MIRA INFORM REPORT

 

 

 

Report Date :

03.07.2012

 

IDENTIFICATION DETAILS

 

Name :

ION ELECTRICALS PRIVATE LIMITED

 

 

Registered Office :

Gala No. 17/18, Plot No. 15A/ 15B, Pooja Co-operative Housing Society Limited, Sector 17, New Panvel (East), Mumbai – 410206, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

22.11.1988

 

 

Com. Reg. No.:

11-49734

 

 

Capital Investment / Paid-up Capital :

Rs. 0.800 Million

 

 

CIN No.:

[Company Identification No.]

U99999MH1988PTC049734

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEI04315D

 

 

PAN No.:

[Permanent Account No.]

AAACI0953K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Electronic Products.

 

 

No. of Employees :

18 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 18332

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track records. 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)

India

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. Ramesh Batkhine

Designation :

Chief Executive Officer

Contact No.:

91-9987509630

 

 

LOCATIONS

 

Registered Office :

Gala No. 17/18, Plot No. 15A/ 15B, Pooja Co-operative Housing Society Limited, Sector 17, New Panvel (East), Mumbai – 410206, Maharashtra, India

Tel. No.:

91-22-27469118/ 27469117

Mobile No.:

91-9987509630 (Mr. Ramesh)

Fax No.:

91-22-27469118

E-Mail :

accounts@ionelectricals.com

sales@ionelectricals.com 

Website :

http://www.ionelectricals.com

Area :

500 Sq. ft.

Location :

Owned

 

 

Factory :

Gala No. 28, National Complex, Sector 6, New Panvel, District Raigad – 410206, Maharashtra, India

Area :

550 Sq. ft.

Location :

Rented

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Ravindra K Karmalkar

Designation :

Director

Address :

11, Bharat Sadan, S.V. Road, Naupada, Thane-400602, Maharashtra, India

Date of Birth/Age :

24.02.1958

Qualification :

Graduate

Date of Appointment :

01.07.1993

DIN No.:

00343690

 

 

Name :

Mr. Vivek H Raut

Designation :

Director

Address :

A-20-79l, Sunder Nagar, Kalina Santacruz, Mumbai-400098, Maharashtra, India

Date of Birth/Age :

03.09.1963

Qualification :

Graduate

Date of Appointment :

16.09.1994

DIN No.:

00343151

 

 

Name :

Mr. Rajaram Vishwanath Bhave

Designation :

Director

Address :

A-202, Sangamitra Co Operative Housing Society, Near Welcome Inn Hotel, Panvel, Raigad-410206, Maharashtra, India

Date of Birth/Age :

14.04.1950

Date of Appointment :

07.09.1992

DIN No.:

00343548

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant Bhagat

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

 

No. of

Equity Shares

 

Rupa Raut

 

8000

Vivek Raut

 

8000

Ravindra Karmalkar

 

26666

Vaishali V Bhave

 

8000

Vivek Raut (HUF)

 

10666

Vaishali V Bhave

 

600

Vishwanath Bhave

 

3400

V R Bhave (HUF)

 

14668

Total

 

80000

 

 

AS ON 30.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Electronic Products.

 

 

Products :

v         Lift Controller

v         Baby Incubator Controller

v         Watchman Timer

v         Electronic Timer

v         Multipro Temperature Indicator

v         Omin Xtra Temperature Indicator

v         PID-PRO Temperature Indicator

v         Multi PID Controller

v         Temperature Controller

v         Digital Clock

v         Street Light System

v         Wathman Timer

v         Timer Universal

v         Cooling Tower

v         Temperature Indicator

v         Electronic Piezo Buzzer

v         Musical Buzzer

v         Open PCB Timer

v         Sunrise Timer

v         Feather Touch Timer

v         Temperature Card

v         RPM Indicator

v         Crystal Buzzer

v         Ringer

v         Tumbweheel Timer

v         Baby Sensor

v         Counter Timer

v         RPM Meter

v         PID Controller Temperature Indicator

v         Oil Leverl Alarm for Oil Reservoir

 

 

Exports :

 

Products :

Electronic Products

Countries :

v         Thailand

v         UK

 

 

Imports :

 

Products :

Raw Material

Countries :

v         Thai van

v         Japan

 

 

Terms :

 

Selling :

Credit (30 Days/ 60 Days/ 90 Days)

 

 

Purchasing :

Credit (30 Days/ 60 Days/ 90 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Sinorline Component Private limited

 

 

Customers :

Wholesalers, OEM’s and Dealers

v         Remy Group of Company

 

 

No. of Employees :

18 (Approximately)

 

 

Bankers :

The Saraswat Co-Operative Bank Limited, Rasec Branch, Laxman Zula Building, Rande Road,  Dadar (West), Mumbai-400028, Maharashtra, India

 

 

Facilities :

Cash credit 0.300 Millions

 

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Saraswat Co Operative Bank Limited – CC A/C

2.438

2.499

Vehicles Loans A/c

0.045

0.000

 

 

 

Total

2.483

2.499

 

 

 

Unsecured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Loans From Shareholders

0.300

0.200

Loans from Relatives

0.587

0.387

From Others

0.125

0.000

 

 

 

Total

1.012

0.587

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Atul A Shetye

Chartered Accountant

Address :

M-1 and 2, Vasant Vaibhav, Shivaji Road, Panvel District Raigad-410206, Maharashtra, India

 

 

Financial Institute

Keshav Smruti Nagrik Sahakari Pathpedi

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

149950

Equity Shares

Rs. 10/- each

Rs. 1.500 Millions

50

10% Non Cumulative Preference Shares

Rs. 10/- each

Rs. 0.000 Million

 

 

 

 

 

Total

 

Rs. 1.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80000

Equity Shares

Rs. 10/- each

Rs. 0.800 Million

50

Preference Shares

Rs. 10/- each

Rs. 0.000 Million

 

 

 

 

 

Total

 

Rs. 0.800 Million

 

Note:

 

(Out of the above 39900 Equity Shares of Rs. 10/- each have been issued as fully paid up bonus shares)

 


 

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

0.800

0.800

0.800

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

3.783

4.138

3.940

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

4.583

4.938

4.740

LOAN FUNDS

 

 

 

1] Secured Loans

2.954

2.483

2.499

2] Unsecured Loans

1.012

1.012

0.587

TOTAL BORROWING

3.966

3.495

3.086

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

8.549

8.433

7.826

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3.546

2.755

0.696

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.017

0.017

0.017

DEFERREX TAX ASSETS

0.091

0.091

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.325
3.176
3.164

 

Sundry Debtors

6.469
6.784
1.500

 

Cash & Bank Balances

0.198
0.088
4.653

 

Other Current Assets

0.075
0.068
0.000

 

Loans & Advances

0.285
1.002

0.883

Total Current Assets

11.352
11.118

10.200

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Current Liabilities

6.117
4.995
2.839

 

Provisions

0.340
0.553
0.248

Total Current Liabilities

6.457
5.548

3.087

Net Current Assets

4.895
5.570

7.113

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

8.549

8.433

7.826

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

25.864

24.492

20.042

 

 

Other Income

0.064

0.087

0.141

 

 

TOTAL                                    

25.928

24.579

20.183

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing Expenses

4.099

4.978

 

 

Trading Expenses

15.447

23.303

9.907

 

 

Administrative Expenses

4.971

 

4.153

 

 

TOTAL                                    

24.517

23.303

19.038

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

1.411

1.276

1.145

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

0.556

0.497

0.458

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

0.855

0.779

0.687

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.429

0.400

0.195

 

 

 

 

 

 

PROFIT BEFORE TAX              

0.426

0.379

0.492

 

 

 

 

 

Less

TAX                                                                 

0.129

0.167

0.155

 

 

 

 

 

 

PROFIT AFTER TAX                            

0.297

0.212

0.337

 

 

 

 

 

Less

Prior Period Items

--

0.012

0.000

 

 

 

 

 

Less/ Add

Tax of Earlier Years

---

0.002

0.031

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.138

3.940

3.774

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Dividend

0.120

0.000

0.120

 

 

Tax on Dividend

0.020

0.000

0.020

 

 

(Excess)/Short Provision of Income Tax

0.513

0.000

0.000

 

BALANCE CARRIED TO THE B/S

3.782

4.138

3.940

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.000

0.000

0.048

 

TOTAL EARNINGS

0.000

0.000

0.048

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

2.68

4.21

 

 

Particulars

 

 

 

31.03.2012

Sales Turnover (Approximately)

 

 

26.000

 

 

 

 

 

Expected Sales (2012-2013) : Rs. 30.000 Millions

 

The above information has been parted by Mr. Ramesh (CEO)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.14

0.86

1.67

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.64

1.55

2.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.78

2.73

4.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.08

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.27

1.83

1.30

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.17

2.00

3.30

           

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Check List by Info Agents

Available in Report (Yes / No)

1.       Year of Establishment

Yes

2.       Locality of the firm

Yes

3.       Constitution 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%

--

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

Yes

21.   Market information

--

22.   Litigations that the firm / promoter involved

--

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

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U99999MH1988PTC049734

Name of the company

ION ELECTRICALS PRIVATE LIMITED

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

Shop No 17 and 18, Maruti Corner Pooja Chs, Sec-17, Plot 15a/15b,  Near Railway Stn, New Panvel (E) – 410206, Maharashtra INDIA

This form is for

Creation of charge

Type of charge

Immovable property

Particular of charge holder

The Saraswat Co-operative Bank Limited, Mahim Branch, GSB Temple Building, Sitaladevi Temple Road, Mahim, Mumbai – 400016, Maharashtra, INDIA

Nature of instrument creating charge

Supplemental Recording Letter Evidencing Deposit of Title Deeds

Date of instrument Creating the charge

21/06/2010

Amount secured by the charge

Rs. 0.912 millions

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

Rate of interest

Rate of Interest: At such rate and rates as may be fixed by the Bank from time to time.

 

Terms of repayment

As per sanctioned terms and conditions.

 

Margin

Margin as determined by the bank from time to time.

 

Extent and operation of the charge

Bank has provided additional Term Loan facilities of Rs. 0.912 millions Company confirms,declare and admit that the security of the EM by deposit of title deeds as stated in schedule II shall also apply for and stand extended to and cover the additional Term Loan Rs. 0.912 millions

 

Other

Equitable mortgage by deposit of title deeds of the said property already created by the Company shall continue for the existing advance and shall also continue to apply for and stand extended to and cover the said additional Term Loan facility of Rs.0.912 millions together with all interest, costs, charges and expenses.

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

  1. Company has provided security by way of Equitable mortgage by deposit of title deeds, documents and writings created by the Company in favour of the bank.
  2. relating to immovable properties lying being and situated at Shop No. 17 and 18, in the Ground Floor, Maruti Corner, Pooja C.H.S. Ltd, Plot no. 15A and 15B, Sector-17, New Panvel-410206
  3. and more particularly described in the schedule No. II of  Supplemental Recording letter evidencing deposit of title deeds.

 

 

TRADE REFERENCES

 

v         Sinorline Component Private limited

v         Remy Group of Company

 

 

FIXED ASSETS:

 

v         Plant and Machinery

v         Computer System

v         Furniture and Fixture

v         Tools and Equipments

v         Test Equipments

v         Vehicles

v         Office Equipments


 

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. 55.83

UK Pound

1

Rs. 87.40

Euro

1

Rs. 70.42

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

NLM

 


 

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

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

49

 

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.