MIRA
INFORM REPORT
|
Report Date : |
07.01.2012 |
IDENTIFICATION DETAILS
|
Name : |
UNISYS AUTOMATION PRIVATE LIMITED |
|
|
|
|
Registered Office : |
C-52, NDMC Flats, B. K. Dutt Colony, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of Incorporation : |
18.07.2007 |
|
|
|
|
Com. Reg. No.: |
55-166003 |
|
|
|
|
Capital Investment / Paid-up Capital : |
Rs.0.100 million |
|
|
|
|
CIN No.: [Company
Identification No.] |
U71210DL2007PTC166003 |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business : |
Manufacturer,
Exporter of Unmatched Automation Products. |
|
|
|
|
No. of Employees : |
20 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (27) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 2000 |
|
|
|
|
Status : |
Small Company |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a small company in its field. Its scale of activities are
limited. Trade relations are reported as fair. Business is active. Payments
are reported to be slow. The company can be considered for business dealings with some
caution. Latest Profit and Loss of the company is not available. |
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 (GENERAL DETAILS)
|
Name : |
Mr. Deepak |
|
Designation : |
Accountant |
|
Contact |
91-9873909306 |
|
Date : |
04.01.2012 |
LOCATIONS
|
Registered Office : |
C-52, NDMC Flats, B. K. Dutt Colony, |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9873909306 (Mr. Deepak) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Administrative Office / Factory : |
P-159, Ground Floor, Sector - 23, Sanjay Nagar, |
|
Tel. No.: |
91-120-6473442 |
|
Fax No.: |
91-120-4109306 |
|
Location : |
Owned |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Piyush Tyagi |
|
Designation : |
Director |
|
Address : |
Village and Post Kharkhari, Hapur, |
|
Date of Birth/Age : |
07.01.1979 |
|
Date of Appointment : |
18.07.2007 |
|
DIN No.: |
01537665 |
|
|
|
|
Name : |
Mrs. Pinky Tyagi |
|
Designation : |
Director |
|
Address : |
Village and Post Kharkhari, Hapur, |
|
Date of Birth/Age : |
13.04.1984 |
|
Date of Appointment : |
18.07.2007 |
|
DIN No.: |
01581078 |
|
|
|
|
Name : |
Mr. Rajeshwar Tyagi |
|
Designation : |
Director |
|
Address : |
Village and Post Kharkhari, Hapur, |
|
Date of Birth/Age : |
30.12.1954 |
|
Date of Appointment : |
06.04.2009 |
|
DIN No.: |
02633901 |
KEY EXECUTIVES
|
Name : |
Mr. Deepak |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Piyush Tyagi |
|
2500 |
|
Pinky Tyagi |
|
7500 |
|
Total |
|
10000 |
As on 30.09.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer,
Exporter of Unmatched Automation Products. |
|
|
|
|
Products: |
·
AC Drives ·
Variable Frequency Drives ·
Variable Speed Drives ·
VFD ·
Soft Starters ·
DC Drives ·
Servo Drives ·
Stepper Drives ·
PLC’s ·
Programmable Logic Controllers ·
Inverters ·
Frequency Converters ·
Static Converters ·
Pumps ·
Industrial Pumps ·
Mono Block Pumps ·
High Pressure Pumps ·
AC Motors ·
Induction Motors ·
Flame Proof Motors ·
DC Motors ·
Control Panels ·
Panels ·
Switchgears ·
Instrumentation ·
Gear Boxes ·
Helical Gear Boxes ·
Geared Motors ·
Helical Geared Motors ·
Worm Gear Boxes ·
ACB ·
MCCB ·
Contractors ·
Industrial Control Panels ·
Industrial Automation System ·
Automation Products ·
PLC Panels ·
Sensors ·
Low Voltage Products ·
Frequency Drives ·
Digital DC Drives ·
VCB ·
Analyzers ·
Gas Detractors |
|
|
|
|
Exports : |
|
|
Countries : |
·
·
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash and
Credit (30 days) |
|
|
|
|
Purchasing : |
L/C, Cash and
Credit (30 days) |
GENERAL INFORMATION
|
Suppliers : |
·
Ashu Sales Private Limited ·
Astona Electronics ·
Padmapat Engineers ·
S S Enterprises ·
Prithvi Engineering Works ·
Silicon Industrial Drives and
Automation ·
Power Control System ·
Larsen and Toubro Limited |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Customers : |
Wholesalers and Retailers ·
Alp Overseas Private Limited ·
B and K Wire Industries ·
Industrial Electrical Works ·
International Agro Foods ·
Ptc Industries Limited ·
Delton Cable Limited ·
New Mahalaxmi Limited ·
Shalimar Craft and Tissues Limited ·
New Bonanza India Limited |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
No. of Employees : |
20 (Approximately) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
·
ICICI Bank ·
Punjab National Bank |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities: |
Overdraft Rs.7.000 millions (Punjab National Bank)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Aditya Gupta Chartered Accountant |
|
Address : |
C-22, 1st Floor, RDC, Raj Nagar, |
|
Tel No.: |
91-120-4119467 |
|
PAN No.: |
AADFB9683M |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
600000 |
Equity Shares |
Rs.10/- each |
Rs.6.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000 |
Equity Shares |
Rs.10/- each |
Rs.0.100 Million |
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 |
0.100 |
0.100 |
0.100 |
|
|
2] Share Application Money |
0.235 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.225 |
0.122 |
0.048 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
0.560 |
0.222 |
0.148 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
1.469 |
1.512 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.240 |
0.240 |
|
|
TOTAL BORROWING |
1.469 |
1.752 |
0.240 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2.029 |
1.974 |
0.388 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.002 |
0.005 |
0.013 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.228
|
0.755
|
0.775 |
|
|
Sundry Debtors |
1.525
|
1.114
|
0.702 |
|
|
Cash & Bank Balances |
0.036
|
0.047
|
0.143 |
|
|
Other Current Assets |
1.866
|
1.751
|
0.015 |
|
|
Loans & Advances |
0.127
|
0.097
|
0.076 |
|
Total
Current Assets |
4.782
|
3.764
|
1.711 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
1.146
|
0.793 |
|
|
Other Current Liabilities |
|
0.190
|
0.041 |
|
|
Provisions |
0.634
|
0.472
|
0.516 |
|
Total
Current Liabilities |
2.766
|
1.808
|
1.350 |
|
|
Net Current Assets |
2.016
|
1.956
|
0.361 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.011 |
0.013 |
0.014 |
|
|
|
|
|
|
|
|
TOTAL |
2.029 |
1.974 |
0.388 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income (Turnover) |
|
10.020 |
9.179 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
0.094 |
0.070 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION |
|
0.008 |
0.009 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
0.086 |
0.061 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.012 |
0.021 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
0.074 |
0.040 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
|
0.040 |
0.009 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
|
0.114 |
0.049 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
7.40 |
4.00 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
0.86
|
0.66 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
2.28
|
3.54 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.39
|
0.41 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
7.56
|
16.04
|
10.74 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.73
|
2.08
|
1.27 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
|
|
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 |
-- |
|
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 |
NO |
|
12. |
Profitability for last three years |
NO |
|
13. |
Reasons for variations <> 20% |
-- |
|
14. |
Estimation for coming financial year |
NO |
|
15. |
Capital in the business |
NO |
|
16. |
Details of sister concerns |
-- |
|
17. |
Major Suppliers |
NO |
|
18. |
Major Customers |
NO |
|
19. |
Payment terms |
YES |
|
20. |
Export / Import details (is applicable) |
YES |
|
21. |
Market information |
-- |
|
22. |
Litigation 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 |
NO |
|
28. |
Incorporation details, if applicable |
-- |
|
29. |
Last accounts filed at ROC |
-- |
|
30. |
Major Shareholders, is available |
-- |
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 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.52.78 |
|
|
1 |
Rs.81.79 |
|
Euro |
1 |
Rs.67.46 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
--- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
27 |
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.