MIRA INFORM REPORT

 

 

Report Date :

04.04.2012

 

IDENTIFICATION DETAILS

 

Name :

COMPUAGE INFOCOM LIMITED

 

 

Registered Office :

3, Dhuru Building, 1st Floor, 329, Vithal Bhai Patel Road, Mumbai-400 004, Maharashtra

 

 

Country :

India

 

 

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 :

sunil.mehta@compuageindia.com

info@compuageindia.com

Website :

www.compuageindia.com

 

 

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

 

 

Description: http://bseindia.com/images/clear.gif(1) Indian

 

 

Description: http://bseindia.com/images/clear.gifIndividuals / Hindu Undivided Family

4,513,953

67.83

Description: http://bseindia.com/images/clear.gifSub Total

4,513,953

67.83

Description: http://bseindia.com/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

4,513,953

67.83

(B) Public Shareholding

 

 

Description: http://bseindia.com/images/clear.gif(1) Institutions

 

 

Description: http://bseindia.com/images/clear.gifFinancial Institutions / Banks

40

-

Description: http://bseindia.com/images/clear.gifSub Total

40

-

Description: http://bseindia.com/images/clear.gif(2) Non-Institutions

 

 

Description: http://bseindia.com/images/clear.gifBodies Corporate

233,645

3.51

Description: http://bseindia.com/images/clear.gifIndividuals

 

 

Description: http://bseindia.com/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 1 lakh

482,355

7.25

Description: http://bseindia.com/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 1 lakh

610,316

9.17

Description: http://bseindia.com/images/clear.gifAny Others (Specify)

814,691

12.24

Description: http://bseindia.com/images/clear.gifClearing Members

20,399

0.31

Description: http://bseindia.com/images/clear.gifForeign Corporate Bodies

54,725

0.82

Description: http://bseindia.com/images/clear.gifMarket Maker

12,757

0.19

Description: http://bseindia.com/images/clear.gifNon Resident Indians

722,298

10.85

Description: http://bseindia.com/images/clear.gifHindu Undivided Families

4,355

0.07

Description: http://bseindia.com/images/clear.gifDirectors & their Relatives & Friends

157

-

Description: http://bseindia.com/images/clear.gifSub Total

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

-

-

Description: http://bseindia.com/images/clear.gif(1) Promoter and Promoter Group

-

-

Description: http://bseindia.com/images/clear.gif(2) Public

-

-

Description: http://bseindia.com/images/clear.gifSub Total

-

-

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 :

Item Code No. (ITC Code)

8471 and 8473

 

Product Description

Computer Pheripherals, Consumables and Accessories

 

 

GENERAL INFORMATION                                                    b    

 

No. of Employees :

800 (Approximately)

 

 

Bankers :

·         Bombay Mercantile Co-op. Bank Limited

·         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 :

Secured Loans :

 

As on 31.03.2011

Rs. in Millions

As on 31.03.2010

Rs. in Millions

Cash Credit from Banks (Net of Debit Balances)

(Secured against hypothecation of Stocks and Book debts and guaranteed by Directors)

659.684

592.483

Term Loan from Bank

(Secured against office Premises)

89.450

0.000

Total

749.134

592.483

 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

B.V. Dalal and Company

Chartered Accountants

 

 

Associates/Subsidiaries :

  • Trillzo Holdings Limited
  • Greenvision Technologies Private Limited
  • Compuage Infocom (S) Pte. Limited
  • Adit E Commerce Private limited

 

 

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

sUSBJ 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, 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.50.56

UK Pound

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

--

 

 

 

 

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.