1. Summary Information

 

 

Country

India

Company Name

AGILE ELECTRIC

 TECHNOLOGIES PRIVATE LIMITED

Principal Name 1

Mr. P. Mukund

 

Status

Satisfactory

Principal Name 2

Mr. Mohria Kishan Kewal

 

 

Registration #

18-054140

Street Address

Plot B-16, Mez- Sez, Phase II, Tambaram, Chaderpur-600 045, Tamil Nadu, India

Established Date

03.09.2004

SIC Code

--

Telephone#

91-44-52189189

Business Style 1

Service provider

Fax #

91-44-22628143

Business Style 2

-

Homepage

-

Product Name 1

Prototype Development

# of employees

-

Product Name 2

Testing

Paid up capital

Rs.41,000,000/-

Product Name 3

-

Shareholders

Bodies Corporate-100%

Banking

--

Public Limited Corp.

NO

Business Period

7 years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba (46)

Related Company

Relation

Country

Company Name

CEO

Associates

India

Igarashi Motor India Limited

-

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

126,568,000

Current Liabilities

76,450,000

Inventories

22,078,000

Long-term Liabilities

21,405,000

Fixed Assets

207,439,000

Other Liabilities

13,241,000

Deferred Assets

--

Total Liabilities

111,096,000

Invest& other Assets

--

Retained Earnings

203,989,000

 

 

Net Worth

244,989,000

Total Assets

356,085,000

Total Liab. & Equity

356,085,000

 Total Assets

(Previous Year)

68,639,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

154,064,000

Net Profit

9,653,000

Sales(Previous yr)

143,432,000

Net Profit(Prev.yr)

1,300,000

MIRA INFORM REPORT

 

 

Report Date :

12.03.2011

 

Note : The correct name of the company is AGILE ELECTRIC TECHNOLOGIES PRIVATE LIMITED.

 

IDENTIFICATION DETAILS

 

Name :

AGILE ELECTRIC TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

Plot B-16, Mez- Sez, Phase II, Tambaram, Chaderpur-600 045, Tamil Nadu 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

03.09.2004

 

 

Com. Reg. No.:

18-054140

 

 

CIN No.:

[Company Identification No.]

U31102TN2004PTC054140

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEI05035C

 

 

PAN No.:

[Permanent Account No.]

AABC2715E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To Provide Product and process technology including design, Prototype Development, Testing, Validation with respects to Motors, Transformers its Application and Modules.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 970000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

 

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)

India

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 :

Plot B-16, Mez- Sez, Phase II, Tambaram, Chaderpur-600 045, Tamil Nadu, India

Tel. No.:

91-44-52189189

Fax No.:

91-44-22628143

E-Mail :

investrservices@igarashimotors.co.in

 

 

 

 

Corporate Office :

Plot No. A-33 and 36 (First Floor), Mez- Sez, Tambaram, Chaderpur-600 045, Tamil Nadu, India

Tel. No.:

91-44-22628196

Fax No.:

91-44-22628196

E-Mail :

igarshi@igarashimotors.co.in  

 

 

DIRECTORS

 

As On : 16.09.2010

 

Name :

Mr. P. Mukund

Designation :

Directors

Address :

No. 207/ 2 Old No. 93/2 TTK Road, Alwarpet, Chennai- 600 018, Tamil Nadu, India

Date of Birth/Age :

14.05.1959

Date of Appointment :

26.09.2008

DIN No :

00007788

 

 

Name :

Mr. Nohria Kishan Kewal

Designation :

Directors

Address :

11, Aryavrat,351, Narayan Dabholakar Road, Mumbai- 400 006, Maharashtra, India

Date of Birth/Age :

04.10.1932

Date of Appointment :

26.09.2008

DIN No :

00060015

 

 

Name :

Mr. Tadaharu Igarashi

Designation :

Directors

Address :

3, Konyamachi, Saiwai Ku, Kawasaki, Japan

Date of Birth/Age :

28.09.1941

Date of Appointment :

26.09.2008

 

 

Name :

Mr. Keiichi Igarashi

Designation :

Directors

Address :

Block “A”, 3rd Floor, Shuiki INDL Building,18, Wongchuk, Hangroad, Aberdeen, Hongkong

Date of Birth/Age :

24.06.1966

Date of Appointment :

26.09.2008

DIN No :

00356779

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 16.09.2010

 

Names of Shareholders

 

No. of Shares

Agile Electric Drives Technologies And Holdings Private Limited, India 

 

4099900

R Chandrasekaran Nominee of Agile Electric Drives Technologies And Holdings Private Limited, India 

 

100

Total

 

4100000

 

 

AS ON 16.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

100.00

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To Provide Product and process technology including design, Prototype Development, Testing, Validation with respects to Motors, Transformers its Application and Modules.

 

 

Product :

ITC NO

PRODUCT

8524 91 19

Design and development of different kinds of motors and transformers/ manufacturing precision parts.

 

PRODUCTION STATUS (As On : 31.03.2010)

 

Particulars

 

Unit

Installed Capacity

Actual Production

Shaft

 

Nos

7200000

5128214

Collar

 

Nos

1800000

1173525

 

 

GENERAL INFORMATION

 

Bankers :

Not Divulged

 

 

Facilities :

 

SECURED LOAN

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Term Loan

(Term Loan from bank are secured by charge on specific machinery acquired out of the loan and by equitable of super structure)

 

 

 

0.000

 

 

 

2.241

Working Capital Loan

(Packing Credit from banks is secured by hypothecation of stock and book debts both present and future and by first charge over residual value of movable fixed assets of the company after excluding for term loan. The charge also extends to bills discounted amounting to Rs.7.753 millions (Previous year Rs.16.065)

 

 

 

 

 

 

 

 

21.405

 

 

 

 

 

 

 

 

34.360

Total

21.405

36.601

 

Banking Relations :

--

 

 

Financial Institute :

SICOM Limited, “Nirmal”, 1st Floor, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Auditors :

 

Name :

L Vaidyanathan

Chartered Accountant

Address :

Parsn Manere, A-Wing, 3rd Floor, 602, Anna Salai, Chennai-600006, Tamil Nadu, India

 

 

 

 

Holding Company :

Agile Electric Drives Technologies and Holding Private Limited

CIN No :U31102TN2003PTC052057

 

 

Fellow Subsidiaries :

v      Agile Electric Sub Assembly Private Limited

v      Igarashi Motor Sales Private Limited

 

 

Associates :

v      Igarashi Motor India Limited

v      IJT Tools and Plastics Private Limited

 

 

CAPITAL STRUCTURE

 

As On : 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs. 10/- each

Rs. 50.000 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

4100000

Equity Shares

Rs. 10/- each

Rs. 41.000 millions

 

 

 

 

 

Note : The entire equity shares are held by the holding company- Agile Electric Drives Technologies and Holdings Private Limited

 

 

 

 

 

 

 

 

 

 

 

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

41.000

41.000

41.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

203.989

194.337

193.038

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

244.989

235.337

234.038

LOAN FUNDS

 

 

 

1] Secured Loans

21.405

36.601

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

21.405

36.601

0.000

DEFERRED TAX LIABILITIES

13.241

8.495

2.404

 

 

 

 

TOTAL

279.635

280.433

236.442

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

207.439

223.099

62.687

Capital work-in-progress

0.000

0.000

179.951

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

22.078
31.580

19.729

 

Sundry Debtors

61.086
12.414

17.060

 

Cash & Bank Balances

4.534
9.121

14.146

 

Other Current Assets

0.101
0.241

0.000

 

Loans & Advances

60.847
43.768

4.067

Total Current Assets

148.646

97.124

55.002

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

34.005

32.130

43.468

 

Other Current Liabilities

41.704
7.152

17.461

 

Provisions

0.741
0.506

0.269

Total Current Liabilities

76.450

39.788

61.198

Net Current Assets

72.196
57.334

(6.196)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

279.635

280.433

236.442

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales and Service

154.064

143.432

40.702

 

 

Royalty Income

0.000

11.411

14.815

 

 

Interest Income

0.258

0.430

0.155

 

 

TOTAL                                     (A)

154.322

155.273

55.672

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Materials and Manufacturing Expenses

90.053

97.086

30.673

 

 

Staff Expenses

20.253

19.259

10.731

 

 

Selling and Administration Expenses

9.848

11.949

6.984

 

 

TOTAL                                     (B)

120.154

128.294

48.388

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

34.168

26.979

7.284

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.155

2.836

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

29.013

24.143

7.284

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

14.067

16.254

3.963

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

14.946

7.889

3.321

 

 

 

 

 

Less

TAX                                                                  (H)

5.293

6.589

3.424

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

9.653

1.300

(0.103)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

5.338

4.038

4.141

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

14.991

5.338

4.038

 

 

 

 

 

 

EXPORT VALUE

 

 

 

 

 

Export Earnings

97.179

133.344

0.000

 

 

Service Income

6.223

20.823

3.527

 

TOTAL EARNINGS

103.402

154.167

3.527

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

20.773

26.553

0.000

 

 

Stores & Spares

13.362

20.483

0.000

 

 

Equipment

0.009

0.000

0.000

 

 

Capital Goods

0.000

0.483

0.000

 

TOTAL IMPORTS

34.144

47.519

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.35

0.32

(0.05)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

6.26
0.84

(0.19)

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

9.70
5.50

8.16

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.20
2.46

2.82

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06
0.03

0.01

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.45
0.32

0.26

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.94
2.44

0.90

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note:

The situation of the registered office of the company was changed from Plot No. A-33 and A-36 Phase II, Mez- Sez, Tambaram, Chaderpur-600 045, Tamil nadu, India to the present address w.e.f. 31.07.2008

 

 

BUSINESS REVIEW

 

During the year, the Company has provided 4 manufacturing lines for Bosch which made the Company popular among Bosch manufacturing centers in the World especially in Spain, Thailand, Germany and Mexico. The Company started receiving request for quotes from these units. In the next 3 years the Company expects to receive 100.000-200.000 millions order from Bosch for Machine Building Line. There is a scope for good potential in the future. During the year, the Company ventured into design and development of AC Motors. The Company developed two motor variants of 1 / 3 HP and 1 / 4 HP for Electrolux. These motors are tested in US and has met all the requirements of the customers, The Company plans to start production of AC Motors during June’2011. The potential business for AC motor would be around 150 crores within a period of next 3 years.

 

The  Company is also developing motors for Refrigerators for which Tecumseh and Videocon are the target customers

 

During the year, the Company got approval for making Worm Shafts for IFB. The volume of shafts is in the range of 500.000-1000.000 millions per month. Discussions are in progress with Bosch, PMP automation and Mitsuba for shaft business. There is a great scope for this business to expand in the next couple of years.

 

FORM 8

 

Corporate identity number of the company

U31102TN2004PTC054140

Name of the company

AGILE ELECTRIC TECHNOLOGIES PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot B-16, Mez- Sez, Phase II, Tambaram, Chaderpur-600 045, Tamilnadu, India

This form is for

Modification of charge

Type of charge

Immovable property

Movable property (not being pledge)

Others

Particular of charge holder

SICOM Limited, “Nirmal”, 1st Floor, Nariman Point, Mumbai-400021, Maharashtra, India

Nature of instrument creating charge

Memorandum of Entry dated 3rd September 2010

Loan of Rs.150.000 millions to Agile Electric Sub Assembly Private Limited (group Company)

Date of instrument Creating the charge

03.09.2010

Amount secured by the charge

Rs.150.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Interest shall be charged @3.25% above SICOM's Medium Term Reference Rate (which at present is 11.75% p.a)

 

Terms of repayment

The loan shall be repayable in a 20 monthly installments of Rs.7.500 millions each after a moratorium of 4 months from the date of disbursement of the loan.

 

Margin

Cash deposit of Rs.22.500 millions with SICOM for the entire tenure of the loan and create lien thereon in favour of SICOM.

 

Extent and operation of the charge

First pari passu charge by way of hypothecation on the movable assets of the Company at Plot No. 16, Phase II, MEPZ-SEZ, Tambaram, Chennai 600045 to secure the loan of Rs.150.000 millions to Agile Electric Sub Assembly Private Limited.

Short particulars of the property charged (Including location of the property)

Pari passu mortgage charge on building and superstructure constructed at Plot No. B16, Phase II, MPEZ, Tambaram, Chennai 600045

Charge identification number of the charge to be modified

10220541

Particulars of the present modification

Memorandum of Entry dated 3rd September 2010.

Mortgage on the building / superstructure, constructed or to be constructed / accretions situated on the factory land at Plot No. B16, Phase II, MEPZ, Tambaram, Chennai 600045

 

Fixed Assets:-

 

v      Building

v      Plant and Equipment

v      Furniture and Fixture

v      Vehicles

v      Computer software

 

 


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 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.45.21

UK Pound

1

Rs.72.55

Euro

1

Rs.62.43

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

6

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

46

 

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

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.