|
|
|
Country |
|
|
Company Name |
MUDRAKSHI HYTECH INDIA PRIVATE LIMITED |
Principal Name 1 |
Mr. Jyotirmay
Chakraborty |
|
Status |
Satisfactory |
Principal Name 2 |
Ms. Neelam Chakraborty |
|
Our Reference # |
156726 |
Registration # |
55-022498 |
|
Street Address |
294, Mandakini Enclave, Alaknanda, New Delhi – 110019, Delhi |
||
|
Established Date |
14.11.1985 |
SIC Code |
-- |
|
Telephone# |
91-11-65651307/26278490 |
Business Style 1 |
Manufacturer |
|
Fax # |
91-11-26278490 |
Business Style 2 |
Supplier |
|
Homepage |
Product Name 1 |
Note Sorting Machine for Branches of the Bank |
|
|
# of employees |
-- |
Product Name 2 |
Loose Note Counting
Machines |
|
Paid up capital |
Rs.2,580,000/- |
Product Name 3 |
Binding Machines |
|
Shareholders |
Directors or
relatives of directors (100%) |
Banking |
Canara Bank |
|
Public Limited Corp. |
No |
Business Period |
26 Years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
Ba (46) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
-- |
-- |
-- |
-- |
|
Note |
-- |
||
2. Summary Financial Statement
|
Balance Sheet as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
56,692,000 |
Current Liabilities |
33,192,000 |
|
Inventories |
14,663,000 |
Long-term Liabilities |
26,401,000 |
|
Fixed Assets |
8,583,000 |
Other Liabilities |
26,000 |
|
Deferred Assets |
000 |
Total Liabilities |
59,619,000 |
|
Invest& other Assets |
7,000 |
Retained Earnings |
17,646,000 |
|
|
|
Net Worth |
20,326,000 |
|
Total Assets |
79,945,000 |
Total Liab. & Equity |
79,945,000 |
|
Total Assets (Previous Year) |
70,752,000 |
|
|
|
P/L Statement as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Sales |
85,259,000 |
Net Profit |
2,589,000 |
|
Sales(Previous yr) |
50,474,000 |
Net Profit(Prev.yr) |
1,484,000 |
|
Report Date : |
12.10.2011 |
IDENTIFICATION DETAILS
|
Name : |
MUDRAKSHI HYTECH INDIA PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
JAYENN INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
294, Mandakini Enclave, Alaknanda, New Delhi – 110019, Delhi |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
14.11.1985 |
|
|
|
|
Com. Reg. No.: |
55-022498 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.2.580 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1985PTC022498 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Supplier of Banking Automation Products. |
|
|
|
|
No. of Employees
: |
Not Divulged |
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 81000 |
|
|
|
|
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 – June 30, 2010
|
Country Name |
Previous Rating (01.04.2010) |
Current Rating (30.06.2010) |
|
|
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 : |
294, Mandakini Enclave, Alaknanda, New Delhi – 110019, Delhi, India |
|
Tel. No.: |
91-11-65651307/26278490 |
|
Fax No.: |
91-11-26278490 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Hotel Autrim, Suite No. H – 201, Shooting Range Road, Surajkund, Faridabad
– 121001, Haryana, India |
|
Tel. No.: |
91-129-4196904/5/6 |
|
Fax No.: |
91-129-4196999/4196922/4196911 |
|
E-Mail : |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Jyotirmoy Chakraborty |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
294 – Mandakini Enclave, Greater Kailash II, New Delhi – 110019,
Delhi, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
25.06.1949 |
||||||||||||||||||||||||
|
Date of Appointment : |
07.02.2001 |
||||||||||||||||||||||||
|
DIN No.: |
01138779 |
||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Ms. Neelam Chakraborty |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
294 – Mandakini Enclave, Greater Kailash II, New Delhi – 110019,
Delhi, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
18.12.1951 |
||||||||||||||||||||||||
|
Date of Appointment : |
14.11.1985 |
||||||||||||||||||||||||
|
DIN No.: |
01138782 |
||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Ms. Geetanjali Chakraborty |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
294 – Mandakini Enclave, Greater Kailash II, New Delhi – 110019,
Delhi, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
10.05.1979 |
||||||||||||||||||||||||
|
Date of Appointment : |
03.07.2008 |
||||||||||||||||||||||||
|
DIN No.: |
02245237 |
||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
No. of Shares |
|
Jyotirmoy Chakraborty |
16850 |
|
Neelam Chakraborty |
8950 |
|
Total |
25800 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Supplier of Banking Automation Products. |
|
|
|
|
Products : |
·
Note Sorting Machine for Branches of the Bank ·
Loose Note Counting Machines ·
Bundle Note Counting Machines ·
Queue Management System ·
Coin Dispensers ·
Binding Machines ·
Cheque Deposit System |
GENERAL INFORMATION
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
Canara Bank, Diplomatic Enclave, New Delhi – 110021, Delhi, India |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
Notes: 1. Working Capital facility is secured by a first charge on stock and
book debts, collateral security of the property “294 Mandakini Enclave Alaknanda
New Dehli” and personal guarantees of directors. 2. Vehicle loan are secured by a first charge on the assets financed
and guaranteed by the directors 3. Term Loan is secured by personal guarantees of directors 4. Term Loan under Raw material Assistance Scheme is secured by a bank
guarantee given by the company and personal guarantees of directors.
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Rajnish and Associates Chartered Accountants |
|
Address : |
92, Defence Colony, Fly Over Market, New Delhi – 110024, Delhi, India |
|
PAN.: |
AADFR3934P |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Shares |
Rs.10/- each |
Rs.5.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
25800 |
Equity Shares (Previous period 25800 Equity shares of Rs.100/- each fully paid up) |
Rs.10/- each |
Rs.2.580 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 |
2.580 |
2.580 |
2.580 |
|
|
2] Share Application Money |
0.100 |
0.100 |
0.100 |
|
|
3] Reserves & Surplus |
17.646 |
15.056 |
13.572 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
20.326 |
17.736 |
16.252 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
20.901 |
15.462 |
7.015 |
|
|
2] Unsecured Loans |
5.500 |
4.000 |
1.638 |
|
|
TOTAL BORROWING |
26.401 |
19.462 |
8.653 |
|
|
DEFERRED TAX LIABILITIES |
0.026 |
0.000 |
0.217 |
|
|
|
|
|
|
|
|
TOTAL |
46.753 |
37.198 |
25.122 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
8.583 |
7.958 |
9.371 |
|
|
Capital work-in-progress |
0.000 |
3.060 |
3.060 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.007 |
0.007 |
0.007 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.073 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
14.663
|
13.800 |
14.197 |
|
|
Sundry Debtors |
26.030
|
24.915 |
5.978 |
|
|
Cash & Bank Balances |
13.096
|
5.923 |
8.811 |
|
|
Other Current Assets |
1.360
|
2.316 |
1.778 |
|
|
Loans & Advances |
16.206
|
12.700 |
11.363 |
|
Total
Current Assets |
71.355
|
59.654 |
42.127 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
16.214
|
16.169 |
14.841 |
|
|
Other Current Liabilities |
14.513
|
15.848 |
14.062 |
|
|
Provisions |
2.465
|
1.537 |
0.540 |
|
Total
Current Liabilities |
33.192
|
33.554 |
29.443 |
|
|
Net Current Assets |
38.163
|
26.100 |
12.684 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
46.753 |
37.198 |
25.122 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
85.259 |
50.474 |
|
|
|
|
Other Income |
15.697 |
16.641 |
|
|
|
|
TOTAL (A) |
100.956 |
67.115 |
NA |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
47.186 |
33.026 |
|
|
|
|
Administration and Other Expenses |
20.271 |
12.040 |
|
|
|
|
Personnel Cost |
14.167 |
12.837 |
NA |
|
|
|
Selling and Distribution Expenses |
4.811 |
2.142 |
|
|
|
|
TOTAL (B) |
86.435 |
60.045 |
|
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
14.521 |
7.070 |
NA |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
7.776 |
2.498 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
6.745 |
4.572 |
NA |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
1.591 |
1.792 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
5.154 |
2.780 |
NA |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
2.565 |
1.296 |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
2.589 |
1.484 |
NA |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
14.806 |
13.322 |
NA |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
17.395 |
14.806 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
100.37 |
57.52 |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
2.56
|
2.21 |
NA |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
6.04
|
5.51 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.45
|
4.11 |
NA |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.25
|
0.16 |
NA |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.93
|
2.99 |
2.34 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.15
|
1.78 |
1.43 |
LOCAL AGENCY FURTHER INFORMATION
Contingent
Liabilities: Rs.19.150 Millions
FORM 8
|
Corporate
identity number of the company |
U74899DL1985PTC022498 |
|
Name of the
company |
MUDRAKSHI HYTECH
INDIA PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
294, Mandakani Enclave, Alaknanda, New Delhi – 110019, Delhi, India Email Id : rajnishca@vsnl.com |
|
This form is for |
Modification of
charge |
|
Type of charge |
Book debts Movable property Floating charge Others |
|
Particular of
charge holder |
Canara Bank, Diplomatic
Enclave, New Delhi – 110021, Delhi, India Email Id : shahjindia@gmail.com |
|
Nature of
instrument creating charge |
Hypothecation of
goods and book debts and supplemental collateral security agreement |
|
Date of
instrument Creating the charge |
29.01.2010 |
|
Amount secured by
the charge |
Rs.20.000
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of interest Rate of Interest @
17.50% p.a. or as may be specified by the bank from time to time Terms of repayment On demand Margin 15% Extent and operation of the charge 100% Other The above is to secure BG Limit of Rs.20.000 Millions |
|
Short particulars
of the property charged (Including location of the property) |
First charge on
all the stocks and book debts both present and future collateral security of
all the plant and machineries as per Schedule –A of the agreement |
|
Particulars of
the present modification |
Extent of operation
of charge over first charge on all the stocks and book debts both present and
future. Collateral security of all the plant and machineries as per schedule
– A of the agreement, stands enhanced from Rs.14.000 Millions to Rs.20.000
Millions for BG Limit. Other terms and condition remain the same. |
FIXED ASSETS
·
Air Conditioner
·
Building (Office) 1
·
Building (Office) 2
·
Car (Head Office)
·
Carpet
·
Television
·
Cooler
·
Computer Software
·
Office Equipment
·
Fax Machine
·
Currency Counting Machine
·
R & D Equipment
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.49.03 |
|
|
1 |
Rs.76.60 |
|
Euro |
1 |
Rs.66.80 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
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 |
5 |
|
--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 |
NO |
|
--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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.