MIRA
INFORM REPORT
|
Report Date : |
29.03.2011 |
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered Office : |
SIPCOT Hi Tech
SEZ, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2009 |
|
|
|
|
Date of Incorporation : |
06.12.2005 |
|
|
|
|
Com. Reg. No.: |
18-58224 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U32202TN2005PTC058224 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHEF03368B |
|
|
|
|
Legal Form : |
Private Limited
Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of
mobile phone components such as plastic or electronic components. |
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 5600000 |
|
|
|
|
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 |
INFORMATION DECLINED BY
Management Non Co-Operative.
LOCATIONS
|
Registered Office/Factory : |
SIPCOT Hi Tech
SEZ, |
|
Tel. No.: |
91-44-67113500/ 47118700 |
|
Fax No.: |
91-44-37122020/ 67113505 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2: |
Nokia Telecom
SEZ, |
|
Tel. No.: |
91-44-67122000 |
|
Fax No.: |
91-44-67122020 |
DIRECTORS
As on 30.06.2010
|
Name : |
Mr. Dai Feng Shuh |
|
Designation : |
Director |
|
Address : |
2, 2nd
Donghuan Road, 10th Yousong Industrial District, Longhua, Baoan, |
|
Date of Birth : |
06.06.1951 |
|
Date of Appointment : |
06.12.2005 |
|
Date of Ceasing: |
15.10.2009 |
|
|
|
|
Name : |
Mr. Jer Sheng Lee |
|
Designation : |
Director |
|
Address : |
2F, No. 4, Alley 255, Lane 150, Sec. 2, Fu-Dan Road,
Ping Zhen Tao Yuan County, 324, Taiwan, Province of China |
|
Date of Birth : |
11.10.1963 |
|
Date of Appointment : |
15.10.2009 |
|
|
|
|
Name : |
Mr. Paul Pong
Chou |
|
Designation : |
Whole Time
Director |
|
Address : |
Balaji Resorts Sriperumbadur,
Kancheepuram-602105, |
|
Date of Birth : |
30.11.1956 |
|
Date of Appointment : |
25.06.2007 |
|
|
|
|
Name : |
Mr. Hsia Tung
Ching |
|
Designation : |
Whole Time
Director |
|
Address : |
Room No. 223, Sipcot
Industrial Park, Phase II, Chennai-Bangalore Highway (NH-4), Sunguvarchatram,
Sriperumbudur-602106, Tamilnadu, India |
|
Date of Birth : |
04.02.1966 |
|
Date of Appointment : |
15.05.2009 |
KEY EXECUTIVES
|
Name : |
Mr. Sriram Lakshminarayan |
|
Designation : |
Company Secretary |
|
Address : |
B 57, Awho Parameshwaran Vihar, |
|
Date of Birth/Age : |
15.03.1960 |
|
Date of Appointment : |
02.08.2007 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.06.2010
|
Names of Shareholders |
|
No. of Shares |
|
Excel True
Holdings Limited, |
|
23496809 |
|
Transworld
Holdings Limited, |
|
1 |
|
|
|
|
|
Total |
|
23496810 |
As on 30.06.2010
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of mobile
phone components such as plastic or electronic components. |
PRODUCTION STATUS (AS ON 31.12.2009)
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
Components and Accessories of Mobile Phones |
Pieces |
787987200 |
348414702 |
GENERAL INFORMATION
|
No. of Employees : |
Information denied by the management |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
Not Available |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins
and Sells Chartered
Accountants |
|
Address : |
ASV N Ramana Tower 52, |
|
Tel. No.: |
91-44-66885000 |
|
Fax No.: |
91-44-66885050 |
|
|
|
|
Holding Company: |
Excel True Holding Limited Foxconn Beijing Trading Company Limited |
|
|
|
|
Ultimate Holding Company: |
Foxconn International Holding Limited
|
|
|
|
|
Fellow Subsidiary: |
|
CAPITAL STRUCTURE
As on 30.06.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
23500000 |
Equity Shares |
Rs.100/- each |
Rs.2350.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
23496810 |
Equity Shares |
Rs.100/- each |
Rs.2349.681
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.12.2009 |
31.12.2008 |
31.12.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
2349.681 |
2323.830 |
1782.274 |
|
|
2] Share Application Money |
0.000 |
25.851 |
17.818 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(942.991) |
(1455.729) |
(469.536) |
|
|
NETWORTH |
1406.690 |
893.952 |
1330.556 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
1182.450 |
|
|
2] Unsecured Loans |
3046.810 |
3149.000 |
0.000 |
|
|
TOTAL BORROWING |
3046.810 |
3149.000 |
1182.450 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4453.500 |
4042.952 |
2513.006 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
2713.321 |
3141.419 |
2707.204 |
|
|
Capital work-in-progress |
56.580 |
82.466 |
196.906 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
322.599
|
922.844
|
347.149 |
|
|
Sundry Debtors |
496.478
|
1227.561
|
695.936 |
|
|
Cash & Bank Balances |
1750.418
|
440.753
|
308.417 |
|
|
Other Current Assets |
35.408
|
0.314
|
0.000 |
|
|
Loans & Advances |
149.045
|
129.602
|
116.162 |
|
Total
Current Assets |
2753.948
|
2721.074
|
1467.664 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
852.012
|
1630.994 |
1713.349 |
|
|
Other Current Liabilities |
205.284
|
216.725
|
128.189 |
|
|
Provisions |
13.053
|
54.288
|
17.230 |
|
Total
Current Liabilities |
1070.349
|
1902.007
|
1858.768 |
|
|
Net Current Assets |
1683.599
|
819.067
|
(391.104) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4453.500 |
4042.952 |
2513.006 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.12.2009 |
31.12.2008 |
31.12.2007 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL (A) |
5292.086 |
6883.547 |
3064.610 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
4782.223 (Including
Depreciation and Financial Expenses ) |
7494.234 |
3125.686 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
(610.687) |
(61.076) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
4.521 |
4.788 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
(615.208) |
(65.864) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
364.794 |
237.838 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
509.863 |
(980.002) |
(303.702) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(2.875) |
6.191 |
4.500 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
512.738 |
(986.193) |
(308.202) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(1455.729) |
(469.536) |
(161.334) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(942.991) |
(1455.729) |
(469.536) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
947.321 |
514.482 |
228.511 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
2718.975 |
3042.380 |
1851.549 |
|
|
|
Capital Goods |
975.107 |
649.408 |
1047.752 |
|
|
TOTAL IMPORTS |
3694.082 |
3691.788 |
2899.301 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
21.85 |
(51.35) |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.12.2009 |
31.12.2008 |
31.12.2007 |
|
PAT / Total Income |
(%) |
9.69
|
(14.33) |
(10.05) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.32
|
(16.72) |
(7.27) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.36
|
(1.10) |
(0.23) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.93
|
5.65 |
2.28 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.57
|
1.43 |
0.79 |
LOCAL AGENCY FURTHER INFORMATION
Details of Sundry Creditors:
|
Particulars |
31.12.2009 (Rs. in millions) |
31.12.2008 (Rs. in millions) |
31.12.2007 (Rs. in millions) |
|
Sundry Creditors |
|
|
|
|
Due to micro,
small and medium enterprises |
0.974 |
0.857 |
16.040 |
|
Due to creditors
other than micro, small and medium enterprises |
851.038 |
1630.137 |
1697.309 |
|
Total |
852.012 |
1630.994 |
1713.349 |
Operation:
For the year ended 31st December,
2009, the company has earned a total income of Rs.5292.086 millions. Against previous
years Rs.6883.547 millions, and has made profit after tax of the Rs.512.738
millions as compared to Rs.986.193 millions in the previous year.
Fixed Assets:
Ř
Ř
Plant
and Machinery
Ř
Office
Equipments
Ř
Computers
Ř
Furniture
and Fittings
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.44.78 |
|
|
1 |
Rs.71.64 |
|
Euro |
1 |
Rs.62.96 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
- |
|
--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 |
YES |
|
--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.