MIRA
INFORM REPORT
|
Report Date : |
09.09.2011 |
IDENTIFICATION DETAILS
|
Name : |
TELENET SYSTEMS PRIVATE LIMITED
|
|
|
|
|
Registered
Office : |
2, Mani Bhuvan, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
06.06.1995 |
|
|
|
|
Com. Reg. No.: |
11-089190 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.6.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U32200MH1995PTC089190 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMT04644D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACT2360H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of telecommunication equipment and software |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B [29] |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 35000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be low. However, trade relations are reported as
fair. Business is active. Payments are reported to be slow but correct. The company can be considered for business dealings with some
cautions. |
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 : |
2, Mani Bhuvan, |
|
Tel. No.: |
91-22-25138325 / 25158374 |
|
Fax No.: |
91-22-25104911 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Sunil Himatlal Mehta |
|
Designation : |
Director |
|
Address : |
41, Udadhia Tarang, |
|
Date of Birth/Age : |
19.11.1958 |
|
DIN : |
00412202 |
|
Date of Appointment : |
06.06.1995 |
|
|
|
|
Name : |
Mrs. Nita Sunil Mehta |
|
Designation : |
Managing Director |
|
Address : |
41, Udadhia Tarang, |
|
Date of Birth/Age : |
15.12.1963 |
|
DIN : |
00725094 |
|
Date of Appointment : |
06.06.1995 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Sunil Himatlal Mehta |
|
400000 |
|
Nita Sunil Mehta |
|
200000 |
|
|
|
|
|
Total |
|
600000 |
As on 30.09.2010
|
Category |
Percentage |
|
|
|
|
Directors or relatives of Directors |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of telecommunication equipment and software |
PURCHASE DETAILS
Rs. in millions
|
Particulars |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
Consumption of Raw Materials |
|
|
|
|
Opening Stock |
8.007 |
7.491 |
8.339 |
|
Add : Purchases |
80.052 |
173.419 |
41.359 |
|
Less :Closing Stock |
6.041 |
8.007 |
7.491 |
|
Total |
82.018 |
172.903 |
42.207 |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Mr. Urmil Shah Chartered Accountant |
|
Address : |
Vasaikar House, |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
800,000 |
Equity Shares |
Rs.10/-each |
Rs.8.000
millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
600,000 |
Equity Shares |
Rs.10/-each |
Rs.6.000
millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
Particulars |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
6.000 |
6.000 |
6.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
2.761 |
1.992 |
1.870 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
8.761 |
7.992 |
7.870 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
13.162 |
10.290 |
16.648 |
|
|
2] Unsecured Loans |
3.292 |
2.196 |
1.526 |
|
|
TOTAL BORROWING |
16.454 |
12.486 |
18.174 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.091 |
0.118 |
|
|
|
|
|
|
|
|
TOTAL |
25.215 |
20.569 |
26.162 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
10.630 |
11.991 |
12.266 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.053 |
0.053 |
0.053 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
6.041
|
8.007 |
7.491 |
|
|
Sundry Debtors |
11.232
|
37.267 |
17.453 |
|
|
Cash & Bank Balances |
4.211
|
1.872 |
5.814 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
2.346
|
2.402 |
4.803 |
|
Total
Current Assets |
23.830
|
49.548 |
35.561 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
6.878
|
37.771 |
19.763 |
|
|
Other Current Liabilities |
2.105
|
2.182 |
1.135 |
|
|
Provisions |
0.315
|
1.070 |
0.820 |
|
Total
Current Liabilities |
9.298
|
41.023 |
21.718 |
|
|
Net Current Assets |
14.532
|
8.525 |
13.843 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
25.215 |
20.569 |
26.162 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
105.429 |
195.584 |
65.861 |
|
|
|
Other Income |
0.059 |
1.057 |
0.312 |
|
|
|
TOTAL (A) |
105.488 |
196.641 |
66.173 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption of raw material |
82.018 |
172.903 |
42.207 |
|
|
|
Manufacturing Expenses |
4.774 |
5.934 |
3.640 |
|
|
|
Employee Costs |
10.865 |
9.608 |
8.844 |
|
|
|
Administrative and General Expenses |
4.278 |
4.684 |
7.016 |
|
|
|
TOTAL (B) |
101.935 |
193.129 |
61.707 |
|
|
|
|
|
|
|
|
Less |
PROFIT/LOSS
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
3.553 |
3.512 |
4.466 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1.257 |
2.074 |
1.624 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
2.296 |
1.438 |
2.842 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
1.463 |
1.093 |
0.942 |
|
|
|
|
|
|
|
|
|
|
PROFIT / LOSS
BEFORE TAX (E-F) (G) |
0.833 |
0.345 |
1.900 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
0.064 |
0.223 |
0.838 |
|
|
|
|
|
|
|
|
|
|
PROFIT / LOSS
AFTER TAX (G-I) (J) |
0.769 |
0.122 |
1.062 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
1.992 |
1.870 |
0.808 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
2.761 |
1.992 |
1.870 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Sales |
0.266 |
13.602 |
9.897 |
|
|
TOTAL EARNINGS |
0.266 |
13.602 |
9.897 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
66.499 |
167.288 |
26.892 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.28 |
0.20 |
1.77 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.73
|
0.06 |
1.60 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.79
|
0.18 |
2.88 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.42
|
0.56 |
3.97 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.09
|
0.04 |
0.24 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.94
|
6.69 |
5.07 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.56
|
1.21 |
1.64 |
LOCAL AGENCY FURTHER INFORMATION
Note : Registered office
address of the company has been shifted from 2, Mini Bhavna,
OPERATIONS
During the year the Company has reviewed the possibilities of carrying out business as per object of the company however no major operations has been carried out.
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
10081912 |
|
Corporate
identity number of the company |
U32200MH1995PTC089190 |
|
Name of the
company |
TELENET SYSTEMS
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
2, Mani Bhuvan, Mumbai – 400086, |
|
Type of charge |
|
|
Particular of
charge holder |
Indian Overseas Bank, Shyam Kamal - C Floor, B N Agarwal
Market, Vile Parle, Mumbai - 400057, Maharashtra, India |
|
Nature of
description of the instrument creating or modifying the charge |
Letter of Hypothecation
dated 2nd July, 2008, for enhancement of credit facility from Rs. 70,00,000
to Rs. 2,70,00,000/-. |
|
Date of
instrument Creating the charge |
02.07.2008 |
|
Amount secured by
the charge |
Rs.27.0000
millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest
– BPLR - 1 Terms of
Repayment – Repayable on demand Margin – 25% Extent and
Operation of the charge - The credit facility shall be secured by Equitable
Mortgage on land and Building at EL-119, MIDC Electronic Lane, Mahape, Navi
Mumbai and Hypothecation of Equipments. |
|
Short particulars
of the property charged |
The credit
facility shall be secured by Equitable Mortgage on land and Building at
EL-119, |
|
Particulars of
the present modification |
The credit
facility have been enhanced from Rs. 7.000 millions to Rs. 27.000 millions by
an additional facility of Letter of Credit of Rs. 20.000 millions and also
the security is enhanced by hypothecation of Equipments and hence the
modification. |
FIXED ASSETS :
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixtures
·
Computer
·
Office Equipments
·
Electrical Installations
·
Motor Car
·
Dye
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.46.17 |
|
|
1 |
Rs.73.64 |
|
Euro |
1 |
Rs.64.95 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
29 |
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.