MIRA INFORM REPORT

 

 

Report Date :

26.07.2012

 

IDENTIFICATION DETAILS

 

Name :

SKY APPLIANCES LIMITED (w.e.f.29.06.2004)

 

 

Formerly Known As :

SKY APPLIANCES PRIVATE LIMITED

 

 

Registered Office :

1601 Maker Chamber VNariman Point, Mumbai – 400021, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.07.2011

 

 

Date of Incorporation :

29.06.2004

 

 

Com. Reg. No.:

11-147217

 

 

Capital Investment / Paid-up Capital :

Rs.200.500 Millions

 

 

CIN No.:

[Company Identification No.]

U11204MH2004PLC147217

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Television.

 

 

No. of Employees :

14 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 6400000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Trade relations are reported to be fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered normal for business dealing at usual trade terms and condition.

 

NOTES :

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

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Rating – (BBB)

Rating Explanation

Facilities with this ratings are considered to offer moderate safety to timely servicing of debts obligation. This service carry modest risk

Date

15.09.2010

 

 

RBI DEFAILTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAILTERS’ 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 (GENERAL DETAILS)

 

Name :

Mr. Dipesh

Designation :

Purchase Officer

Contact No.:

91-8460584439

Date :

25.07.2012

 

 

LOCATIONS

 

Registered Office :

1601 Maker Chamber VNariman Point, Mumbai – 400021, Maharashtra

Tel. No.:

Not Available

Mobile No.:

91-8460584439 (Mr. Dipesh)

Fax No.:

Not Available

E-Mail :

info@skyapp.in

Location :

Owned

 

 

Factory :

46/1.2.3 Survey, Anjar Bhachau Road, Village : Varsamedi, Taluka-Anjar, Kachchh, Gujarat

Tel. No.:

91-2836-233741

 

 

DIRECTORS

 

As on 29.12.2011

 

Name :

Mr. Suresh Madhava Hegde

Designation :

Director

Address :

51, Plot No. C-1, C-2, Dream Queen, SVP Road, Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

19.03.1958

Date of Appointment :

17.07.2005

DIN No.:

01321882

 

 

Name :

Mr. Anirudha Venugopal Dhoot

Designation :

Additional Director

Address :

101, Videocon House, 1st Floor, 99 Manav Mandir Raod, Napean Sea Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

31.03.1978

Date of Appointment :

20.11.2008

DIN No.:

01620906

 

 

Name :

Mr. Vivek Dattatray Dharm

Designation :

Additional Director

Address :

D-31, Shree Ramkrishna Colony, Behind Markendaya Society, Savedi, Ahmednagar – 414001, Maharashtra, India

Date of Birth/Age :

22.11.1964

Date of Appointment :

31.01.2011

DIN No.:

00214361

 

 

KEY EXECUTIVES

 

Name :

Mr. Dipesh

Designation :

Purchase Officer

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.12.2011

 

Names of Shareholders

 

No. of Shares

Pradipkumar Nandlal Dhoot

 

100

Anirudha Venugopal Dhoot

 

9900

Videocon Realty and Infrastructures Limited, India

 

3809300

Greenfield Appliances Private Limited, India

 

8700

Synergy Appliances Private Limited, India

 

8500

Solitaire Appliances Private Limited, India

 

6800

Tangent Electronic Private Limited, India

 

6700

Dome-Bell Electronic India Private Limited, India

 

3800000

Shree Dhoot Trading and Agencies Limited, India

 

3800000

Waluj Components Private Limited, India

 

3800000

Century Appliances Private Limited, India

 

3800000

Tekcare India Private Limited, India

 

1000000

 

 

 

Total

 

20050000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.12.2011

 

Category

Percentage

Bodies corporate

99.95

Directors or relatives of Directors

0.05

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Television.

 

 

Product:

ITC Code No.:

Product Description

 

8528.72

Colour Television

 

8418.21

Refrigerator

 

7011.20

Glass Shell

 

 

Exports :

 

Products :

Television

Countries :

China

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Belgium

·         China

·         Maxico

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS (As on 31.03.2011)

 

Particulars

Unit

Actual Production

Glass Shells - Panels and Funnels

Nos.

57952

Electrical & Electronic Appliances

Nos.

1975854

 

 

GENERAL INFORMATION

 

Customers :

·         Wholesalers

·         Retailers

 

 

No. of Employees :

14 (Approximately)

 

 

Bankers :

·         Syndicate Bank, Large Corporate Branch, 3rd Floor, No.10, Homji Street, Fort, Mumbai - 400023, Maharashtra, India

·         Indian Bank, Deccan Gymkhana Branch, 759/62, Prabhat Road, Deccan Gymkhana, Pune – 411004, Maharashtra, India

 

 

Facilities :

 

(Rs. in Millions)

Secured Loan

As on

31.07.2011

 

As on

31.07.2010

Rupee term loans banks secured

2818.152

492.213

Working capital loans banks secured

2767.887

1215.364

Other debt secured

0.000

1009.345

Total

5586.039

2716.922

Unsecured Loan

As on

31.07.2011

 

As on

31.07.2010

Rupee term loans others unsecured

3850.000

3850.000

Total

3850.000

3850.000

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kadam and Company

Chartered Accountants

Address :

"Vedant", 8/9 Viraj Estate, Opp. Tarakpur Bus Stand, Ahmednagar – 414003, Maharashtra, India

PAN.:

AAIFK3708R

 

 

CAPITAL STRUCTURE

 

As on 31.07.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

21000000

Equity Shares

Rs.10/- each

Rs.210.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20050000

Equity Shares

Rs.10/- each

Rs.200.500 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.07.2011

31.07.2010

31.07.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

200.500

200.500

200.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1403.275

1162.654

922.149

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1603.775

1363.154

1122.649

LOAN FUNDS

 

 

 

1] Secured Loans

5586.039

2716.922

1988.747

2] Unsecured Loans

3850.000

3850.000

2650.000

TOTAL BORROWING

9436.039

6566.922

4638.747

DEFERRED TAX LIABILITIES

176.132

93.276

45.852

 

 

 

 

TOTAL

11215.946

8023.352

5807.248

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3957.736

3333.853

3511.672

Capital work-in-progress

1925.558

593.300

0.000

 

 

 

 

INVESTMENT

14.422

0.156

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

2944.450

2788.479

1435.388

 

Sundry Debtors

2540.909

2202.949

1319.722

 

Cash & Bank Balances

188.088

54.898

265.510

 

Other Current Assets

8.339

2.922

0.085

 

Loans & Advances

703.710

67.673

24.563

Total Current Assets

6385.496

5116.921

3045.268

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

435.142

862.479

565.939

 

Other Current Liabilities

564.749

74.826

153.053

 

Provisions

67.375

83.573

30.700

Total Current Liabilities

1067.266

1020.878

749.692

Net Current Assets

5318.230

4096.043

2295.576

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

11215.946

8023.352

5807.248

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.07.2011

31.07.2010

31.07.2009

 

SALES

 

 

 

 

 

Income

11379.070

10361.106

5502.171

 

 

Other Income

27.347

26.913

0.576

 

 

TOTAL                                     (A)

11406.417

10388.019

5502.747

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Consumption material changes inventories

9888.856

9038.925

 

 

 

Manufacturing service costs

28.764

31.484

 

 

 

Employee related expenses

25.675

24.548

 

 

 

Administrative selling other expenses

304.520

327.315

 

 

 

TOTAL                                     (B)

10247.815

9422.272

4848.900

 

 

 

 

 

Less

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

1158.602

965.747

653.847

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

654.692

475.756

312.928

 

 

 

 

 

 

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

503.910

489.991

340.919

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

205.328

180.255

164.961

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

298.582

309.736

175.958

 

 

 

 

 

Less

TAX                                                                  (I)

57.961

71.696

56.633

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

240.621

238.040

119.325

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

362.653

122.149

2.277

 

 

 

 

 

Add

EXCESS/(SHORT) PROVISION OF INCOME TAX FOR EARLIER YEARS

0.000

(0.067)

0.547

 

 

 

 

 

Add

MAT CREDIT ENTITLEMENT OF EARLIER YEARS

0.000

2.531

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

603.274

362.653

122.149

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.000

0.000

9.424

 

TOTAL EARNINGS

0.000

0.000

9.424

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

760.890

425.642

122.541

 

TOTAL IMPORTS

760.890

425.642

122.541

 

 

 

 

 

 

Earnings Per Share (Rs.)

12.00

12.00

14.12

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.07.2011

31.07.2010

31.07.2009

PAT / Total Income

(%)

2.11

2.29

2.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.62

2.99

3.20

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.68

6.05

5.78

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.23

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

6.55

5.57

4.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.98

5.01

4.06

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sundry Creditors Details:

Rs. In Millions

Particulars

31.07.2011

31.07.2010

31.07.2009

Sundry Creditors

 

 

 

Micro, Small and Medium Enterprise

0.000

0.000

0.000

Others

435.142

862.479

565.939

Total

435.142

862.479

565.939

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Passport No of Proprietor/Partner/Director, if available

No

33]

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

No

 

CONTINGENT LIABILITIES NOT PROVIDED FOR:

 

PARTICULAR

31.07.2011

Letters of Credit opened

465.303

Excise Duty demands under dispute

[Amount paid under protest Rs.1.943 Millions (Previous year Rs. Nil)]

175.033

Sales Tax demands under dispute

[(Amount paid under protest Rs.0.600 Million (Previous year Rs. Nil)]

39.024

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U11204MH2004PLC147217

Name of the company

SKY APPLIANCES LIMITED

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

1601 Maker Chamber VNariman Point, Mumbai – 400021, Maharashtra

Email: info@skyapp.in

This form is for

Creation of charge

Type of charge

Movable property (not being pledge)

Current Assets

Particular of charge holder

Syndicate Bank, Large Corporate Branch, 3rd Floor, No.10, Homji Street, Fort, Mumbai - 400023, Maharashtra, India

 

Email: mh.5088mumlcb@syndicatebank.co.in

Nature of instrument creating charge

Deed of Hypothecation dated 26th June, 2012 executed by Sky Appliances Limited (the Company) in favour of Syndicate Bank (the Bank).

Date of instrument Creating the charge

26.06.2012

Amount secured by the charge

Rs.3000.000 Millions

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

Rate of Interest

The rate of interest on the RTL facility shall be floating linked to SBI Base Rate plus spread of 4.00% for the entire tenor period.

 

Terms of Repayment

6 Months from the date of first disbursement.

 

Extent and Operation of the charge

The subservient charge operates as inter alia, security for the due repayment, redemption and discharge by the Company of the term loan facility of Rs.3000.000 Millions availed jointly by the Company from the Bank together with all interest, additional interest, default interest, and any other amounts, fees, costs, charges, expenses and other monies due and payable to the Lender under the Facility Agreement.

 

Others

The Company and the Bank form time to time.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Subservient charge by way of hypothecation of the Company’s entire movables, including movable machinery, machinery spares, tools and accessories, furniture and fixtures, vehicles and all other

 

movable assets including stock of raw materials, consumable stores etc. present and future and on the current assets both present and future of the Company more

 

Specifically described in Section 3 of the Deed of Hypothecation copy whereof is attached to this Form.

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Machinery

·         Computers

·         Furniture and Fixtures

·         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 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.56.37

UK Pound

1

Rs.87.44

Euro

1

Rs.68.04

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--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

 

48

 

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.