|
Report Date : |
04.04.2012 |
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered Office : |
3, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2011 |
|
|
|
|
Date of Incorporation : |
27.07.1999 |
|
|
|
|
Com. Reg. No.: |
11-135914 |
|
|
|
|
Capital Investment/
Paid-up Capital: |
Rs. 66.550 Millions |
|
|
|
|
CIN No.: [Company
Identification No.] |
L99999MH1999PLC135914 |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company's Shares are Listed on
the Stocks Exchange. |
|
|
|
|
Line of Business : |
Dealer of Computers Software Development Services, Computer Parts,
Computer Hardware, Computers, Computers Peripheral. |
|
|
|
|
No. of Employees : |
800 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (53) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1300000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established and a reputed company having good track.
General financial position is satisfactory. Trade relations are reported as
fair. Business is active. Payments are reported to be regular 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.
INFORMATION DENIED BY
|
Name : |
Mr. Dilip Darji |
|
Designation : |
D G M Accounts |
|
Contact No.: |
91-22-67291300 |
|
Date : |
03.04.2012 |
LOCATIONS
|
Registered Office : |
3,
Dhuru Building, 1st Floor, 329, Vithal Bhai Patel Road, Mumbai-400 004,
Maharashtra, India |
|
Tel. No.: |
91-22-23842200/1/02/03/6588 1352 |
|
Fax No.: |
91-22-23842210 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branches : |
Located at: Ahmedabad,
Agra, Aurangabad, Amritsar, Bangalore, Baroda, Bhubneshwar, Bhopal,
Chandigarh, Chennai, Coimbtore, Cochin, Calicut, Dehradun, Delhi, Ghaziabad,
Goa, Guwahati, Guragaon, Gorakhpur, Hyderabad, Hubli, Haldwani, Indore, Jaipur,
Jammu, Jabalpur, Jodhpur, Kolkatta, Kottayam, Karnal, Lucknow, Ludhiana,
Mumbai, Mangalore, Madurai, Nagpur, Nasik, Parwanoo, Patna, Pondicherry,
Pune, Raipur, Rajkot, Ranchi, Siliguri, Surat, Trivendrum, Vizag, Vijayawada,
Varansi. |
DIRECTORS
As on 31.03.2010
|
Name : |
Mr. Atul H.
Mehta |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Bhavesh H.
Mehta |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. G.S. Ganesh |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Vijay
Agarwal |
|
Designation : |
Director |
|
|
|
|
Name : |
Ms. Preeti
Trivedi |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Ms. Nilufer Irani |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.12.2011
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
|
|
|
|
(A) Shareholding of Promoter and Promoter
Group |
|
|
|
|
|
|
|
|
4,513,953 |
67.83 |
|
|
4,513,953 |
67.83 |
|
|
|
|
|
Total shareholding of Promoter and Promoter
Group (A) |
4,513,953 |
67.83 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
40 |
- |
|
|
40 |
- |
|
|
|
|
|
|
233,645 |
3.51 |
|
|
|
|
|
|
482,355 |
7.25 |
|
|
610,316 |
9.17 |
|
|
814,691 |
12.24 |
|
|
20,399 |
0.31 |
|
|
54,725 |
0.82 |
|
|
12,757 |
0.19 |
|
|
722,298 |
10.85 |
|
|
4,355 |
0.07 |
|
|
157 |
- |
|
|
2,141,007 |
32.17 |
|
Total Public shareholding (B) |
2,141,047 |
32.17 |
|
Total (A)+(B) |
6,655,000 |
100.00 |
|
(C) Shares held by Custodians and against which
Depository Receipts have been issued |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
- |
- |
|
Total (A)+(B)+(C) |
6,655,000 |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Dealer of Computers Software Development Services, Computer Parts,
Computer Hardware, Computers, Computers Peripheral. |
||||
|
|
|
||||
|
Products : |
|
GENERAL INFORMATION
b
|
No. of Employees : |
800 (Approximately) |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
·
·
HDFC Bank Limited ·
Indian Overseas Bank ·
Standard Chartered Bank ·
ICICI Bank Limited ·
Barclays Bank ·
Indian Bank ·
Kotak Mahindra Bank ·
Central Bank of India ·
ING Vysya Bank |
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
B.V. Dalal and
Company Chartered
Accountants |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
AS ON 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
19254000 |
Equity Shares |
Rs.10/- each |
Rs.192.540 Millions |
|
4665600 |
Preference Shares |
Rs.0.10/- (Ten Paise) each |
Rs.0.467 Million |
|
3369344 |
Preference Shares |
Rs.10/- each |
Rs.33.693 Millions |
|
|
Total |
|
Rs.226.700
millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
5180000 |
Equity Shares |
Rs.10/- each |
Rs.51.800 Millions |
As on 29.07.2011
Authorised Capital : Rs.226.700
millions
Issued, Subscribed & Paid-up Capital : Rs. 66.550
Millions
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
51.800 |
51.800 |
72.982 |
|
|
2] Share Application Money |
30.150 |
30.150 |
0.000 |
|
|
3] Reserves & Surplus |
240.550 |
165.904 |
115.142 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
322.500 |
247.854 |
188.124 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
749.134 |
592.483 |
351.698 |
|
|
2] Unsecured Loans |
569.629 |
472.593 |
369.020 |
|
|
TOTAL BORROWING |
1318.763 |
1065.076 |
720.718 |
|
|
DEFERRED TAX LIABILITIES |
9.271 |
4.308 |
2.578 |
|
|
|
|
|
|
|
|
TOTAL |
1650.534 |
1317.238 |
911.420 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
73.802 |
40.626 |
26.836 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
16.092 |
16.127 |
9.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1415.914
|
1033.485
|
666.390 |
|
|
Sundry Debtors |
1332.637
|
956.043
|
1002.912 |
|
|
Cash & Bank Balances |
283.187
|
302.222
|
181.307 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
445.893
|
295.787
|
167.486 |
|
Total
Current Assets |
3477.631
|
2587.537
|
2018.095 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
150.507
|
62.722
|
47.154 |
|
|
Other Current Liabilities |
1674.728
|
1175.229
|
1037.655 |
|
|
Provisions |
104.061
|
89.101
|
57.702 |
|
Total
Current Liabilities |
1929.296
|
1327.052
|
1142.511 |
|
|
Net Current Assets |
1548.335
|
1260.485
|
875.584 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
12.305 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1650.534 |
1317.238 |
911.420 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
13739.081 |
10878.017 |
8037.128 |
|
|
|
Other Income |
9.976 |
6.919 |
5.617 |
|
|
|
TOTAL (A) |
13749.057 |
10884.936 |
8042.745 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
12501.943 |
9944.911 |
7229.880 |
|
|
|
Employee Cost |
170.919 |
124.091 |
97.229 |
|
|
|
Administrative and Selling Expenses |
844.732 |
634.072 |
509.642 |
|
|
|
TOTAL (B) |
13517.594 |
10703.074 |
7836.751 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
231.463 |
181.862 |
205.994 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
90.505 |
80.817 |
130.450 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
140.958 |
101.045 |
75.544 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
11.769 |
5.517 |
3.882 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
129.189 |
95.528 |
71.662 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
42.462 |
32.645 |
27.237 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
86.727 |
62.883 |
44.425 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
142.732 |
91.970 |
60.517 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to capital Redemption Reserve |
0.000 |
0.000 |
12.972 |
|
|
|
Proposed Dividend |
10.360 |
10.360 |
0.000 |
|
|
|
Dividend Distribution Tax |
1.721 |
1.761 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
217.378 |
142.732 |
91.970 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
7.752 |
5.241 |
Nil |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
16.74 |
12.14 |
8.58 |
|
QUARTERLY /
SUMMARISED RESULTS
|
PARTICULARS |
|
30.06.2011 1st
Quarter |
30.09.2011 2nd
Quarter |
|
Net Sales |
|
3232.080 |
4362.040 |
|
Total Expenditure |
|
3172.090 |
4287.170 |
|
PBIDT (Excl OI) |
|
59.990 |
74.870 |
|
Other Income |
|
3.090 |
2.920 |
|
Operating Profit |
|
63.080 |
77.790 |
|
Interest |
|
20.230 |
19.860 |
|
Exceptional Items |
|
0 |
0 |
|
PBDT |
|
42.850 |
57.930 |
|
Depreciation |
|
3.340 |
4.540 |
|
Profit Before Tax |
|
39.510 |
53.390 |
|
Tax |
|
13.130 |
17.730 |
|
Provisions and
contingencies |
|
0 |
0 |
|
Profit After Tax |
|
26.380 |
35.650 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.63 |
0.57
|
0.55 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.94 |
0.88
|
0.89 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
3.64 |
3.63
|
3.50 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.40 |
0.39
|
0.38 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
10.07 |
9.65
|
9.90 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.80 |
1.95
|
1.77 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY
CREDITORS
(Rs.
In Millions)
|
Particulars |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Sundry Creditors |
|
|
|
|
Dues to Micro, Small and medium enterprises. |
0.000 |
0.000 |
0.000 |
|
Others |
150.507
|
62.722
|
47.154 |
BUSINESS REVIEW:
The
year gone by has been a good year with company closing on a profitable note. The
company's revenue grew to Rs13749.057 Millions registering a growth of 26.31%
and consolidated revenue growing to Rs.14142.742 Millions, registering a growth
of 26.14%.
The
profit after tax grew to Rs 86.727 Millions, growing by 37.92% over the previous
year. Consolidated profit after tax grew to Rs.89.551 Millions, growing by
55.18%.
The
company has continued to strength its infrastructure, reach and product
portfolio.
FUTURE
OUTLOOK:
Future outlook of
Compuage is very promising. It operates in growth oriented industry which is
likely to grow by 20% per annum for the next few years. The company being small
will be able to grow more than the IT industry’s growth rate.
SUBSIDIARY
COMPANIES:
The total number
of subsidiaries of the Company as on March 31, 2010 is 3, which are as under:
(1) Greenvision
Technologies Private limited
(2) ADIT
E-commerce Private limited
(3) Compuage
Infocom (S) Pte. Limited
(1) Greenvision Technologies Private limited
Greenvision Technologies
Private limited was incorporated on March 19, 2008 with Compuage holding 52% of
its Equity Share Capital and voting power. As on March 20, 2009 they acquired
additional 24% of the Equity Share Capital of Greenvision. As at March 31,
2011, they hold 76% of the Equity Share Capital and voting power of Greenvision
Technologies Private limited
Greenvision
Technologies Private limited focuses on Power Solutions for the Enterprise
Customers and sealed Maintenance free Batteries for the UPS segment. The
Company is also exploring manufacturing of Batteries.
During the year
Greenvision Technologies Private limited has achieved a turnover of Rs.226.904
millions and has made a net profit before tax of Rs. 1.083 millions
(2) ADIT E-commerce Private limited
ADIT Esss-commerce
Private limited was incorporated on May 17, 2008, they acquired 80% of the
Equity in the Company on January 19,2010. The investment was made in the
Company to take advantage of the growing online business.
(3) Compuage Infocom (S) Pte. limited
Compuage Infocom
(S) Pte. limited is wholly owned subsidiary and was formed to expand the
business operation in Singapore.
CONSERVATION
OF ENERGY, TECHNOLOGY ABSORPTION & FOREIGN EXCHANGE EARNINGS AND OUTGO:
The
particulars relating to conservation of energy and techniques are not relevant
to the Company since the Company is not engaged in any manufacturing activities
and hence there is not much scope and concern to this matter for the company to
take any meaningful action.
Earning in Foreign Exchange was Rs. 7.752 Millions
The payment of foreign exchange outgoes are as under
1. Valuation of Imports calculated on C.I.F. basis for one year period
ended 31st March,
2011 is RS. 5063.785 Millions. (Rs. 3563.127 Millions in previous year)
2. Expenditure in Foreign currency: (Rs.in Millions) (Current Year) (Previous Year)
Traveling
NIL 0.686
Interest 0.156
0.172
MANAGEMENT
DISCUSSIONS and ANALYSIS
Overview
Industry outlook:
Changing
economic and business conditions and rapid technological innovation are
creating an increasingly competitive market environment that is driving
corporations to transform their operations. Consumers of products and services
are increasingly demanding accelerated delivery times and lower prices.
Compuage
has increased its focus on a sustained efficiency program across the
enterprise. This includes working towards improving cash collection,
controlling expenditure and optimizing wherever possible. These measures are
showing visible success.
Compuages
growth has occurred within a challenging economic climate. The Company has
demonstrated leadership, remained disciplined in execution and faced a volatile
market with a positive 'can do 'attitude. Looking towards the future, the
Company will remain focused on agility, innovation and operational excellence.
The
company continues to focus on both extension of geographic reach in emerging
growth markets as well as on development & growth of new customer accounts
across major product lines to cement its leading position on storage media
& peripherals.
The
management is also exploring into other businesses which offer better margins
and make use of its infrastructure and its Distribution expertise. The company
through its subsidiary Greenvision is exploring manufacture of batteries for
inverters, UPS and Telecom sector. This initiative too shall enhance the
profitability of the company. The future potential for the company
unquestionably remains bright.
Future Outlook
Compuage
is also exploring distribution in other areas such as Home Appliances, Consumer
Electronics and Telecom products, thereby leveraging in its infrastructure and
of course optimizing its core competency in distribution Greenvision, its
subsidiary, focusing on Power Protection Segment and Services is preparing to
set up a manufacturing unit to manufacture batteries for UPS, Inverters and
Telecom. All these are high growth areas and offer good potential. This will
help the company in 2 ways, one, derisk its dependence on IT Distribution and
two, improve the bottom line.
The
year ahead looks promising.
Operational Performance
The
Last Financial Year 2010-11, was a good year with company closing on a
profitable note. The company's revenue grew to Rs. 13749.057 Millions
registering a growth of 26.31% and consolidated revenue growing to Rs.
14142.742 Millions, registering a growth of
26.14%. The profit after tax grew to Rs. 86.727
Millions, growing by 37.92% over the previous year.
Consolidated profit after tax grew to Rs.89.551
Millions, growing by 55.18%.
Landmark Events:
In
the year gone by Compuage has continued to invest in infrastructure, reach and
product portfolio all of which shall enable the company to continue its growth.
New products signups were Cisco Networking Products, Dell Netbooks , Energy
Range of Power Products, HCL range of PCs, HP Range of Consumables (with
Printers already with us), Kingston complete Range of Memory Products and
Microsoft Licensing Products.
The
Company has:
(1)
Ventured overseas by floating a wholly owned subsidiary in the name of Compuage
Infocom (S) Pte. Limited to address Indian Subcontinent and Other Asian
markets.
(2) Acquired 80% stake in ADIT eCommerce
Private Limited , a company focusing on online business. Online business is
bound to grow and they would like to be well entrenched and benefit when the
market explodes.
UNAUITED FINANCIAL
RESULTS FOR THE QUARTER AND HALF YEAR ENDED 30TH SEPTEMBER 2011
Rs in Millions
|
|
|
|
Quarter
Ended |
Half
Year Ended |
|
|
|
Particulars |
Unaudited
|
Unaudited
|
||
|
|
30.09.2011 |
30.09.2011 |
|||
|
|
|
|
|||
|
1 |
(a) Net Sales/Income from Operations |
4362.040 |
7594.120 |
||
|
|
(b)Other Operating Income |
-- |
-- |
||
|
2 |
Expenditure |
|
|
||
|
|
(a) |
Cost of Goods Sold |
3920.251 |
6830.605 |
|
|
|
(b) |
Employees Cost |
46.026 |
85.770 |
|
|
|
© |
Depreciation |
4.538 |
7.874 |
|
|
|
(d) |
Other Expenditure |
320.899 |
542.896 |
|
|
|
(e) |
Total (Any item exceeding 10% of the total Expenditure to be shown
separately) |
4291.714 |
7467.145 |
|
|
3 |
|
Profit from operation before other income, interest and other
exceptional items(1-2) |
70.326 |
126.975 |
|
|
4 |
|
Other Income |
2.918 |
6.008 |
|
|
5 |
|
profit before interest and exceptional items(3+4) |
73.244 |
132.983 |
|
|
6 |
Interest |
19.858 |
40.085 |
||
|
7 |
Profit after interest but before exceptional items(5-6) |
53.386 |
92.898 |
||
|
8 |
Exceptional Items |
-- |
-- |
||
|
9 |
Profit(+)/Loss(-) from Ordinary Activities before tax (7-8) |
53.386 |
92.898 |
||
|
10 |
Tax Expenses |
17.733 |
30.858 |
||
|
11 |
Net Profit(+)/Loss(-) from Ordinary Activities after tax( 9-10) |
35.653 |
62.040 |
||
|
12 |
Extra Ordinary Items |
-- |
-- |
||
|
13 |
Net Profit(+)/Loss(-) for the period (1112) |
35.653 |
62.040 |
||
|
14 |
Paid-up Equity Share Capital Rs.2/ per share |
66.550 |
66.550 |
||
|
15 |
Reserves excluding revaluation reserves |
438.069 |
438.069 |
||
|
16 |
Earning Per Share |
|
|
||
|
|
Basic and diluted EPS |
5.36 |
9.32 |
||
|
17 |
Public Shareholding |
|
|
||
|
|
-
Number of Shares |
2141047 |
2141047 |
||
|
|
-
Percentage of Shareholding |
32.17 % |
32.17 % |
||
|
18 |
Promoters and Promoter group |
|
|
||
|
|
a) Pledged/Encumbered |
|
|
||
|
|
Number of shares |
Nil |
Nil |
||
|
|
Percentage of Shares (as a % of the total shareholding of promoter and
promoter group) |
Nil |
Nil |
||
|
|
Percentage of Shares (as a % of the total share capital of the
Company) |
Nil |
Nil |
||
|
|
b) Non-encumbered |
|
|
||
|
|
Number of shares |
4513953 |
4513953 |
||
|
|
Percentage of Shares (as a % of the total shareholding of promoter and
promoter group) |
100.00 % |
100.00 % |
||
|
|
Percentage of Shares (as a % of the total share capital of the
Company) |
67.83 % |
67.83 % |
||
Notes :
1.
The above results have been taken on record by the
Board of Directors sat its meeting held of 11th November 2011.
2.
The company is in the business of distribution of
computer parts and peripherals in India having similar risks and rewards and
therefore there is only one geographical sand business segment.
3.
Provision for tax, including Deferred tax, has been
worked out at normal corporate tax rates
4.
Details of number of Investor complaints for the
quarter ended 30th September 2011 : Beginning – Nil Received : 2,
Pending : Nil
5.
The Statutory Auditors have carried out a Limited
Review of the unaudited Financial Results for the period ended 30th
September 2011
6.
The Statutory Auditors of the Company have applied
to ICAI for Peer Review Certificate
7.
The company has made allotment of 995000 Equity
Shares of Rs. 10/- each sat a premiums of Rs. 57 /-each on conversion of 995000
Equity warrants to the prompters Group of the company.
8.
The Company has
made allotment of 480000 Equity Shares of Rs. 10/- each at premium of
Rs. 136/- each on preferential allotment basis to the non promoters group of
the company.
9.
The company’s Board of Directors has declared
Interim Dividend of Rs. 1/- per share.
10.
Figures of Subsidiaries Companies are not
incorporated in above results.
11.
Figures have been regrouped / rearranged, wherever
necessary.
12.
The statement of assets and liabilities as at 30th
September 2011 is given below.
STATEMENT OF
ASSETS AND LIABILITIES AS ON SEPTEMBER 30, 2011
Rs in Millions
|
|
|
Rs
in Millions |
|
PARTICULARS |
As on 30.09.2011
|
|
|
(Unaudited) |
||
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
Share Capital |
66.550 |
|
|
Convertible Warrants |
0.000 |
|
|
Reserves & Surplus |
438.069 |
|
|
|
|
|
|
LOAN FUNDS |
1085.173 |
|
|
|
|
|
|
DEFERRED TAX LIABILITIES |
9.271 |
|
|
|
|
|
|
TOTAL |
1599.063 |
|
|
|
|
|
|
FIXED ASSETS |
82.032 |
|
|
|
|
|
|
INVESTMENT |
16.127 |
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
Inventories |
1929.114 |
|
|
Sundry Debtors |
1722.270 |
|
|
Cash & Bank Balances |
317.770 |
|
|
Loans & Advances |
466.030 |
|
|
|
4435.184 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
Other Current Liabilities |
2823.706 |
|
|
Provisions |
122.879 |
|
|
|
2946.585 |
|
|
Net Current Assets |
1488.599 |
|
|
|
|
|
|
Miscellaneous Expenses |
12.305 |
|
|
|
|
|
|
TOTAL |
1599.063 |
|
Business Description
Subject
is engaged in the business of distribution of
computer parts and peripherals in India. The Company’s subsidiaries include
Greenvision Technologies Private Limited, ADIT E-commerce Private Limited, and
Compuage Infocom (S) Private Limited Greenvision Technologies Private Limited
focuses on power solutions for the enterprise customers and sealed maintenance
free batteries for the uninterruptible power system (UPS) segment, as well as
engaged in exploring manufacturing of batteries. ADIT E-commerce Private
Limited is engaged in online business. Compuage Infocom (S) Pte. Limited is
formed to expand the Company’s business operation in Singapore. As at March
31, 2011, the Company held 76% of the Equity Share Capital and voting power of
Greenvision Technologies Private Limited For the nine months ended 31 December
2010, Compuage Infocom Limited's revenues increased 28% to RS9.83B. Net income
increased 43% to RS64M. Revenues reflect an increase in income from operations
and higher other income. Net income reflects a decrease in interest expense.
The Company is in the business of distribution of information technology (IT)
infrastructure projects in India and also engaged in distribution of computer
parts.
![]()
Board of Directors
Atul H. Mehta
Mr.
Atul H. Mehta is Executive Chairman of the Board and Managing Director of
Compuage Infocom Limited He has done MBA in finance from USA and he is in the
Trading business since 1987 and under his leadership the Company has made
excellent progress in the Information Technology business.
Vijay Agarwal
Shri.
Vijay Agarwal is Non-Executive Independent Director of Compuage Infocom Limited
Shri. Agarwal is a Practicing chartered Accountant for last 25 years
specialized in corporate Advisory, Tax and Audit field. As an independent
director and Chartered Accountant by Profession he has been adding value to the
Group. He is a member of the Audit Committee and Share Transfer and Investor
Grievance Committee of the Company. His holding in the Company is Nil Shares.
Ganesh Shiva Ganesh
Shri.
Ganesh Shiva Ganesh is Non-Executive Independent Director of Compuage Infocom
Limited He is a qualified Chartered Accountant and is associated with Merchant
Banking business from last 20 years. He has worked with Sharp and Tennan, Chartered
Accountants, 20ths Century Finance Corporation Limited, Infrastructure Leasing
and Financial Services Limited and Ind Global Financial Trust Limited. He is
the Chairman of the Audit committee and remuneration committee and member of
Share Transfer Committee & Investor Grievance Committee of the Company.
Bhavesh H. Mehta
Mr.
Bhavesh H. Mehta is Chief Operating Officer and Whole Time Director of Compuage
Infocom Limited He has done M.com with specialization in Marketing and
Experience in Import and Logistics and he is in the business since 1994.
Preeti K. Trivedi
Ms.
Preeti K. Trivedi is Non-Executive Independent Director of Compuage Infocom
Limited She is a Fellow Chartered Accountant with over 20 years’ experience
in the field of Management Consulting and Corporate Finance. Experience in
areas of Business and Share Valuation, Corporate Restructuring, Mergers &
Amalgamation, Strategic Advisory services relating to Joint Ventures, FIPB and
EOU, Due Diligence, Relevant Tax and Company Law Advice, Financial Planning and
Project Funding. She is the Chairperson of Share Transfer & Investor
Grievance Committee and a member of Audit Committee, Remuneration Committee and
Management performance Review Committee of the Company. Her holding in the Company
is Nil shares.
High-End Consumer Audio
Brand Edifier International Ties-Up With Compuage to Strengthen its Brand in
India
16 November 2011
India, Nov. 16 -- Edifier International Company Limited,
prominent designer and manufacturer of high-end consumer audio electronics for
both the consumer electronics and multimedia markets, have announced a
partnership agreement with Compuage Infocom Limited, one of India's large
Information Technology distributor.
Under the recent changes to Compuage Infocom Limited, from
Shaiba Infotech, the terms of agreement have been to solely collaborate with
Compuage Infocom Limited, to consolidate and increase sales and brand
recognition for Edifier and key sales channels for both product ranges.
Edifier International specializes in the design and
manufacturing of high-end audio electronics for both the consumer electronic
and multimedia markets, providing a wide selection of products to suit each
individuals taste and needs. Edifier International is renowned for its
development and use of acoustic technology, superior manufacturing standards
and uncompromised quality in design and production of audio speakers. Edifier
International is committed to excellence in all audio markets in which it
operates, which include PC audio, multimedia audio, docking audio, IT and Home
audio. Edifier is committed to excel and extend the audio experience into
further evolving both the global brand and product recognition, with a passion
for sound.
Edifier continues to expand its operations and presence,
moving towards the goal of becoming a world class, internationally recognized
company specializing in quality audio solutions for the ever changing consumer
electronics industry.
"We are thrilled to be working with Compuage Infocom
Limited" said Mr Anthony Wilkinson, Managing Director at Edifier
International Company Limited "The Company has an extensive operations
system that includes highly developed retailers and resellers that range from
large to small operations. I am confident that this alliance with Compuage
Infocom Limited will not only help develop and strengthen the brand but will
prove to assist both parties in achieving their respective corporate
objectives." Published by HT Syndication with permission from India
PRwire. For any query with respect to this article or any other content
requirement.
Compuage
Infocom fixes record date for interim dividend
14 November 2011
India, Nov. 14 -- Compuage Infocom has informed that November
28, 2011 has been fixed as the record date for the purpose of payment of
interim dividend. Further the payment of interim dividend to the equity
shareholders of the company will be paid on or before December 08, 2011.The
above information is part of the company's filing submitted to the BSE.
Published by HT Syndication with permission from Accord Fintech. For any query
with respect to this article or any other content requirement.
Compuage Infocom declares
Interim Dividend
12 November 2011
India, Nov. 12 -- Compuage Infocom has informed that the
board of directors of the company at its meeting held on November 11, 2011, has
declared payment of Interim Dividend at the rate of Rs. 1 per equity share of
the company.The above information is part of the company's filing submitted to
the BSE. Published by HT Syndication with permission from Accord Fintech. For
any query with respect to this article or any other content requirement.
Compuage
Infocom to consider interim dividend
07 November 2011
India, Nov. 07 -- Compuage Infocom has informed that a
meeting of the board of directors of the company will be held on November 11,
2011, to consider and approve the unaudited financial results for the quarter
& half year ended September 30, 2011 and to consider and declare the
interim dividend to equity shareholders of the company, if any. The above
information is part of the company's filing submitted to the BSE. Published by
HT Syndication with permission from Accord Fintech. For any query with respect to
this article or any other content requirement.
Fixed Assets:
·
Office Premises
·
Information Technology
·
Equipments
·
Vehicle
·
Office Equipment
·
Furniture and Fixture
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.50.56 |
|
|
1 |
Rs.81.04 |
|
Euro |
1 |
Rs.67.48 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
53 |
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.