![]()
1. Summary Information
|
|
|
Country |
|
|
Company Name |
Bigc Mobiles
Private Limited |
Principal Name 1 |
Mr. Memparala Balachandrudu |
|
Status |
Satisfactory |
Principal Name 2 |
Mr. Swapnakumar Yenuga |
|
|
|
Registration # |
01-39935 |
|
Street Address |
|
||
|
Established Date |
18.11.2002 |
SIC Code |
-- |
|
Telephone# |
91-40-40335333 |
Business Style 1 |
Trading |
|
Fax # |
Not Available |
Business Style 2 |
-- |
|
Homepage |
40
(Approximately) |
Product Name 1 |
Mobiles and |
|
# of employees |
Directors or relatives of Directors (100.00%) |
Product Name 2 |
Mobiles and |
|
Paid up capital |
Rs.25,000,000/- |
Product Name 3 |
-- |
|
Shareholders |
NO |
Banking |
HDFC Bank |
|
Public Limited Corp. |
NO |
Business Period |
10 Years |
|
IPO |
NO |
International Ins. |
- |
|
Public |
NO |
Rating |
Ba
(45) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
-- |
-- |
-- |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
203,963,000 |
Current Liabilities |
289,147,000 |
|
Inventories |
161,061,000 |
Long-term Liabilities |
56,260,000 |
|
Fixed Assets |
73,638,000 |
Other Liabilities |
75,000 |
|
Deferred Assets |
1,281,000 |
Total Liabilities |
345,482,000 |
|
Invest& other Assets |
0,000 |
Retained Earnings |
69,461,000 |
|
|
|
Net Worth |
94,461,000 |
|
Total Assets |
439,943,000 |
Total Liab. & Equity |
439,943,000 |
|
Total Assets (Previous Year) |
353,071,000 |
|
|
|
P/L Statement as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Sales |
2,305,729,000 |
Net Profit |
38,470,000 |
|
Sales(Previous yr) |
2,282,168,000 |
Net Profit(Prev.yr) |
27,882,000 |
|
Report Date : |
02.01.2012 |
IDENTIFICATION DETAILS
|
Name : |
BIGC MOBILES PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
BALAJI WATCH AND MOBILES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
18.11.2002 |
|
|
|
|
Com. Reg. No.: |
01-39935 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.25.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U33301AP2002PTC039935 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
HYDB03026C HYDB02058A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCB8646E AAFFB6192D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of Mobiles and |
|
|
|
|
No. of Employees : |
40 (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 380000 |
|
|
|
|
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.
ECGC Country Risk Classification List – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION PARTED BY
|
Name : |
Mr. Swapnakumar Gondhesi |
|
Designation : |
Director |
|
Contact No.: |
91-9966286888 |
LOCATIONS
|
Registered Office : |
|
|
Tel No.: |
91-40-40335333 |
|
Mobile No.: |
91-9966286888 (Mr. Swapnakumar Gondhesi) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1500 sq. ft. |
|
Location : |
Owned |
|
|
|
|
Head Office : |
6-3-399, 3rd Floor, Ozone Complex, Above |
|
Tel. No.: |
91-40-40335333 |
|
Fax No.: |
91-40-40335333 |
|
E-Mail : |
DIRECTORS
As On 31.07.2010
|
Name : |
Mr. Memparala Balachandrudu |
|
Designation : |
Director |
|
Address : |
H.No.8-3-1064, |
|
Date of Birth/Age : |
01.01.1969 |
|
Date of Appointment : |
18.11.2002 |
|
DIN No. : |
00057780 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U52330AP1997PTC026793 |
Nellore
Marketing Private Limited |
Director |
02-04-97 |
02-04-97 |
Active |
NO |
|
2 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Managing
director |
18-11-02 |
18-11-02 |
Active |
NO |
|
3 |
U64203AP2006PTC049883 |
Bigc
Mobiles Private Limited |
Managing
director |
19-04-06 |
17-04-06 |
Amalgamated |
NO |
|
4 |
U70102AP2006PTC049882 |
Jai
Mata Di Villas Private Limited |
Director |
28-04-06 |
28-04-06 |
Active |
NO |
|
5 |
U74999AP2007PTC054176 |
Balaji
Mobiles India Private Limited |
Director |
29-05-07 |
29-05-07 |
Strike
off |
NO |
|
6 |
U64202AP2007PTC062248 |
Ssg
Mobiles Private Limited |
Director |
23-08-07 |
23-08-07 |
Amalgamated |
NO |
|
7 |
U32309AP2006PTC049806 |
Lakhyani
Mobiles India Private Limited |
Managing
director |
05-02-08 |
11-12-07 |
Amalgamated |
NO |
|
8 |
U74999AP2007PTC054456 |
Ikon
Marketing Services Private Limited |
Director |
01-04-08 |
01-04-08 |
Amalgamated |
NO |
|
9 |
U52590AP2009PTC063834 |
Bigc
Mobiles International Private Limited |
Managing
director |
01-06-09 |
01-06-09 |
Active |
NO |
|
10 |
U74900AP2009PTC065622 |
Celikon
Impex Private Limited |
Whole-time
director |
01-11-09 |
26-10-09 |
Active |
NO |
|
11 |
U74990AP2009PTC066319 |
Rox
Mobiles Private Limited |
Director |
16-12-09 |
16-12-09 |
Active |
NO |
|
12 |
U74999AP2010PTC069444 |
Tech4u
Impex Private Limited |
Director |
12-07-10 |
12-07-10 |
Active |
NO |
|
|
|
|
Name : |
Mr. Swapnakumar Yenuga |
|
Designation : |
Director |
|
Address : |
H.NO.31-14-16, |
|
Date of Birth/Age : |
11.06.1980 |
|
Date of Appointment : |
14.08.2009 |
|
DIN No. : |
00098506 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U64203AP2006PTC049883 |
Bigc
Mobiles Private Limited |
Whole-time
director |
20-04-06 |
20-04-06 |
Amalgamated |
NO |
|
2 |
U32309AP2006PTC049806 |
Lakhyani
Mobiles India Private Limited |
Director |
11-12-07 |
11-12-07 |
Amalgamated |
NO |
|
3 |
U74900AP2009PTC062640 |
Center
For Analysis Research and Development Private Limited |
Director |
29-01-09 |
29-01-09 |
Active |
NO |
|
4 |
U52590AP2009PTC063834 |
Bigc
Mobiles International Private Limited |
Director |
01-06-09 |
01-06-09 |
Active |
NO |
|
5 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Director |
14-08-09 |
14-08-09 |
Active |
NO |
|
6 |
U74900AP2009PTC065622 |
Celikon
Impex Private Limited |
Director |
26-10-09 |
26-10-09 |
Active |
NO |
|
7 |
U74990AP2009PTC066319 |
Rox
Mobiles Private Limited |
Director |
16-12-09 |
16-12-09 |
Active |
NO |
|
|
|
|
Name : |
Mr. Balaji Reddy Gondhesi |
|
Designation : |
Director |
|
Address : |
Plot No. 405,
Mata Enclave, |
|
Date of Birth/Age : |
14.06.1974 |
|
Date of Appointment : |
14.08.2009 |
|
DIN No. : |
00245277 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U70102AP2006PTC049882 |
Jai
Mata Di Villas Private Limited |
Managing
director |
17-04-06 |
17-04-06 |
Active |
NO |
|
2 |
U64203AP2006PTC049883 |
Bigc
Mobiles Private Limited |
Whole-time
director |
19-04-06 |
17-04-06 |
Amalgamated |
NO |
|
3 |
U32309AP2006PTC049806 |
Lakhyani
Mobiles India Private Limited |
Director |
11-12-07 |
11-12-07 |
Amalgamated |
NO |
|
4 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Director |
14-08-09 |
14-08-09 |
Active |
NO |
|
5 |
U24232AP2011PTC077840 |
Premier
Healthcare and Surgicals India Private Limited |
Director |
07-12-11 |
07-12-11 |
Active |
NO |
|
|
|
|
Name : |
Mr. Damodara Balaji Yerraguntla |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
04.06.1966 |
|
Date of Appointment : |
18.11.2002 |
|
DIN No. : |
01190282 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Director |
18-11-02 |
18-11-02 |
Active |
NO |
|
2 |
U74999AP2007PTC054176 |
Balaji
Mobiles India Private Limited |
Director |
29-05-07 |
29-05-07 |
Strike
off |
NO |
|
3 |
U64202AP2007PTC062248 |
Ssg
Mobiles Private Limited |
Director |
23-08-07 |
23-08-07 |
Amalgamated |
NO |
|
|
|
|
Name : |
Mr. Kunjeti Krishna Pavan |
|
Designation : |
Director |
|
Address : |
D.No.
4/93, |
|
Date of Birth/Age : |
23.03.1982 |
|
Date of Appointment : |
14.08.2009 |
|
DIN No. : |
01344475 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U74999AP2007PTC054456 |
Ikon Marketing
Services Private Limited |
Whole-time
director |
02-07-07 |
15-06-07 |
Amalgamated |
NO |
|
2 |
U52590AP2009PTC063834 |
Bigc Mobiles International
Private Limited |
Director |
01-06-09 |
01-06-09 |
Active |
NO |
|
3 |
U33301AP2002PTC039935 |
Bigc Mobiles
Private Limited |
Director |
14-08-09 |
14-08-09 |
Active |
NO |
|
4 |
U74900AP2009PTC065622 |
Celikon Impex
Private Limited |
Director |
26-10-09 |
26-10-09 |
Active |
NO |
|
5 |
U74990AP2009PTC066319 |
Rox Mobiles
Private Limited |
Director |
16-12-09 |
16-12-09 |
Active |
NO |
|
6 |
U74999AP2010PTC069444 |
Tech4u Impex
Private Limited |
Director |
12-07-10 |
12-07-10 |
Active |
NO |
|
|
|
|
Name : |
Mr. Yerraguntla Guruswamy Naidu |
|
Designation : |
Director |
|
Address : |
Flat No.302,
Srinilayam, |
|
Date of Birth/Age : |
31.08.1974 |
|
Date of Appointment : |
31.03.2008 |
|
DIN No. : |
01626454 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U74999AP2007PTC054456 |
Ikon
Marketing Services Private Limited |
Managing
director |
02-07-07 |
15-06-07 |
Amalgamated |
NO |
|
2 |
U64202AP2007PTC062248 |
Ssg
Mobiles Private Limited |
Director |
23-08-07 |
23-08-07 |
Amalgamated |
NO |
|
3 |
U32309AP2006PTC049806 |
Lakhyani
Mobiles India Private Limited |
Director |
11-12-07 |
11-12-07 |
Amalgamated |
NO |
|
4 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Director |
31-03-08 |
31-03-08 |
Active |
NO |
|
5 |
U64203AP2006PTC049883 |
Bigc
Mobiles Private Limited |
Director |
01-04-08 |
01-04-08 |
Amalgamated |
NO |
|
6 |
U52590AP2009PTC063834 |
Bigc
Mobiles International Private Limited |
Director |
01-06-09 |
01-06-09 |
Active |
NO |
|
7 |
U74900AP2009PTC065622 |
Celikon
Impex Private Limited |
Whole-time
director |
01-11-09 |
26-10-09 |
Active |
NO |
|
8 |
U74990AP2009PTC066319 |
Rox
Mobiles Private Limited |
Director |
16-12-09 |
16-12-09 |
Active |
NO |
|
9 |
U74999AP2010PTC069444 |
Tech4u
Impex Private Limited |
Director |
12-07-10 |
12-07-10 |
Active |
NO |
|
|
|
|
Name : |
Mr. Rachamallu Gouthama Reddy |
|
Designation : |
Additional Director |
|
Address : |
1/1754, Gandhinagar, Y. M.Palli, Cuddapah – 516004, Andhra Pradesh,
Indai |
|
Date of Birth/Age : |
06.08.1979 |
|
Date of Appointment : |
02.08.2010 |
|
DIN No. : |
01508386 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U74999AP2007PTC054456 |
Ikon
Marketing Services Private Limited |
Director |
15-06-07 |
15-06-07 |
Amalgamated |
NO |
|
2 |
U74140AP2005PTC052321 |
Jayasimha
Mind Dynamics Private Limited |
Director |
15-07-08 |
15-07-08 |
Active |
NO |
|
3 |
U70102AP2009PTC063464 |
Rsr
Civil Engineers Private Limited |
Director |
28-04-09 |
28-04-09 |
Active |
NO |
|
4 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Additional
director |
02-08-10 |
02-08-10 |
Active |
NO |
|
|
|
|
Name : |
Mr. Venkata Sateesh Babu Devarala |
|
Designation : |
Additional Director |
|
Address : |
4/1167, Usmansaheb Pet |
|
Date of Birth/Age : |
27.04.1974 |
|
Date of Appointment : |
02.08.2010 |
|
DIN No. : |
01595303 |
Other Directorship
|
S.No. |
CIN |
Name
of the Company |
Current
designation of the director |
Date
of appointment at current designation |
Original
date of appointment |
Company
Status |
Defaulting
status |
|
1 |
U64202AP2007PTC062248 |
SSG
Mobiles Private Limited |
Managing
director |
24-08-07 |
23-08-07 |
Amalgamated |
NO |
|
2 |
U33301AP2002PTC039935 |
Bigc
Mobiles Private Limited |
Additional
director |
02-08-10 |
02-08-10 |
Active |
NO |
|
3 |
U72900KA2011PTC061694 |
Verbunden
Consulting Private Limited |
Director |
16-12-11 |
16-12-11 |
Active |
NO |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As On 31.07.2010
|
Names of Shareholders |
|
No. of Shares |
|
R. Gouthamreddy |
|
106250 |
|
D. Kavitha |
|
62500 |
|
|
|
25000 |
|
Y. Mohan Reddy |
|
25000 |
|
M. Rohini |
|
50000 |
|
D. V. Satishbabu |
|
56250 |
|
M.Balachandrudu |
|
675000 |
|
Y.Damodara Balaji |
|
250000 |
|
G.Balaji Reddy |
|
325000 |
|
K.Krishna Pavan |
|
137500 |
|
Y.Guru Swamy Naidu |
|
500000 |
|
Y.Swapna Kumar |
|
287500 |
|
Total |
|
2500000 |
As On 31.07.2010
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of Mobiles and |
|
|
|
|
Products : |
·
Trading in mobiles and mobile accessories |
|
|
|
|
Terms : |
|
|
Selling : |
Cash |
|
|
|
|
Purchasing : |
Cash |
GENERAL INFORMATION
|
Customers : |
·
Wholesalers and Retailers ·
End Users and OEM’s |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
40 (Approximately) |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
HDFC Bank – HDFC Bank Housesenapati Bapat Marg,
Lower Parel (W), Mumbai – 400013, Maharashtra, India ·
Syndicate Bank ·
ICICI Bank |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Cash Credit: Rs. 50.000 Millions
Notes: a)
Term Loan from Syndicate Bank of Rs. 13.500
millions (previous year Rs. 14.000 millions) and cash credit facility of Rs. 35.000
millions (previous year Rs. 35.000 millions) are secured by first charge on
fixed assets and hypothecation of stocks and book debts of the company
respectively and guaranteed by the directors of the company in their personel
capacity. b)
Overdraft from ICICI Bank of Rs. 5.000 millions
(previous year Rs. 5.000 millions) is secured by hypothecation of credit card
dues receivable by the company both present and future and second charge on
stocks and book debts of the company. c)
Hire purchase loans are secured by the first
charge on assets purchased under hire purchased arrangement.
Notes: The unsecured loans from directors and shareholders are interest free. |
|
|
|
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
M. Chandramouli Chartered Accountant |
|
Address : |
16/2/447, Srinivasa Agraharam, Neelore, |
|
Tel. No.: |
91-40-2324672 |
|
Mobile No.: |
91-9440276919 |
|
Fax No.: |
91-40-2324672 |
|
Pan No. : |
ADLPM6720B |
CAPITAL STRUCTURE
As On 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
5550000 |
Equity Shares |
Rs.10/- each |
Rs.55.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
2500000 |
Equity Shares |
Rs.10/- each |
Rs.25.000
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
25.000 |
25.000 |
25.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
69.461 |
30.991 |
1.229 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
94.461 |
55.991 |
26.229 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
43.305 |
57.682 |
19.043 |
|
|
2] Unsecured Loans |
12.955 |
36.652 |
0.000 |
|
|
TOTAL BORROWING |
56.260 |
94.334 |
19.043 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.140 |
(0.055) |
|
|
|
|
|
|
|
|
TOTAL |
150.721 |
150.465 |
45.217 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
73.638 |
62.669 |
8.589 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
17.493 |
|
|
DEFERREX TAX ASSETS |
1.281 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
161.061
|
171.389 |
18.714 |
|
|
Sundry Debtors |
103.668
|
57.687 |
0.022 |
|
|
Cash & Bank Balances |
32.293
|
21.417 |
8.670 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
68.002
|
39.729 |
14.220 |
|
Total
Current Assets |
365.024
|
290.222 |
41.626 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
273.492 |
190.805 |
19.919 |
|
|
Other Current Liabilities |
0.345
|
11.651 |
2.531 |
|
|
Provisions |
0.075
|
0.150 |
0.041 |
|
Total
Current Liabilities |
289.222
|
202.606 |
22.491 |
|
|
Net Current Assets |
75.802
|
87.616 |
19.135 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.180 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
150.721 |
150.465 |
45.217 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
2305.729 |
2282.168 |
504.806 |
|
|
|
Other Income |
2.779 |
2.180 |
19.401 |
|
|
|
TOTAL (A) |
2308.508 |
2284.348 |
524.207 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of sales |
1903.800 |
1944.416 |
470.602 |
|
|
|
Employees emoluments |
82.760 |
66.348 |
10.516 |
|
|
|
Administrative, selling and general expense |
237.106 |
214.259 |
38.039 |
|
|
|
TOTAL (B) |
2223.666 |
2225.023 |
519.157 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
84.842 |
59.325 |
5.050 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
12.573 |
9.905 |
2.059 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
72.269 |
49.420 |
2.991 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
14.302 |
12.417 |
1.844 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
57.967 |
37.003 |
1.147 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
19.497 |
9.121 |
0.546 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
38.470 |
27.882 |
0.601 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
30.991 |
1.230 |
0.629 |
|
|
|
|
|
|
|
|
|
Add |
Surplus
of Transferor Companies |
0.000 |
1.879 |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
60.461 |
30.991 |
1.230 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Mobile Phones |
84.63 |
32.349 |
NA |
|
|
TOTAL IMPORTS |
84.63 |
32.349 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
15 |
11 |
2 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
1.67
|
1.22 |
0.11 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.51
|
1.62 |
0.23 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
13.21
|
10.48 |
2.28 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.61
|
0.66 |
0.04 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.66
|
5.30 |
1.58 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.26
|
1.43 |
1.85 |
LOCAL AGENCY FURTHER INFORMATION
OPERATIONS
Although the year has been challenging, the company was able to achieve
a considerable improvement in the profitability of the operations by
consolidation exercise that has been taken up in the previous year. With this
the company is in a better position to improve and sustain its bran image.
CONTINGENT LIABILITIES
a)
Guarantees given by the
banks on behalf of the company for which the company is contingently liable
Rs.5.100 millions (previous year Rs.5.000 millions)
b)
Estimated amount of
contracts remaining to be executed on capital account and not provided for
Rs.15.000 millions (previous year Rs.2.000 millions)
FORM 8
|
Corporate
identity number of the company |
U33301AP2002PTC039935 |
||||||
|
Name of the
company |
BALAJI WATCH AND
MOBILES PRIVATE LIMITED |
||||||
|
Address of the
registered office or of the principal place of business in |
6-3-669, 3rd
Floor, 'O' Zone Complex, |
||||||
|
This form is for |
Creation of
charge |
||||||
|
Type of charge |
Immovable
Property |
||||||
|
Particular of
charge holder |
|
||||||
|
Nature of
instrument creating charge |
Memorandum
Recording past transactions of Creation of Mortgage by Delivery of Title
Deeds. |
||||||
|
Date of
instrument Creating the charge |
22.12.2009 |
||||||
|
Amount secured by
the charge |
Rs.50.000
Millions |
||||||
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest
- Interest at the rate as may be communicated by the Bank from time to time. Terms of
Repayment - On Demand Margin - As may
be stipulated by the Bank from time to time. Extent and
Operation of the charge - The Company created an equitable mortgage by way of
deposit of title deeds in respect of its immovable properties as stated under
item No.15 as security for the due repayment of Rs.50.000 millions
(Comprising : FLC of Rs.50.000 millions and CC of (Rs.1.000 millions)) by
Celikon Impex Private Limited ("the Borrower"), including principal
amount of the Facility, interest, liquidated damages, costs, charges and
expenses etc |
||||||
|
Particulars of
the property charged |
Survey No.858,
Plot No.4, Patta No.642, Assessment No.94296, Old Door No.27-1-1003 /2, New
Door No.27-1-1355, (Owned By K. Radhaiah ) CAS Nos. 607/1,
607/2, L.P. No. 101/ 95, Tekkemitta Road, East Side of Railway Track, Ward
No.23, Near Door No.1490, (Owned By Guruswamy Naidu) |
FIXED ASSETS
·
Buildings
·
Plant and machinery
·
Furniture and fixtures
·
Vehicle
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.53.27 |
|
|
1 |
Rs.82.10 |
|
Euro |
1 |
Rs.68.90 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.