MIRA INFORM REPORT

 

 

Report Date :

12.12.2012

 

IDENTIFICATION DETAILS

 

Name :

S. KUMAR COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad-380015, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

07.01.2008

 

 

Com. Reg. No.:

04-052579

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U72501GJ2008PTC052579

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS16243D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Computer Peripherals 

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 64000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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

 

 

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 :

Mr. Hemant

Designation :

Accounts Manager

Contact No.:

91-9825412570

Date :

11.12.2012

 

 

LOCATIONS

 

Registered Office :

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad-380015, Gujarat, India

Tel. No.:

91-79-26306143/ 26306215/ 26300297/ 26303260

Mobile No.:

91-9825412570 (Mr. Hemant)

Fax No.:

91-79-26301847

E-Mail :

sales@skumarglobal.com

sachin@skumarglobal.com 

 

 

Branches :

Located at:

 

  • Baroda
  • Surat
  • Rajkot

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Nimishbhai Shardkumar Hansoti

Designation :

Director

Address :

17, Nishant Bungalows, Part II, Ashwamegh III, Near Kameshwar Park, Satellite Road, Ahmedabad-380015, Gujarat, India

Date of Birth/Age :

27.04.1957

Date of Appointment :

07.01.2008

DIN No.:

00130750

 

 

Name :

Mrs. Nita Nimish Hansoti

Designation :

Director

Address :

17, Nishant Bungalows, Part II, Ashwamegh III, Near Kameshwar Park, Satellite Road, Ahmedabad-380015, Gujarat, India

Date of Birth/Age :

28.09.1957

Date of Appointment :

07.01.2008

DIN No.:

01958343

 

 

Name :

Ms. Bhumika Nimish Hansoti

Designation :

Director

Address :

17, Nishant Bungalows, Part II, Ashwamegh III, Near Kameshwar Park, Satellite Road, Ahmedabad-380015, Gujarat, India

Date of Birth/Age :

21.07.1986

Date of Appointment :

07.01.2008

DIN No.:

01974909

 

 

Name :

Mr. Neelkamal Saratchandra Mohanty

Designation :

Director

Address :

B-105, Chi-Chi Tower, Ellora Park, Baroda-390023, Gujarat, India

Date of Birth/Age :

01.07.1972

Date of Appointment :

20.08.2009

DIN No.:

02170450

 

 

Name :

Mr. Rambindranath Rakhalchandra Biswas

Designation :

Director

Address :

4, shantidham Bunglows, Vasna Road, Vadodara-390016, Gujarat, India

Date of Birth/Age :

12.09.1955

Date of Appointment :

01.04.2010

DIN No.:

02996016

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Nimish Shardkumar Hansoti

5000

Nita Nimish Hansoti

52500

Bhumika Nimish Hansoti

52500

Nimish Shardkumar Hansoti (HUF)

390000

TOTAL

500000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Computer Peripherals 

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • Dell India Private Limited

 

 

Customers :

Retailers

 

  • Gujarat Narmada Valley Fertilizers and Chemicals Limited

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • Vijaya Bank, Ambavadi Branch, Ambavadi, Ahmedabad-380009, Gujarat, India
  • HDFC Bank

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Non Convertible Debentures

 

 

Long Term Maturities of finance lease obligations 

 

 

Loans : From Banks

2.568

3.493

Short Term Borrowings

 

 

Non Convertible Debentures

 

 

Short Term Maturities of finance lease obligations 

 

 

Short Loans : From Banks

18.676

11.116

 

 

 

TOTAL

21.244

14.609

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Bonds

 

 

Loans From Relatives / Directors

 

 

Loans From Financial Institute

21.846

20.953

 

 

 

TOTAL

21.846

20.953

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S K Chalishazar and Company

Chartered Accountant

Address :

601, Abhijeet-IV, Near Mithakhali Six Road, Mithakhali, Ahmedabad-380006, Gujarat, India

PAN No.:

AAQPC9573L

 

 

Sister Concern :

Wonder World Inc.

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

NOTES

 

Reconciliation of the number of share and amount outstanding at the beginning and at the end of the

 

Particulars

Current Year As At 31.03.2012

Equity shares at the beginning of the year

500,000

Add : Shares issued on

--

Less : Shares cancelled on

--

Equity Shares At the End of the Year

500,000

 

 

The details of shareholders holding more than 5% share

 

Particulars

Current Year As At 31.03.2012

Number of Shares

% of Holding

Nita Nimish Hansoti

52,500

10.50%

Bhumika Nimish Hansoti

52,500

10.50%

Nimish Shardkumar Hansoti (HUF)

390,000

79.00%

           

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

5.000

5.000

5.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

11.001

8.029

5.420

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

16.001

13.029

10.420

LOAN FUNDS

 

 

 

1] Secured Loans

21.244

14.609

19.302

2] Unsecured Loans

21.846

20.953

19.645

TOTAL BORROWING

43.090

35.562

38.947

DEFERRED TAX LIABILITIES

1.674

1.300

0.973

 

 

 

 

TOTAL

60.765

49.891

50.340

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

20.541

20.228

21.377

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.235

0.950

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

16.484

18.288

18.534

 

Sundry Debtors

39.520

30.822

46.043

 

Cash & Bank Balances

3.063

2.836

1.470

 

Other Current Assets

0.000

0.004

0.000

 

Loans & Advances

9.266

10.533

5.811

Total Current Assets

68.333

62.483

71.858

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

10.066

26.056

40.631

 

Other Current Liabilities

11.100

2.345

0.000

 

Provisions

6.943

4.654

3.222

Total Current Liabilities

28.109

33.055

43.853

Net Current Assets

40.224

29.428

28.005

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.008

 

 

 

 

TOTAL

60.765

49.891

50.340

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

202.406

213.916

205.126

 

 

Other Income

4.606

3.015

3.040

 

 

TOTAL                                    

207.012

216.931

208.166

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

NA

211.825

202.921

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

211.825

202.921

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

5.106

5.245

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.400

1.330

0.696

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

NA

3.776

4.549

 

 

 

 

 

Less

TAX                                         

0.670

1.166

1.588

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

2.970

2.610

2.961

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.94

5.22

5.92

 

Expected Sales (2012-2013) : Rs. 500.000 Millions

 

The above information has been parted by Mr. Hemant.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.43

1.20

1.42

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

1.77

2.22

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

4.57

4.88

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.29

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

4.55

5.37

8.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.43

1.89

1.64

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

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%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

SUNDRY CREDITORS DETAILS

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

 

 

 

Micro Small and Medium Enterprises

10.066

26.056

38.271

Others

0.000

0.000

2.360

TOTAL

10.066

26.056

40.631

 

 

FINANCIAL RESULTS AND OPERATIONS

 

During the period, the Company has achieved sales of Rs. 202.410 Millions (Previous year Rs. 213.920 Millions) and earned net profit of Rs. 2.970 Millions (Previous year Rs. 2.610 Millions) after providing Depreciation of Rs. 1.400 Millions (Previous year Rs. 1.330 Millions) provision for taxation of Rs. 1.040 Million (Previous year Rs. 0.840 Million) and Deferred Tax Liabilities of Rs. 0.370 Million (Previous year Rs. 0.330 Million).

 

 

FORM 8

 

Corporate identity number of the company

U72501GJ2008PTC052579

Name of the company

S. KUMAR COMPUTERS PRIVATE LIMITED

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

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad-380015, Gujarat, India

This form is for

Modification of charge

Charge identification number of the charge to be modified

10150806

Type of charge

  • Book debts
  • Movable property (not being pledge)

Particular of charge holder

Vijaya Bank, Ambavadi Branch, Ambavadi, Ahmedabad-380009, Gujarat, India

Nature of instrument creating charge

Supplementary Agreement

Date of instrument Creating the charge

30.03.2012

Amount secured by the charge

Rs. 20.000 Millions

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

Rate of interest

Base Rate + 3.85% (Floating)

 

Terms of repayment

As per Bank's sanction.

 

Margin

As per bank's sanction

 

Extent and operation of the charge

All the securities shall continue under charge in order to secure enhanced Cash Credit limit of Rs. 20.000 Millions together with interest and all other moneys payable by the Company to the Lender.

Short particulars of the property charged (Including location of the property)

The whole of Borrower's present and future stocks of raw materials, goods in process or manufacture and all finished and

manufactured goods and articles etc. at factory premises or elsewhere.

 

All of Borrower’s present and future book debts, outstanding monies, receivables, claims etc. which are now due owing or payable or belonging to Borrower.

Date of instrument modifying the charge

03.11.2009

Particulars of the present modification

By virtue of present modification, the said charge is further extended for enhanced Cash Credit limit of Rs. 20.000 Millions.

 

 

TRADE REFERENCES

 

  • Gujarat Narmada Valley Fertilizers and Chemicals Limited
  • Dell India Private Limited

 

 

FIXED ASSETS

 

  • Computer
  • Furniture and Fixtures
  • Office Equipments
  • Plant and Machinery
  • Test Equipments
  • Motor Car
  • Scooter
  • Electrification
  • Air Condition
  • Factory Building
  • EPBX Systems

 

 

 


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 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. 54.31

UK Pound

1

Rs. 87.36

Euro

1

Rs. 70.36

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

42

 

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.