Ring Road, Opp. Multiplex. Phone: 91-80 25227437 , 25227421, 91 99005-63450 Banerghatta Main road : Diagnally Opposite To Janardhan Towers Phone: 91-80 41304204/05 |
DIRECTORS
|
Name : |
Mr. S Rajkumar Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mr. S. Guruprasad Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mrs. Meena Rajkumar Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Ms. S. Pushpa |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mrs. G Asha Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mr. G. Damodar Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Ms. Nirmala |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, Bayappanahalli Extension, Bangalore –
560038, Karnataka, India |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mr. S Uttam Kumar Pai |
|
Designation : |
Director |
|
Address : |
No. 423, Damodara Krupa, Kantoor Road, Alanahalli, Mysore - 11 |
|
Date of Appointment : |
04.04.2005 |
|
|
|
|
Name : |
Mr. S Ahith Kumar Pai |
|
Designation : |
Director |
|
Address : |
Srinivasa No. 2-15-1317/4, Bejai, Mangalore – 575004 |
|
Date of Appointment : |
04.04.2005 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
AS ON 26.03.2005
|
Names of Shareholders |
|
No. of Shares |
|
Mr. S Rajkumar Pai |
|
3500 |
|
Mr. S. Guruprasad Pai |
|
250 |
|
Mrs. Meena Rajkumar Pai |
|
250 |
|
Ms. S. Pushpa |
|
250 |
|
Mrs. G Asha Pai |
|
50 |
|
Mr. G. Damodar Pai |
|
50 |
|
Ms. Nirmala |
|
150 |
|
Mr. S Uttam Kumar Pai |
|
250 |
|
Mr. S Ahith Kumar Pai |
|
250 |
|
Total |
|
5000 |
AS ON 30.09.2007
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Directors or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Sale of electronic
and consumer durable goods. |
|
|
|
|
Products : |
|
GENERAL
INFORMATION
|
No. of Employees : |
45 |
|
|
|
|
Bankers : |
Citi Bank N.A. 30, Prestige Meridian, M G Road, Bangalore – 560008, Karnataka, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
B N Sudarshan and Company Chartered Accountants |
|
Address : |
386/A, 5th Main, Srinagar, Bangalore – 560050, Karnataka,
India |
CAPITAL STRUCTURE
AS ON 30.09.2007
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity Shares |
Rs. 100/- each |
Rs. 10.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
77000 |
Equity Shares |
Rs. 100/- each |
Rs. 7.700
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 |
|
7.700 |
0.500 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
25.517 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
33.217 |
0.500 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
43.778 |
0.000 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
43.778 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
76.995 |
0.500 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
13.505 |
0.000 |
|
|
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 |
|
41.235 |
0.000 |
|
|
Sundry Debtors |
|
17.503 |
0.000 |
|
|
Cash & Bank Balances |
|
15.766 |
0.320 |
|
|
Other Current Assets |
|
16.408 |
0.000 |
|
|
Loans & Advances |
|
11.647 |
0.000 |
|
Total
Current Assets |
|
102.559 |
0.320 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
22.025 |
0.000 |
|
|
Provisions |
|
17.188 |
0.000 |
|
Total
Current Liabilities |
|
39.213 |
0.000 |
|
|
Net Current Assets |
|
63.346 |
0.320 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.144 |
0.180 |
|
|
|
|
|
|
|
|
TOTAL |
|
76.995 |
0.500 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
|
31.03.2007 |
|
|
Sales Turnover |
|
|
856.575 |
|
|
Other Income |
|
|
2.601 |
|
|
Total Income |
|
|
859.176 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
|
37.785 |
|
|
Provision for Taxation |
|
|
12.268 |
|
|
Profit/(Loss) After Tax |
|
|
25.517 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Purchases made for re-sale |
|
|
774.497 |
|
|
Salaries, Wages, Bonus, etc. |
|
|
8.566 |
|
|
Managerial Remuneration |
|
|
1.500 |
|
|
Payment to Auditors |
|
|
0.250 |
|
|
Interest |
|
|
5.691 |
|
|
Insurance Expenses |
|
|
1.375 |
|
|
Power & Fuel |
|
|
1.388 |
|
|
Depreciation & Amortization |
|
|
0.940 |
|
|
Other Expenditure |
|
|
27.184 |
|
Total Expenditure |
|
|
821.391 |
|
KEY RATIOS
|
PARTICULARS |
|
|
|
31.03.2007 |
|
PAT / Total Income |
(%) |
|
|
2.97 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
|
4.41 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
|
32.56 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
|
1.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
|
2.50 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
|
2.62 |
LOCAL AGENCY FURTHER
INFORMATION
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified
|
10007396 |
|
Corporate
identity number of the company |
U05190KA2005PLC035984 |
|
Name of the company
|
PAI INTERNATIONAL ELECTRONICS LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
28A/1, 100 Feet Road, Indira Nagar, Bangalore – 560038, Karnataka,
India |
|
Type of charge |
Book Debts and
others |
|
Particular of
charge holder |
Citi Bank N.A. Prestige Meridian 2, 30, M G Road, Bangalore – 560008, Karnataka, India |
|
Nature of description
of the instrument creating or modifying the charge |
Deed of
Modification |
|
Date of
instrument Creating the charge |
11.04.2007 |
|
Amount secured by
the charge |
Rs. 50.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest Interest @ 8 %
p.a. Terms of
Repayment Repayable on
Demand Margin Stock : 28 % Book Debt : 37 % Plant and
Machinery 37 % Extent and Operation
of the charge 100 % |
|
Short particulars
of the property charged |
Hypothecation by
way of first charge on stock, book debts and plant and machinery forming part
of current and movable fixed assets both present and future located at the
borrows premises in India. |
|
Particulars of
the present modification |
The credit
facility has been enhanced from Rs. 30.000 Millions to Rs. 50.000 Millions.
All other terms and conditions remain unchanged. |
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 |
3 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
43 |
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 |
|