1. Summary Information
|
|
|
Country |
|
|
Company Name |
MASAO ELECTRONICS PRIVATE LIMITED |
Principal Name 1 |
MR. KIL HYANG LEE |
|
Status |
MODERATE |
Principal Name 2 |
MR. KIM JUNG RAE |
|
|
|
Registration # |
21-74896 |
|
Street Address |
9/12, |
||
|
Established Date |
16.10.1995 |
SIC Code |
-- |
|
Telephone# |
91-33-22350569 |
Business Style 1 |
CLEARING AGENT |
|
Fax # |
-- |
Business Style 2 |
FREIGHT CONTRACTORS |
|
Homepage |
-- |
Product Name 1 |
-- |
|
# of employees |
-- |
Product Name 2 |
-- |
|
Paid up capital |
Rs.1,998,000/- |
Product Name 3 |
-- |
|
Shareholders |
BODIES CORPORATE -57.46%, DIRECTORS OR RELATIVES OF
DIRECTORS -35.03%, OTHERS- 7.51% |
Banking |
-- |
|
Public Limited Corp. |
NO |
Business Period |
16 years |
|
IPO |
NO |
International Ins. |
- |
|
Public |
NO |
Rating |
B
(27) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2009 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
15,379,000 |
Current Liabilities |
34,000 |
|
Inventories |
0,000,000 |
Long-term Liabilities |
0,000,000 |
|
Fixed Assets |
0,000,000 |
Other Liabilities |
36,000 |
|
Deferred Assets |
0,000,000 |
Total Liabilities |
70,000 |
|
Invest& other Assets |
32,100,000 |
Retained Earnings |
47,904,000 |
|
|
|
Net Worth |
47,409,000 |
|
Total Assets |
47,479,000 |
Total Liab. & Equity |
47,479,000 |
|
Total Assets (Previous Year) |
49,918,000 |
|
|
|
P/L Statement as of |
31.03.2009 |
(Unit: Indian Rs.) |
|
|
Sales |
336,000 |
Net Profit |
(2,493,000) |
|
Sales(Previous yr) |
100,000 |
Net Profit(Prev.yr) |
(1,000) |
MIRA
INFORM REPORT
|
Report Date : |
29.04.2011 |
IDENTIFICATION DETAILS
|
Name : |
MASAO ELECTRONICS PRIVATE LIMITED |
|
|
|
|
Formerly Known As : |
HOMEWELL DISTRIBUTORS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
9/12, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2009 |
|
|
|
|
Date of Incorporation : |
16.10.1995 |
|
|
|
|
Com. Reg. No.: |
21-74896 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U67120WB1995PTC074896 |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business : |
To carry on business as distributors agents, traders, merchants,
contractors, brokers and other wise deal in merchandise and article of all kinds
including clearing agent, freight contractors, forwarding agents, licensing
agents, general broken and to carry on any kind of commercial business. |
RATING & COMMENTS
|
MIRA’s Rating : |
B (27) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 190000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
some accumulated losses recorded by the company, However trade relations are reported
as fair. Business is active. Payments are reported to be slow. The company can be considered for business dealings with some
caution. |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office : |
9/12, |
|
Tel. No.: |
91-33-22350569 |
|
E-Mail : |
|
|
|
|
|
Factory : |
B-214, Phase-II, Noida-201305, |
|
Tel. No.: |
91-120-4282660 |
|
Fax No.: |
91-120-4282661 |
DIRECTORS
|
Name : |
Mr. Kil Hyang Lee |
|
Designation : |
Director |
|
Address : |
C – 12, Gitanjali Enclave, 1st Floor, |
|
Date of Birth/Age : |
26.09.1962 |
|
Date of Appointment : |
22.10.2007 |
|
|
|
|
Name : |
Mr. Kim Jung Rae |
|
Designation : |
Director |
|
Address : |
B – 30, MIDC Ranjagaoin Taluka Shirur, Pune – 412209, |
|
Date of Birth/Age : |
24.04.1966 |
|
Date of Appointment : |
23.07.2008 |
|
|
|
|
Name : |
Mr. Yung Sun Bae |
|
Designation : |
Director |
|
Address : |
C – 12, Gitanjali Enclave, 1st Floor, |
|
Date of Birth/Age : |
29.08.1959 |
|
Date of Appointment : |
03.08.2009 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
(AS ON 30.09.2009)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Kil Hyang Lee |
|
18800 |
|
Kim Jung Rae |
|
31600 |
|
Yung Sun Bae |
|
19600 |
|
Anika Consultants Private Limited |
|
27200 |
|
Bhanu Prasad |
|
15000 |
|
Vision 2021 Taxation Consultants Private Limited |
|
15000 |
|
Panko Express India Private Limited |
|
36400 |
|
Laser Sound Systems Private Limited |
|
18800 |
|
Ladha Mercantile Private Limited |
|
17400 |
|
|
|
|
|
Total |
|
199800 |
(AS ON 30.09.2009)
|
Category |
|
Percentage |
|
|
|
|
|
Bodies corporate |
|
57.46 |
|
Directors or relatives of directors |
|
35.03 |
|
Other top fifty shareholders |
|
7.51 |
|
|
|
|
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
To carry on business as distributors agents, traders, merchants, contractors,
brokers and other wise deal in merchandise and article of all kinds including
clearing agent, freight contractors, forwarding agents, licensing agents,
general broken and to carry on any kind of commercial business. |
GENERAL INFORMATION
|
Bankers : |
·
City Union Bank ·
Axis Bank |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
G. P. Jaju and Company Chartered Accountant |
|
Address : |
11, |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity Shares |
Rs.10/- each |
Rs.2.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
199800 |
Equity Shares |
Rs.10/- each |
Rs.1.998 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
1.998 |
1.998 |
1.998 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
47.904 |
47.904 |
47.905 |
|
|
4] (Accumulated Losses) |
(2.493) |
0.000 |
0.000 |
|
|
NETWORTH |
47.409 |
49.902 |
49.903 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
47.409 |
49.902 |
49.903 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.000 |
0.000 |
0.000 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
32.100 |
42.800 |
48.300 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
0.000
|
0.000
|
0.000 |
|
|
Cash & Bank Balances |
15.271
|
1.154 |
1.574 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.108
|
5.958 |
0.014 |
|
Total
Current Assets |
15.379
|
7.112 |
1.588 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
0.034
|
0.015 |
0.001 |
|
|
Provisions |
0.036 |
0.001 |
0.000 |
|
Total
Current Liabilities |
0.070
|
0.016 |
0.001 |
|
|
Net Current Assets |
15.309
|
7.096 |
1.587 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.006 |
0.016 |
|
|
|
|
|
|
|
|
TOTAL |
47.409 |
49.902 |
49.903 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
|
Interests |
0.336 |
0.100 |
0.075 |
|
|
Total Income |
0.336 |
0.100 |
0.075 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
(2.458) |
0.002 |
0.001 |
|
|
Provision for Taxation |
0.035 |
0.003 |
0.000 |
|
|
Profit/(Loss) After Tax |
(2.493) |
(0.001) |
0.001 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Administrative Expenses |
0.000 |
0.098 |
0.074 |
|
|
Other Expenditure |
2.794 |
0.000 |
0.000 |
|
Total Expenditure |
2.794 |
0.098 |
0.074 |
|
|
|
|
|
|
|
|
Earnings Per Share (Rs.) |
(12.48) |
-- |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
PAT / Total Income |
(%) |
(741.96)
|
(1.00) |
1.33 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(731.55)
|
2.00 |
1.33 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(15.98)
|
0.03 |
0.06 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.05)
|
0.00 |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.00
|
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
219.70
|
444.50 |
1588.00 |
LOCAL AGENCY FURTHER INFORMATION
Nil
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.44.33 |
|
|
1 |
Rs.74.14 |
|
Euro |
1 |
Rs.65.78 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
- |
|
--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 |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.