MIRA
INFORM REPORT
|
Report Date : |
26.07.2011 |
IDENTIFICATION DETAILS
|
Name : |
MAHARAJA APPLIANCES LIMITED |
|
|
|
|
Registered
Office : |
1/7, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
03.02.1992 |
|
|
|
|
Com. Reg. No.: |
55-047455 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.30.471
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29308DL1992PLC047455 |
|
|
|
|
Legal Form : |
A closely held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturer of Home Appliances and Heating Equipments. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 130000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be under pressure, 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/ Factory : |
1/7, West Patel Nagar, New Delhi-110008, |
|
Tel. No.: |
91-11-25885791/92/95/96 |
|
Fax No.: |
91-11-25885794 |
|
E-Mail : |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Harish Kumar |
|
Designation : |
Director |
|
Address : |
5/21, Shanti Niketan, New Delhi-110021, |
|
Date of Birth/Age : |
15.02.1956 |
|
Date of Appointment : |
03.02.1992 |
|
|
|
|
Name : |
Mrs. Anita Kumar |
|
Designation : |
Director |
|
Address : |
5/21, Shanti Niketan, New Delhi-110021, |
|
Date of Birth/Age : |
03.04.1958 |
|
Date of Appointment : |
31.08.1999 |
|
|
|
|
Name : |
Ms. Priyanka Kumar |
|
Designation : |
Director |
|
Address : |
5/21, Shanti Niketan, New Delhi-110021, |
|
Date of Birth/Age : |
28.09.1981 |
|
Date of Appointment : |
06.05.2005 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Harish Kumar |
|
1617510 |
|
Anita Kumar |
|
200010 |
|
Priyanka Kumar |
|
10 |
|
Prerna Kumar |
|
10 |
|
Raksha Devi |
|
10 |
|
Gyan Dev Sharma |
|
10 |
|
|
|
101510 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Home Appliances and Heating Equipments. |
|
|
|
|
Products : |
|
GENERAL INFORMATION
|
Bankers : |
Ing Vysya Bank Limited, Karol Bagh Branch, |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sandeep Kumar and Associates Chartered Accountant |
|
Address : |
99, Sector 15, Part 1, Gurgaon-122001, |
|
Tel. No.: |
91-124-2321695 |
|
Mobile No.: |
91-9811141515 |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
3100000 |
Equity Shares |
Rs.10/- each |
Rs.31.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
3047145 |
Equity Shares |
Rs.10/- each |
Rs.30.471
Millions |
|
|
Add: Share Premium |
|
Rs.101.527
Millions |
|
|
Total |
|
Rs.131.998 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
30.471 |
30.471 |
19.191 |
|
|
2] Share Application Money |
0.000 |
0.000 |
111.507 |
|
|
3] Reserves & Surplus |
3.198 |
3.386 |
4.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
33.669 |
33.857 |
134.698 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.191 |
0.342 |
0.040 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.191 |
0.342 |
0.040 |
|
|
DEFERRED TAX LIABILITIES |
3.522 |
2.942 |
2.233 |
|
|
SHARE PREMIUM |
101.527 |
101.527 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
138.909 |
138.668 |
136.971 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
57.895 |
59.949 |
57.480 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
18.511
|
26.117 |
84.032 |
|
|
Sundry Debtors |
246.210
|
298.785 |
528.027 |
|
|
Cash & Bank Balances |
0.488
|
2.306 |
7.481 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
45.722
|
30.357 |
41.613 |
|
Total
Current Assets |
310.931
|
357.565 |
661.153 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
215.566
|
267.131 |
541.090 |
|
|
Other Current Liabilities |
14.143
|
11.474 |
40.507 |
|
|
Provisions |
0.310
|
0.241 |
0.065 |
|
Total
Current Liabilities |
230.019
|
278.846 |
581.662 |
|
|
Net Current Assets |
80.912
|
78.719 |
79.491 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.102 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
138.909 |
138.668 |
136.971 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
412.140 |
476.927 |
662.280 |
|
|
|
Other Income |
0.171 |
0.167 |
0.404 |
|
|
|
TOTAL (A) |
412.311 |
477.094 |
662.684 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
351.094 |
427.375 |
619.105 |
|
|
|
Administrative and Personal Expenses |
10.101 |
7.909 |
10.185 |
|
|
|
Selling and Distribution |
45.563 |
36.264 |
29.185 |
|
|
|
Preliminary Expenses Written Off |
0.011 |
0.000 |
0.000 |
|
|
|
TOTAL (B) |
406.769 |
471.548 |
658.475 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
5.542 |
5.546 |
4.209 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.476 |
0.426 |
0.630 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
5.066 |
5.120 |
3.579 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
4.494 |
4.830 |
3.131 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
0.572 |
0.290 |
0.448 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.761 |
0.904 |
0.555 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
(0.189) |
(0.614) |
(0.107) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
3.386 |
4.000 |
4.107 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
3.197 |
3.386 |
4.000 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(0.06) |
(0.20) |
(0.05) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
(0.05)
|
(0.13) |
(0.02) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.14
|
0.06 |
0.07 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.15
|
0.07 |
0.06 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.02
|
0.01 |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
6.84
|
8.25 |
4.32 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.35
|
1.28 |
1.14 |
LOCAL AGENCY FURTHER INFORMATION
Note: The
registered office of the company has been shifted from 13/11, East Patel Nagar,
New Delhi-110008,
FINANCIAL
PERFORMANCES:
During the year the company has earned profit of RS.0.572 millions
compared to profit of Rs.0.290 million in the previous year and the same has
been due to less expenditure cost as compared to expenditure made during the
previous year.
FIXED ASSETS:
- Land
- Building
- Office
Equipment
- Electrical
Equipment
- Vehicles
- Computer
- Furniture and
Fixtures
- Electrical
Fittings and Installation
- Plant and
Machinery
- Cycles
WEBSITE DETAILS:
PROFILE:
Maharaja Whiteline,
Maharaja Whiteline started its operations in 1976 and now the company enjoys the undisputed leadership position in Indian Appliance industry. In addition to this, today the Maharaja employs over 1000 qualified & professional work force, ready to take up the challenges of the new millennium and build the company into a global appliance leader. The company has a huge Manufacturing infrastructure base with a plant in Baddi (HP).
Recently, Maharaja has acquired Gem and Beltek, and has
diversified its range into the consumer durable industry the company is soon
launching a range of sealing fans and office accessories. In near future,
Maharaja Whiteline plans to export its products in the SAARC countries.
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.44.42 |
|
|
1 |
Rs.72.49 |
|
Euro |
1 |
Rs.63.87 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
2 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
28 |
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.