MIRA
INFORM REPORT
|
Report Date : |
16.03.2012 |
IDENTIFICATION DETAILS
|
Name : |
ADITYA PERIPHERALS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No.291/1B, NH 4, Unchgaon, Opposite Ford Showroom, Taluka Karveer,
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
19.04.2004 |
|
|
|
|
Com. Reg. No.: |
11-019144 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.2.500
millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72200PN2004PTC019144 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
KLPA01630G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECA6973F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Distributor of Computer Peripherals. |
|
|
|
|
No. of Employees
: |
55 (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 71000 |
|
|
|
|
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.
INFORMATION PARTED BY
|
Name : |
Mr. Arun Jaikumar Managave |
|
Designation : |
Director |
|
Contact No.: |
91-9850886414 |
|
Date : |
15.03.2012 |
LOCATIONS
|
Registered Office/ Warehouse 1 : |
Gat No.291/1B, N.H. 4, Unchagaon, Opposite Ford Showroom, Taluka
Karveer, |
|
Tel. No.: |
91-231-2605619/ 2606186/ 2607366 |
|
Mobile No.: |
91-9850886414 (Mr. Arun) |
|
Fax No.: |
91-231-2531166 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1000 sq. ft. |
|
Location : |
Owned |
|
|
|
|
Warehouse 2 : |
G3/G4, Karan Park, Opposite G.P.I. Limited, Uchagaon, |
|
|
|
|
Sales Office : |
CS No.2045/1, Siddhivinayak Plaza, Shop No.1, 2 and 3, Rajarampuri, 11th
Lane, Near Patane High School, Kolhapur – 416 008, Maharashtra, India |
|
Tel. No.: |
91-231-2522387/ 88/ 2531165/ 66 |
|
|
|
|
Branch Office 1 : |
4 and 5, Mahagavkar Complex, |
|
Tel. No.: |
91-231-2522387/ 88 |
|
Fax No.: |
91-231-2531166 |
|
Area : |
800 sq. ft. |
|
Location : |
Owned |
|
|
|
|
Branch Office 2 : |
Shop No.1/2/3, |
|
Tel. No.: |
91-231-2605619/ 2607366 |
|
E-Mail : |
|
|
Area : |
1200 sq. ft. |
|
Location : |
Owned |
|
|
|
|
Branch Office 3 : |
Gulmohar Apartment, Gulmohar Colony, Near Mali Theatre, Vishram Bagh, Sangli
– 416 416, |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Arun Jaikumar Managave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
22.02.1972 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
19.09.2004 |
|
DIN No.: |
00560307 |
|
|
|
|
Name : |
Mr. Appasaheb Jaikumar Managave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
22.07.1975 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
19.09.2004 |
|
DIN No.: |
00560326 |
|
|
|
|
Name : |
Mrs. Mohini Arun Managave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
21.08.1977 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
19.09.2004 |
|
DIN No.: |
00560355 |
|
|
|
|
Name : |
Mrs. Rajeshwari Appasaheb Managave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
26.11.1980 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
19.09.2004 |
|
DIN No.: |
02329237 |
|
|
|
|
Name : |
Mr. Kiran Jaikumar Mangave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
10.07.1971 |
|
Date of Appointment : |
01.07.2011 |
|
DIN No.: |
03631972 |
|
|
|
|
Name : |
Mrs. Anita Kiran Mangave |
|
Designation : |
Director |
|
Address : |
Aditya, R.S. No.362/ 2, C Wing, G3/G4, Ground Floor, |
|
Date of Birth/Age : |
01.06.1970 |
|
Date of Appointment : |
01.07.2011 |
|
DIN No.: |
03631976 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Arun Jaikumar Managave |
|
3125 |
|
Appasaheb Jaikumar Managave |
|
3125 |
|
Mohini Arun Managave |
|
3125 |
|
Rajeshwari Appasaheb Managave |
|
3125 |
|
Kiran Jaikumar Managave |
|
3125 |
|
Anita Kiran Managave |
|
3125 |
|
Jaikumar Annasaheb Managave |
|
3125 |
|
Jayashri Jaikumar Managave |
|
3125 |
|
Total |
|
25000 |
As on 30.09.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Distributor of Computer Peripherals. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
v
EPSON |
|
|
|
|
Customers : |
v
Sakal Paper Limited |
|
|
|
|
No. of Employees : |
55 (Approximately) |
|
|
|
|
Bankers : |
v
The Ashta Peoples Co-Operative Bank Limited,
Shahupuri Branch, v
HDFC Bank Limited, New Shahupuri Branch, v IndusInd Bank v
State Bank of |
|
|
|
|
Facilities : |
Cash and Credit – Rs.10.000 millions (The Ashta People’s Co-Operative Bank Limited) |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
ABM and Associates Chartered Accountants |
|
Address : |
#1-2, Atharva, |
|
Tel. No.: |
91-231-2531707/ 2523953 |
|
E-Mail : |
|
|
Website : |
|
|
Income-tax
PAN of auditor or auditor's firm : |
ADPPC2036E |
|
|
|
|
Associates/Subsidiaries : |
Clik - Retail Showroom |
CAPITAL STRUCTURE
As on 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
25000 |
Equity Shares |
Rs.100/- each |
Rs.2.500 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
25000 |
Equity Shares |
Rs.100/- each |
Rs.2.500
millions |
|
|
|
|
|
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 |
2.500 |
2.500 |
2.500 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
15.309 |
10.543 |
6.366 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
17.809 |
13.043 |
8.866 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
11.179 |
3.303 |
3.195 |
|
|
2] Unsecured Loans |
3.493 |
1.997 |
0.987 |
|
|
TOTAL BORROWING |
14.672 |
5.300 |
4.182 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.007 |
|
|
|
|
|
|
|
|
TOTAL |
32.481 |
18.343 |
13.055 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
15.630 |
6.503 |
6.610 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.325 |
0.082 |
0.072 |
|
|
DEFERRED TAX ASSETS |
0.019 |
0.026 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
30.308
|
22.517
|
14.977
|
|
|
Sundry Debtors |
57.854
|
50.945
|
27.532
|
|
|
Cash & Bank Balances |
7.408
|
1.904
|
4.292
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
4.926
|
4.352
|
2.259
|
|
Total
Current Assets |
100.496
|
79.718 |
49.060 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
4.335
|
3.655
|
2.257
|
|
Total
Current Liabilities |
83.989
|
67.986
|
42.687
|
|
|
Net Current Assets |
16.507
|
11.732
|
6.373
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
32.481 |
18.343 |
13.055 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
|
|
|
|
|
|
|
|
Income |
539.276 |
418.627 |
340.327 |
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
539.276 |
418.627 |
340.327 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
|
532.307 |
412.283 |
335.775 |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
532.307 |
412.283 |
335.775 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAX
|
6.969 |
6.344 |
4.552 |
|
|
|
|
|
|
|
|
|
|
TAX |
2.180 |
2.200 |
1.450 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
4.784 |
4.177 |
3.093 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.525 |
0.366 |
0.273 |
|
|
|
|
|
|
|
|
|
|
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
5.000 |
4.000 |
3.000 |
|
|
BALANCE CARRIED
TO THE B/S |
0.308 |
0.543 |
0.366 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
191.36 |
167.08 |
123.72 |
|
Expected Sales (2011-2012): Rs.650.000 millions
The above information has been parted by Mr. Arun Jaikumar Managave
(Director).
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.89
|
1.00 |
0.91 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.33
|
7.36 |
8.18 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.39
|
0.49 |
0.51 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
5.54
|
5.62 |
5.29 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.20
|
1.17 |
1.15 |
LOCAL AGENCY FURTHER INFORMATION
Details of Sundry Creditors: Not Available
|
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 |
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 |
Yes |
|
12) Profitability
for last three years |
-- |
|
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) |
-- |
|
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 |
No |
|
28) Incorporation
details, if applicable |
-- |
|
29) Last accounts
filed at ROC |
-- |
|
30) Major
Shareholders, if available |
-- |
Note:
The registered office of the company has been shifted from G3/G4, Karan Park,
Opposite G.P.I. Limited, Uchagaon,
operations:
The economic trend has witnessed favorable market conditions throughout the year and the directors hope that the same conditions will prevail in future for couple of years.
The financial results of the company for the year ended on 31st march, 2011 have shown a noticeable improvement. The company has recorded a turnover of Rs.539.276 millions. The Net Profit after Tax for the year is Rs.4.784 millions.
The Directors look forward to a better performance in the next year.
FORM 8:-
|
Corporate
identity number of the company |
U72200PN2004PTC019144 |
|
Name of the
company |
ADITYA PERIPHERALS PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
Gat No.291/1B, NH 4, Unchgaon, Opposite Ford Showroom, Taluka Karveer,
E-Mail: arun_managave@rediffmail.com |
|
This form is for |
Creation of
charge |
|
Type of charge |
Immovable
Property |
|
Particular of
charge holder |
The Ashta Peoples Co-Operative Bank Limited, Shahupuri Branch, E-Mail: amrutparakh@rediffmail.com |
|
Nature of
description of the instrument creating or modifying the charge |
Agreement of
Mortgage of Immovable Property |
|
Date of
instrument Creating the charge |
01.11.2011 |
|
Amount secured by
the charge |
Rs.1.500 millions
|
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest: Rate of Interest
@ 14% p.a. Terms of
Repayment: Repayment in monthly
installments of Rs.0.035 million to be paid within 5 years upto 1st
November, 2016 Margin: As per Agreement Extent and
Operation of the charge: First and
exclusive charge on the property. |
|
Short particulars
of the property charged |
Registered
Mortgage Deed of Basement floor godown with super built-up area situated at
C.S. No.618, Gulmohar Apartment, South Shivaji Nagar, Sangli. measuring
278.81 Sq. Mtrs. |
TRADE REFERENCES:
v
Sakal Paper Limited
v
EPSON
FIXED ASSETS:
v Computers
v Building – Sykes Extension
v Building – Unchgaon
v Building – Rajarampuri
v Car Tavera
v Car Esteem
v Furniture and Fixture
v Air Cooler
v
v Genset Honda
v Inverter
v Electric Installations
v Solar Water Heating System
v Motor Cycle
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.50.22 |
|
|
1 |
Rs.78.64 |
|
Euro |
1 |
Rs.65.54 |
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 |
YES |
|
--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.