MIRA INFORM REPORT

 

 

Report Date :

19.03.2011

 

IDENTIFICATION DETAILS

 

Name :

SUNRISE INFO SOLUTIONS PRIVATE LIMITED

 

 

Formerly Known As :

SUNRISE OVERSEAS

 

 

Registered Office :

Room No. 102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

23.02.2005

 

 

Com. Reg. No.:

11-151519

 

 

CIN No.:

[Company Identification No.]

U72100MH2005PTC151519

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS48028B

 

 

PAN No.:

[Permanent Account No.]

AAICS8079A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader for Computer Peripherals for Intel, Gigabites, Asus etc.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 95000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as 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

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Ravindra

Designation :

Director

Date :

18.03.2011

 

 

LOCATIONS

 

Registered Office :

Room No. 102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India

Tel. No.:

91-22-22034207

Mobile No.:

91-9821240416 (Mr. Ravinder)

E-Mail :

sunriseinto@vsnl.com

sun@bom5.vsnl.net.in

sun@bom7.vsnl.net.in

Area :

250 Carpet area

 

 

Warehouse :

F–28, Shailesh Industries Premises, Sativali Road, Vasai, Mumbai, Maharashtra, India

 

 

Branch Office :

Located at:

 

·         Ahmedabad

·         Jaipur

·         Delhi

·         Indore

 

 

DIRECTORS

 

As on 30.09.2009

 

Name :

Mr. Ravindra Prasad Kariwala

Designation :

Director

Address :

Room No.102, 2nd Floor, Swadeshi Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

Date of Birth/Age :

30.09.1966

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02024304

 

 

Name :

Mr. Rajendra Prasad Kariwala

Designation :

Director

Address :

C 1502 Oberio Garden, Thakur Village, Kandivali (East), Mumbai – 400 101, Maharashtra, India.

Date of Birth/Age :

50 Years

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02020707

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahindrabhai Kariwala

Designation :

In charge of Ahmedabad Office

Mobile No. :

91-9824444246

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2009

 

Names of Shareholders

 

No. of Shares

Ravindra Kariwala

57000

Rajendra Kariwala

33000

Chandra Kala N Kariwala

3

Dwaraka Prasad and Sons (HUF)

1

Jamuna Devi Kariwala

1

Joyti Kanodia

1

Kiran Kariwala

1

Bhagwati Devi Kariwla

1

Satyanarayan Kariwala

1

Madan Lal Didwaniya

1

Mahendra Kariwla

27401

Nand Kishore Rathi

1

Memi Devi Rathi

1

Radha Devi Kanodia

1

Rajneesh Joshi

1

Ramnarayan Rathi

1

Renu Kariwala

1

Ritu Kariwala

13001

Sandeep Kariwala

1

Shashi Rajesh Chandak

1

Dhawarka Prasad Kanodia

1

Shyam Kanodia (HUF)

1

Shyam Kanodia

1

Sohanlal Rathi

1

Subhash Kariwala

1

Sudha S Kariwala

1

Suman Agarwal

1

Surendra Kariwala

10001

Sweeti Kariwala

10001

Vimla Rathi

1

Rajendra Prasad Kariwala (HUF)

17200

Alkem Management and Financial Services Private Limited, India

60000

Signora Finance Limited, India

60000

Total

287630

 

Equity Share Breakup (Percentage of Total Equity)

As on 30.09.2009

 

Category

 

 

Percentage

Bodies corporate (not mentioned above)

 

41.72

Directors or relatives of directors

 

48.82

HUF

 

9.46

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader for Computer Peripherals for Intel, Gigabites, Asus etc.

 

 

 

 

GENERAL INFORMATION

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

·         Union Bank of India, Bhuleshwar Branch, Mahavir Building, 6-A, K.N. Jhaveri Road, Kumbhartukda, Mumbai – 400 004, Maharashtra, India

·         HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India

·         HDFC Bank Limited, Ahmedabad

 

 

Facilities :

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Working Capital Loans

 

 

Cash Credit Facility

42.709

0.000

Bank Overdraft

0.000

22.897

Total

42.709

22.897

 

Note:

Working Capital Loan amounting the Rs.42.709 millions (P.Y. Rs.22.897 millions from Union Bank of India) from HDFC Bank is secured against hypothecation of stock and book debts of the Company and equitable mortgage of properties of directors and their relatives.

 

Unsecured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

From Directors and Shareholders and Relatives

8.378

6.494

Intercorporate Deposits

11.063

12.821

Total

19.441

19.315

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Singrodia Goyal and Company

Chartered Accountants

Address :

A-201, Rajeshri Accord, Telly Cross Lane, Off S.N. Road, Andheri (East) Mumbai - 400 069, Maharashtra, India

Tel. No.:

91-22-42256363

Fax No.:

91-22-42256364

E-Mail:

info@sgco.co.in

Website :

www.sgco.co.in

PAN No.:

AAAFS7106D

 

 

Associates/Subsidiaries :

·         Monica Overseas, Hyderabad (Mr. Narendra Kariwar, Proprietor)

·         Brightex Securities Private Limited

·         Mohit Infocomm

·         SB Components Private Limited

Activity: Room No.102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.10/- each

Rs.3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

287630

Equity Shares

Rs.10/- each

Rs.2.876 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

2.876

2.876

2.876

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

20.819

14.173

14.222

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

23.695

17.049

17.098

LOAN FUNDS

 

 

 

1] Secured Loans

42.709

22.897

15.878

2] Unsecured Loans

19.441

19.315

23.895

TOTAL BORROWING

62.150

42.212

39.773

DEFERRED TAX LIABILITIES

0.180

0.215

0.059

 

 

 

 

TOTAL

86.025

59.476

56.930

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2.281

2.040

2.171

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.001

0.001

0.001

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

33.568

46.477

55.711

 

Sundry Debtors

26.256

40.264

24.920

 

Cash & Bank Balances

9.088

9.407

10.212

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

37.845

26.591

18.377

Total Current Assets

106.757

122.739

109.220

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

13.832

52.920

45.624

 

Other Current Liabilities

5.196

6.788

3.385

 

Provisions

3.986

5.596

5.453

Total Current Liabilities

23.014

65.304

54.462

Net Current Assets

83.743

57.435

54.758

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

86.025

59.476

56.930

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

830.404

709.674

669.072

 

 

Other Income

1.253

2.017

0.487

 

 

TOTAL                                     (A)

831.657

711.691

669.559

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

798.399

686.939

644.517

 

 

Personnel Cost

7.789

7.249

8.988

 

 

Administrative & Other Cost

6.795

9.334

6.849

 

 

TOTAL                                     (B)

812.983

703.522

660.354

 

 

 

 

 

Less

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

18.674

8.169

9.205

 

 

 

 

 

Less

INTEREST & FINANCIAL EXPENSES                 (D)

7.600

7.653

5.309

 

 

 

 

 

 

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

11.074

0.516

3.896

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.290

0.266

0.185

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

10.784

0.250

3.711

 

 

 

 

 

Less

TAX                                                                  (H)

3.984

0.299

1.278

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

6.800

(0.049)

2.433

 

 

 

 

 

 

Prior Period Expenses

0.154

0.000

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

10.549

10.598

8.165

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

17.195

10.549

10.598

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

C.I.F. Value of Purchases

468.759

219.214

230.852

 

TOTAL IMPORTS

468.759

219.214

230.852

 

 

 

 

 

 

Earnings Per Share (Rs.)

23.64

(0.17)

8.46

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.82

(0.01)

0.36

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.30

0.04

0.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.89

0.20

3.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.46

0.01

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.59

6.31

5.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.64

1.88

2.01

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors:

 

Particulars

 

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

31.03.2008

(Rs. in millions)

Sundry Creditors

 

 

 

- Due to Micro, Small and Medium Enterprises

--

--

--

- Due to Others

13.832

52.920

45.624

 

FORM: 8

 

Corporate identity number of the company

U72100MH2005PTC151519

Name of the company

SUNRISE INFO SOLUTIONS PRIVATE LIMITED

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

Room No. 102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India

E-Mail: sun@bomb7.vsnl.net.in

This form is for

Modification of charge

Charge identification number of the modified 

10198697

Type of charge

Book Debts

Movable Property

Floating Charge

Particular of charge holder

HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India

E-Mail: RBBform8@hdfcbank.com

Nature of description of the instrument creating or modifying the charge

Supplementary Letter of Hypothecation

Date of instrument Creating the charge

02.12.2010

Amount secured by the charge

Rs.85.000 millions

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

Rate of Interest:

Interest at the rate as may be communicated by the Bank from time to time.

 

Terms of Repayment:

On Demand.

 

Margin:

As may be stipulated by the Bank from time to time.

 

Extent and Operation of the charge:

Hypothecation by way of First Charge on Company's Stocks and Book Debts  etc,  to secure as a continuing security for the repayment of Rs.85.000 millions together with interest, costs, charges, expenses and other moneys due and payable by the Company to the Bank. 

Short particulars of the property charged

Stock in Trade, consisting of raw materials, goods in process of manufacturing finished goods, and other merchandise whatsoever being movable properties.

 

All the debts, that is, all the book debts, outstandings, monies receivables, claims, bills, invoice documents, contracts, guarantees, and rights.

Particulars of the present modification 

The Charge shall now stand increased from Rs.80.000 millions to Rs.85.000 millions (Comprising: Overall facility under MFA/Addendum of Rs 80.000 millions,  Letter of Credit of Rs.5.000 millions, Buyers Credit (Sublimt of LC) of Rs.5.000 millions) against the security of Stocks and Book Debts  of the Company.

 

 

This form is for

Modification of charge

Charge identification number of the modified 

80049090

Corporate identity number of the company

U72100MH2005PTC151519

Name of the company

SUNRISE INFO SOLUTIONS PRIVATE LIMITED

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

Room No.102, 2nd Floor Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

Type of charge

·         Book debts

·         Moveable property (not being pledge)

Particular of charge holder

Union Bank of India, Bhuleshwar Branch, ‘Mahavir Building’, 6-A, K.N. Jhaveri Road, Kumbhartukda, Mumbai – 400 004, Maharashtra, India

E-Mail: cbsbhuleshwar@unionbankofindia.com

Nature of description of the instrument creating or modifying the charge

Supplementary Agreement to Hypothecation Agreement of Goods and Debts

Date of instrument Creating the charge

21.11.2008

Amount secured by the charge

Rs.27.500 Millions

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

Rate of interest

16.75% per annum with monthly rests

 

Terms of repayment

On demand

 

Margin

As per sanction terms

 

Extent and operation of the charge

To secure Revised cash credit (Hypothecation) against Stocks and book debts facility of Rs.27.500 Millions granted by the Bank to the company.

Short particulars of the property charged

That the hypothecation goods, Bookm debts and moveable property covered by the Principal Hypothecation Agreement shall continue to be security for the Bank for the enhanced cash credit hypothecation against stocks and book debts limit of Rs.27.500 Millions granted by the bank to the company

Date of latest modification prior to the present modification

28.03.2006

Particulars of the present modification 

Vide this modification an additional sum of Rs.5.000 Millions has been granted by the Bank thereby enhancing the cash credit (Hypothecation) against stocks and book debts facility from Rs.22.500 Millions to Rs.27.500 Millions and that the Hypothecated Goods, Book-Debts and movable property covered by the Principal Hypothecation Agreement shall continue to be security for the Bank for the enhanced Cash Credit (Hypothecation) against Stocks and Book-debts limit of Rs.27.500 Millions granted by the Bank to the company.

 

CONTINGENT LIABILITIES NOT PROVIDED FOR: (As on 31.03.2010)

 

i) Guarantee given by bank on behalf of the Company Rs.10.000 millions

 

ii) The Company has paid Custom Duty on Import of Flash Memory at the rate of 10%. However as per the expert opinion obtained, the Company is of the view that the rate of duty leviable on the said product is 4%. The differential duty amounting to Rs.1.027 million paid by the Company is shown as receivable. 

 

FIXED ASSETS:

 

v      Plant and Machinery

v      Mobile Phone

v      Computer

v      Air Conditioner

v      Fax Machine

v      Vehicles

v      Calculator

v      Printer

v      Furniture and Fixtures

v      Office Equipments

 

 


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.45.24

UK Pound

1

Rs.72.57

Euro

1

Rs.63.00

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

48

 

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.