MIRA
INFORM REPORT
|
Report Date : |
22.01.2011 |
IDENTIFICATION DETAILS
|
Name : |
SAI VARDHAN
ASSOCIATES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Flat No.31,
Sanali Heavens, Ameerpet, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
01.09.1998 |
|
|
|
|
Com. Reg. No.: |
01-30050 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52520AP1998PTC030050 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
HYDS03444F |
|
|
|
|
Legal Form : |
Private Limited
Liability Company |
|
|
|
|
Line of Business
: |
Dealers of
Mobiles. |
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 64976 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. 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 |
INFORMATION PARTED BY
|
Name : |
Mr. Venkatesh |
|
Designation : |
Accounts |
|
Date : |
20.01.2011 |
LOCATIONS
|
Registered Office : |
Flat No.31,
Sanali Heavens, Ameerpet, |
|
Tel. No.: |
91-40-23558669/23559669 |
|
Mobile No.: |
91-9949991222 (Mr. Prasad) |
|
E-Mail : |
|
|
Area : |
6000yards |
|
Location : |
Owned |
|
|
|
|
Corporate Office : |
Flat No.1, Rekha Villa, Vasant Vihar Enclave, Nandi Nagar Road No.14,
Banjara hills, |
DIRECTORS
AS ON 30.09.2010
|
Name : |
|
|
Designation : |
Managing Director
|
|
Address : |
6-3-609/138, |
|
Date of Birth/Age : |
06.09.1967 |
|
Qualification : |
BE Engineer |
|
|
|
|
Name : |
|
|
Designation : |
Director |
|
Address : |
128, Kavvuri
Hills, Guttalabegumpet, |
|
Date of Birth/Age : |
22.07.1973 |
|
Qualification : |
MBA |
KEY EXECUTIVES
|
Name : |
Mr. Venkatesh |
|
Designation : |
Accounts |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Musunuri
Ramakrishna Prasad |
|
120150 |
|
Kovelamudi
Venkata Kutumba Rao |
|
120150 |
|
Total |
|
240300 |
AS ON 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Dealer of Mobiles. |
|
|
|
|
Agencies Held : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Customers : |
Corporates |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
26 (In office) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
The Cosmos Co-Operative Bank, 269/270, Shaniwarpeth, Pune – 411030, |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Pavuluri and Company Chartered Accountant |
|
Address : |
105, Divya Shakti Apartments, Ameerpet, |
|
Tel No.: |
91-40-23731837/40258691 |
|
Fax No.: |
91-40-23748729 |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
500000 |
Equity Shares |
Rs.10/- each |
Rs.5.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
240300 |
Equity Shares |
Rs.10/- each |
Rs.2.403
Millions |
|
|
Share Application Money |
|
Rs.7.250
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
Expected Sales (2010-2011) : Rs.800.000 Millions
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
9.653 |
9.653 |
4.903 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
6.591 |
5.315 |
4.237 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
16.244 |
14.968 |
9.140 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
28.257 |
24.936 |
23.792 |
|
|
2] Unsecured Loans |
15.169 |
11.454 |
8.718 |
|
|
TOTAL BORROWING |
43.426 |
36.390 |
32.510 |
|
|
DEFERRED TAX LIABILITIES |
0.00 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
59.670 |
51.358 |
41.650 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
4.099 |
3.938 |
4.078 |
|
|
Capital work-in-progress |
5.544 |
5.544 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.600 |
0.600 |
0.600 |
|
|
DEFERREX TAX ASSETS |
0.030 |
0.226 |
0.166 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
15.748
|
9.845 |
14.303 |
|
|
Sundry Debtors |
43.996
|
20.716 |
22.308 |
|
|
Cash & Bank Balances |
0.823
|
2.550 |
0.857 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
22.631
|
23.542 |
27.566 |
|
Total
Current Assets |
83.198
|
56.653 |
65.034 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.131
|
0.171 |
0.307 |
|
|
Other Current Liabilities |
33.042
|
14.903 |
27.013 |
|
|
Provisions |
0.628
|
0.529 |
0.908 |
|
Total
Current Liabilities |
33.801
|
15.603 |
28.228 |
|
|
Net Current Assets |
49.397
|
41.050 |
36.806 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
59.670 |
51.358 |
41.650 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
570.968 |
479.584 |
593.858 |
|
|
|
Other Income |
0.533 |
11.613 |
1.050 |
|
|
|
Interest on Deposits |
0.377 |
0.000 |
0.098 |
|
|
|
Profit form Partner Ship Firm |
0.135 |
0.187 |
0.000 |
|
|
|
TOTAL (A) |
572.013 |
491.384 |
595.006 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
555.242 |
473.245 |
579.224 |
|
|
|
Payment and Benefits to Employees |
3.247 |
2.952 |
1.904 |
|
|
|
Administrative, Selling and Other
Expenses |
4.548 |
6.875 |
5.287 |
|
|
|
TOTAL (B) |
563.037 |
483.072 |
586.415 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
8.976 |
8.312 |
8.591 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
6.239 |
5.621 |
4.481 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
2.737 |
2.691 |
4.110 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.863 |
1.029 |
1.234 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
1.874 |
1.662 |
2.876 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
0.598 |
0.584 |
0.926 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
1.276 |
1.078 |
1.950 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.22
|
0.22 |
0.33 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.33
|
0.35 |
0.48 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.15
|
2.74 |
4.16 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.11
|
0.11 |
0.31 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
4.75
|
3.47 |
6.64 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.46
|
3.63 |
2.30 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS DETAILS:
|
Particulars |
Rs. in Millions 31.03.2010 |
Rs. in Millions 31.03.2009 |
Rs. In Millions 31.03.2008 |
|
Creditors from Expenses |
0.131
|
0.171 |
0.307 |
|
|
|
|
|
Form 8:
|
Corporate
identity number of the company |
U52520AP1998PTC030050 |
|
Name of the company
|
SAI VARDHAN
ASSOCIATES PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
Flat No.
31,Sanali Heavens, Ameerpet, |
|
This form is for |
Creation of
charge |
|
Type of charge |
Book Debts Movable Property |
|
Particular of
charge holder |
The Cosmos
Co-Operative Urban Bank Limited |
|
Nature of
instrument creating charge |
Deed Of Hypothecation
Of Stock, Book Debts And Machinery Dated 4th September, 2010 Promissory Note
Dated 4th September, 2010 Loan Agreement
Dated 4th September, 2010 |
|
Date of
instrument Creating the charge |
04/09/2010 |
|
Amount secured by
the charge |
Rs.2.500 Millions
|
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest 13.50% Terms of
Repayment The Adhoc Limit
Is Valid For 60 Days And To Be Repaid on The Expiry Of 60 Days. Extent and Operation
of the charge Rs.2.500 Millions |
|
Short particulars
of the property charged |
Description of
Hypothecated Stock, Book Debts And Machinery Provided In Schedule 1 To The
Deed of Hypothecation of Stock, Book Debts And Machinery |
Trade References:
Sangeeta Mobiles
Fixed Assets:
- Furniture and Fixtures
- Electrical Equipment
- Computers
- Office Equipment
- Scooters
- Car
- Air Conditioner
- Cell Phones
- LCD TV
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.45.70 |
|
|
1 |
Rs.72.78 |
|
Euro |
1 |
Rs.61.65 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--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 |
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 |
|
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.