MIRA INFORM REPORT

 

 

Report Date :

05.12.2012

 

IDENTIFICATION DETAILS

 

Name :

INSIGHT BUSINESS MACHINES PRIVATE LIMITED

 

 

Registered Office :

B-210, Raj Ratan Industrial Estate, Beside American Spring Works, Ramchandra Lane Extension, Malad (West), Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

11.01.1996

 

 

Com. Reg. No.:

11-096148

 

 

Capital Investment / Paid-up Capital :

Rs.2.466 Millions

 

 

CIN No.:

[Company Identification No.]

U30000MH1996PTC096148

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMI04082B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Dealer and Distributor of Computer Peripherals and Accessories.  

 

 

No. of Employees :

120 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Latest financial i.e. 2011-12 are missing from the government department. From the financial of 2011 the company seems to have 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.

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

SME 2

Rating Explanation

High credit quality with very low credit risk.

Date

07.08.2012

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mrs. Savitha Pillai

Designation :

Manager in Taxation

Contact No.:

91-9967216296

Date :

05.12.2012

 

 

LOCATIONS

 

Registered / Head Office :

B-210, Raj Ratan Industrial Estate, Beside American Spring Works, Ramchandra Lane Extension, Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-67262100

Mobile No.:

91-9967216296 (Ms. Savitha Pillai)

Fax No.:

91-22-28808034

E-Mail :

info@insightindia.com

neel@insightindia.com

pvibhakar@insightindia.com

Website :

http://www.insightindia.com

Area :

1500 sq. ft.

Location :

Owned

 

 

Branch Office :

Located At:

 

·         Navi Mumbai

·         Baroda

·         Hyderabad

·         Rajasthan

·         Delhi

·         Lucknow

·         Bangalore

·         Uttarakhand

·         Madhya Pradesh

·         Kolkata

 

 

Service Centers :

Located At:

 

North

 

·         Delhi

·         Chandigarh

·         Mandi

·         Lucknow

·         Varanasi

·         Jaipur

·         Indore

·         Sonepat

·         Karnal

·         Ludhiana

·         Haridwar

·         Haldwani

·         Raipur

 

East

 

·         Kolkata

·         Patna

·         Samastipur

 

South

 

·         Bangalore

·         Chennai

·         Hyderabad

·         Bidar

·         Goa

·          Belgaum

 

West

 

·         Mumbai

·         Lonawala

·         Pune

·         Nagpur

·         Baroda

·         Silvassa

·         Ahmedabad

·         Surat

·          Rajkot

 

 

DIRECTORS

 

AS ON 28.09.2012

 

Name :

Mr. Neel Shashikant Shah

Designation :

Director

Address :

Satyam, Plot No. 5, Evershine Nagar, Malad (West), Mumbai-400064, Maharashtra, India

Date of Birth/Age :

09.12.1969

Qualification :

Graduate

Date of Appointment :

11.01.1996

Din No.:

00870661

 

 

Name :

Mr. Piyush Vipinchandra Vibhakar

Designation :

Director

Address :

A-4, Ajit Nagar, S. V. Road, Malad (West), Mumbai-400064, Maharashtra, India

Date of Birth/Age :

13.08.1972

Qualification :

Graduate

Date of Appointment :

11.01.1996

Din No.:

00864719

 

 

KEY EXECUTIVES

 

Name :

Mrs. Savitha Pillai

Designation :

Manager in Taxation

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.09.2012

 

Names of Shareholders

 

No. of Shares

Neel Shashikant Shah

 

47645

Piyush Vipinchandra Vibhakar

 

55685

Neel Shashikant Shah HUF

 

56000

Piyush Vipinchandra Vibhakar HUF

 

52000

Amisha Neel Shah

 

18900

Kajal Piyush Vibhakar

 

16400

 

 

 

TOTAL

 

246630

 

AS ON 28.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Dealer and Distributor of Computer Peripherals and Accessories.  

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Ingram

·         Redington Limited

 

 

Customers :

End Users and Others [Corporate Individual]

 

·         Sahara

·         Just Dial

 

 

No. of Employees :

120 [Approximately] 

 

 

Bankers :

Development Credit Bank Limited, 601 and 602, Peninsula Business Park, 6th Floor, Tower A, Senapati Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2011

[Rs. in Millions]

As on 31.03.2010

[Rs. in Millions]

Term Loan DCB

[Secured against office No. 208/209]

8.500

14.575

Cash Credit Facility DCB

[Secured against office, stock and book debts]

9.640

0.000

Car Loans HDFC

[Secured against car]

0.720

1.210

TOTAL

18.860

15.785

 

 

 

Unsecured Loan

As on 31.03.2011

[Rs. in Millions]

As on 31.03.2010

[Rs. in Millions]

From Shareholders

0.955

0.906

TOTAL

0.955

0.906

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Lad and Nagaral Associates [Pradip N. Gohil]

Chartered Accountants

Address :

159/4, Smruti, Jawahar Nagar, Road No. 2, Goregaon (West), Mumbai – 400062, Maharashtra, India

Tel. No.:

91-22-28767488/ 28737904

Fax No.:

91-22-28788528

PAN No:

ACIPG0545J

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

246630

Equity Shares

Rs.10/- each

Rs.2.466 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

2.466

2.466

2.288

2] Share Application Money

0.000

0.000

0.750

3] Reserves & Surplus

30.246

23.928

15.173

4] (Accumulated Losses)

0.000

0.00

0.000

NETWORTH

32.712

26.394

18.211

LOAN FUNDS

 

 

 

1] Secured Loans

18.860

15.785

2.750

2] Unsecured Loans

0.955

0.906

0.862

TOTAL BORROWING

19.815

16.691

3.612

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

52.527

43.085

21.823

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3.521

4.312

5.319

Capital work-in-progress

13.056

0.000

0.000

 

 

 

 

INVESTMENT

0.181

0.181

0.180

DEFERREX TAX ASSETS

0.823

0.404

0.654

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

20.013

16.318

9.947

 

Sundry Debtors

76.074

66.161

75.063

 

Cash & Bank Balances

10.301

8.433

4.924

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

8.031

8.746

6.853

Total Current Assets

114.419

99.658

96.787

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

56.099

45.547

66.445

 

Other Current Liabilities

12.569

3.802

2.745

 

Provisions

10.805

12.121

11.927

Total Current Liabilities

79.473

61.470

81.117

Net Current Assets

34.946

38.188

15.670

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

52.527

43.085

21.823

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

479.421

460.849

380.246

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

468.800

449.550

369.818

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

10.621

11.299

10.428

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.038

0.760

1.306

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

9.583

10.539

9.122

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.855

1.091

1.098

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

8.728

9.448

8.024

 

 

 

 

 

Less

TAX                                                                  (H)

2.412

3.342

2.751

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

6.316

6.106

5.273

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

25.61

3.060

2.785

 

 

Particulars

 

 

 

31.03.2012

Sales Turnover [Approximately]

 

 

380.000

[Due to market condition]

 

Expected Sales (2012-13) : Rs.600.000 Millions

 

The above information has been parted by Mrs. Savitha Pillai.

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.32

1.32

1.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.40

9.09

7.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.35

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.04

2.96

4.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.44

1.62

1.19

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

Sundry Creditors

 

 

 

For Goods

52.221

43.325

65.249

For Expenses

0.878

2.222

1.196

TOTAL

 53.099

45.547

66.445

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

Yes

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

Yes

31]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

This form is for

Modification of charge

Charge identification number of the modified 

10067980

Corporate identity number of the company

U30000MH1996PTC096148

Name of the company

INSIGHT BUSINESS MACHINES PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

B-210, Raj Ratan Industrial Estate, Beside American Spring Works, Ramchandra Lane Extension, Malad (West), Mumbai – 400064, Maharashtra, India

Type of charge

Immovable Property

Particular of charge holder

Development Credit Bank Limited, 601 and 602, Peninsula Business Park, 6th Floor, Tower A, Senapati Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra, India

Email

vijaykurankar@dcbbank.com

Nature of description of the instrument creating or modifying the charge

Letter of Recording for Collateral Equitable Mortgage Dated 28.01.2012

 

Nature of Facility : Cash Credit : Rs.20.000 Millions

                              BG               : Rs.10.000 Millions (Enhanced from Rs.7.500 Millions)

                              FC               : Rs.1.000 Millions (New limit)

                                                -----------------------

 Total                                           Rs.31.000 Millions

Date of instrument Creating the charge

28.01.2012

Amount secured by the charge

Rs.31.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Extent and Operation of the charge

The Charge is Operative and modified to Rs.31.000 Millions.

Short particulars of the property charged

The whole of the moveable properties of the borrower including its moveable plant and machinery, machinery spares, tools and accessories, furniture and fixtures, stocks in trade, finished goods,

 

goods in progress, raw materials, book debts and other movables, both present and future whether installed or not and whether now lying loose or in cases or which are now lying or stored in or about

 

the borrowers factories, premises and godowns or wherever else the same may be or be held by any party to the order of disposition of the borrower or in the course of transit or on high seas or

 

on order or delivery, howsoever and where so ever in the possession of the Borrower and either by way of substitution or addition, actionable claims, amounts due and receivable

 

Under any contract or otherwise.

Date of latest modification prior to the present modification

25.01.2012

Particulars of the present modification 

By this Modification the limit of the charge is increased from Rs.27.500 Millions to Rs.31.000 Millions by way of additional credit facility of Rs.3.500 Millions (Bank Guarantee Rs.2.500 Millions + Forward Contract CCF Value Rs.1.000 Million) and the total charge limit is Rs.31.000 Millions and said charge is collaterally secured by Equitable Mortgage of properties i.e. Gala no. 208, 209, 210 and 211 situated on 2nd Floor, Raj Ratna Industrial Estate, Malad (west), Mumbai - 400064. Other terms and conditions remain unchanged.

 

CONTINGENT LIABILITIES:

 

Particulars

 

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

Not provided for guarantee issued by company’s

 

 

Others

9.256

5.493

 

FIXED ASSETS:

 

·         Land and Building

·         Computer

·         Furniture and Fixtures

·         Office Equipments

·         Vehicles

 

 

 


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.54.94

UK Pound

1

Rs.88.42

Euro

1

Rs.71.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

 

45

 

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.