MIRA INFORM REPORT

 

 

Report Date :

29.03.2012

 

IDENTIFICATION DETAILS

 

Name :

SUMAX ENTERPRISES PRIVATE LIMITED

 

 

Registered Office :

Sub Plot 1 and 2, Final Plot 111, T.P. Scheme No. II, Ramtekdi Industrial Estate, Hadapsar, Pune – 411028, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

27.04.2005

 

 

Com. Reg. No.:

11-020631

 

 

Capital Investment / Paid-up Capital :

Rs.15.000 Millions

 

 

CIN No.:

[Company Identification No.]

U29299PN2005PTC020631

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNES14473E

 

 

PAN No.:

[Permanent Account No.]

AAJCS0017K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Automobile Parts.

 

 

No. of Employees :

60 (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 330000

 

 

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. Hampiholi H. H.

Designation :

H. R. Manager

Contact No.:

91-9225649137

Date :

28.03.2012

 

 

LOCATIONS

 

Registered Office :

Sub Plot 1 and 2, Final Plot 111, T.P. Scheme No. II, Ramtekdi Industrial Estate, Hadapsar, Pune – 411028, Maharashtra, India

Tel. No.:

91-20-64008815

Mobile No.:

91-9225649137 (Mr. Hampiholi H. H.)

Fax No.:

91-20-64016680

E-Mail :

rcs@sumaxenterprises.com

rcs@suttatti.com

accounts@sumaxenterprises.com

Website :

www.sumaxenterprises.com

Location :

Owned

 

 

DIRECTORS

 

As on 28.09.2011

 

Name :

Mr. Channabasav Gurappa Suttatti

Designation :

Director

Address :

E-1, Konark Estates, Opposite Boat Club Road, Pune – 411001, Maharashtra, India

Date of Appointment :

28.09.2005

DIN No.:

00636156

 

 

Name :

Mr. Rajesh Channabasav Suttatti

Designation :

Managing director

Address :

E-1, Konark Estates, Opposite Boat Club Road, Pune – 411001, Maharashtra, India

Date of Appointment :

27.04.2005

DIN No.:

00636022

 

 

Name :

Mr. Vijay Channabasav Suttatti

Designation :

Director

Address :

E-1, Konark Estates, Opposite Boat Club Road, Pune – 411001, Maharashtra, India

Date of Appointment :

27.04.2005

DIN No.:

00636143

 

 

Name :

Mr. Deepak Pandit Suttatti

Designation :

Director

Address :

Y 114, Sacred Heart Society, Pune – 411040, Maharashtra, India

Date of Appointment :

27.04.2005

DIN No.:

01422347

 

 

Name :

Mr. Mahesh Pandit Suttatti

Designation :

Director

Address :

Y 114, Sacred Heart Society, Pune – 411040, Maharashtra, India

Date of Appointment :

27.04.2005

DIN No.:

01497000

 

 

KEY EXECUTIVES

 

Name :

Mr. Hampiholi H. H.

Designation :

H. R. Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2011

 

Names of Shareholders

 

No. of Shares

Rajesh C. Suttatti

 

2500

Vijay C. Suttatti

 

2500

Deepak P. Suttatti

 

2500

Mahesh P. Suttatti

 

2500

Rajesh C. Suttatti Jointly with Vimala R. Suttatti

 

447500

Vijay C. Suttatti Jointly with Roopa V. Suttatti

 

447500

Deepak P. Suttatti Jointly with Rajni D. Suttatti

 

197500

Channabasav G. Suttatti Jointly with Annapurna C. Suttatti

 

50000

Geeta S. Bondada Jointly with Annapurna C. Suttatti

 

25000

Pushpa J. Bormani Jointly with Akshya J. Boarmani

 

25000

Annapuran C. Suttatti Jointly with Channabasav G. Suttatti

 

50000

Kalavati P. Suttatti Jointly with Deepak P. Suttatti and Mahesh P. Suttatti

 

50000

Mahesh P. Suttatti Jointly with Shraddha M. Suttatti

 

197500

Total

 

1500000

 

 

Equity Share Break up (Percentage of Total Equity)

As on 28.09.2011

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Automobile Parts.

 

 

Terms :

 

Selling :

Cash/ Credit (30 – 60 days)

 

 

Purchasing :

Cash/ Credit (30 – 60 days)

 

 

GENERAL INFORMATION

 

Customers :

·         Wholesalers

·         Retailers

·         End Users

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Bank of India, 7A/1, Hadapsar Industrial Estate, Hadapsar, Pune – 411013, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2011

(Rs. in Millions)

As on 31.03.2010

(Rs. in Millions)

Bank Cash Credit

4.936

3.866

Secured Loans from Bank

39.466

51.051

Total

44.402

54.917

 

 

 

Unsecured Loan

As on 31.03.2011

(Rs. in Millions)

As on 31.03.2010

(Rs. in Millions)

Loans from Shareholders and Directors

39.130

44.163

Total

39.130

44.163

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. V. Kirloskar and Company

Chartered Accountants

Address :

32/2, Erandawane, Shramasphalya Society, Nandadeep Bunglow, Pune – 411004, Maharashtra, India

PAN.:

ACDPK4987B

 

 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

150000

Equity Shares

Rs.10/- each

Rs.15.000 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

15.000

15.000

15.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

67.169

40.671

27.128

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

82.169

55.671

42.128

LOAN FUNDS

 

 

 

1] Secured Loans

44.402

54.917

56.477

2] Unsecured Loans

39.130

44.163

51.880

TOTAL BORROWING

83.532

99.080

108.357

DEFERRED TAX LIABILITIES

2.473

1.575

4.509

 

 

 

 

TOTAL

168.174

156.326

154.994

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

142.725

133.321

131.962

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.203

3.649

3.759

 

Sundry Debtors

23.393

19.415

16.126

 

Cash & Bank Balances

0.045

0.135

0.141

 

Other Current Assets

2.488

2.166

2.166

 

Loans & Advances

12.306

9.395

9.424

Total Current Assets

42.435

34.760

31.616

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

4.924

8.791

3.852

 

Other Current Liabilities

10.444

2.340

1.941

 

Provisions

1.618

0.760

3.062

Total Current Liabilities

16.986

11.891

8.855

Net Current Assets

25.449

22.869

22.761

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.136

0.271

 

 

 

 

TOTAL

168.174

156.326

154.994

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

113.311

78.344

68.383

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

113.311

78.344

68.383

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Operating Expenses

58.713

47.594

37.771

 

 

TOTAL                                     (B)

58.713

47.594

37.771

 

 

 

 

 

 

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

54.598

30.750

30.612

 

 

 

 

 

 

FINANCIAL EXPENSES                         (D)

10.463

10.694

12.061

 

 

 

 

 

 

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

44.136

20.057

18.551

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

7.168

6.537

6.081

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

36.968

13.520

12.440

 

 

 

 

 

 

TAX                                                                  (H)

9.572

1.773

1.406

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

27.396

11.747

11.034

 

 

 

 

 

 

Deferred Tax

0.898

(1.796)

1.690

 

 

 

 

 

 

PROFIT TRANSFERRED TO GENERAL RESERVE

26.498

13.543

9.344

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

10.927

4.080

18.811

 

 

Others

0.111

0.180

0.000

 

TOTAL IMPORTS

11.038

4.260

18.811

 

 

 

 

 

 

Earnings Per Share (Rs.)

182.64

NA

NA

 

Expected Sales (2011-12) : Rs.120.000 Millions

 

The above information has been parted by Mr. Hampiholi H. H.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

24.18

14.99

16.14

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

19.97

8.04

7.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.24

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.22

1.99

2.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.49

2.92

3.57

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS

(Rs. in Millions)

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

Sundry Creditors

4.924

8.791

3.852

Total

4.924

8.791

3.852

 

 

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 two years

Yes

12) Profitability for last three years

No

13) Reasons for variation <> 20%

--

14) Estimation for coming financial year

Yes

15) Capital in the business

No

16) Details of sister concerns

No

17) Major suppliers

No

18) Major customers

No

19) Payments terms

Yes

20) Export / Import details (if applicable)

No

21) Market information

--

22) Litigations that the firm / promoter

--

23) Banking Details

Yes

24) Banking facility details

No

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

--

 

 

OPERATING RESULTS AND BUSINESS:

 

The Company’s sale for the current year was Rs.111.774 Millions as compared to Rs.78.081 Millions in the previous year. The sales increased by 30%. The profit after tax was Rs.27.396 Millions as compared to Rs.11.747 Millions showing an increase of 57%. The overall results are satisfactory. The Company being in the automobile sector has taken a hit due to increase in the price of raw materials. However the order position of the company in the coming years is good and the Directors are confident to post better results in the coming years.

 

 

Bankers Charges Report as per Registry

 

Corporate identity number of the company

U29299PN2005PTC020631

Name of the company

SUMAX ENTERPRISES PRIVATE LIMITED

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

Sub Plot 1 and 2, Final Plot 111, T.P. Scheme No. II, Ramtekdi Industrial Estate, Hadapsar, Pune – 411028, Maharashtra, India

Email : rcs@suttatti.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10006662

Type of charge

Immovable property

Book Debts

Movable Property

Particular of charge holder

Bank of India, 7A/1, Hadapsar Industrial Estate, Hadapsar, Pune – 411013, Maharashtra, India

Email : boihadapsar@vsnl.net

Nature of instrument creating charge

1.Hypothecation cum loan agreement (plant and machinery, stocks and book debts)

2.Continuing oral assent both documents for same modification

Date of instrument Creating the charge

03.02.2010

Amount secured by the charge

Rs.72.545 Millions

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

Rate of Interest

At BPLR 12% p.a. with monthly rests or as notified by the bank from time to time

 

Terms of Repayment

Repayment on Demand

 

Margin

25%

 

Extent and Operation of the charge

First Charge over hypothecated and mortgaged property.

Total amount for which the company has extended its immovable property stands at Rs.72.545 Millions ( fund based limits Rs.70.071 Millions and Rs.2.474/- Millions for non fund based limits)

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

Hypothecation of all types of tangible movable machineries and plant, raw material for making Components, semi finished goods, finished goods, tooling etc. Hadapsar, Pune and book debts.

 

All that piece and parcel of a plot of land situated at Hadapsar within the registration sub-district of Haveli No.3, Dist Pune and within the limits of Pune Municipal Corporation and bearing Plot no.1 of Final Plot No.111 (and also as per City Survey Records) out of sanctioned layout of Hadpasar Industrial Town planning, Scheme No. II (final) developed by Poona Estate Development Private Limited admg about 1569 sq. mtrs. within S. Nos. 99, 100, 101, 102, 107/3B, 104/4A, 313/1, 2, 3, 91/39, 103/8, 103/13, 103/21, 105/A, 105/24, 10/25D, 91/37, 91/38A, 91/41, 93A/9, 90/18B, 90/22, 23, 24, 17, 105, 103, 91 at Hadapsar, Taluka :Haveli, District:Pune-411013, Maharashtra, India

 

All that piece and parcel of a plot of land situated at Hadapsar within the registration sub-district of Haveli No.3, Dist. Pune and within the limits of Pune Municipal Corporation and bearing Plot No. 2 of final plot no.111,(and also as per City Survey Records) out of sanctioned layout of Hadapsar Industrial Town planning Scheme No.II (final) developed by Poona Estate Development Private Limited admg. about 2730 sq. mtrs, within S.No. 99, 100, 101, 102, 107/3B, 104/4A, 313/1, 2, 3, 91/39, 103/8, 103/13, 103/21, 105/A, 105/24,105/25D, 91/37, 91/38A, 91/41, 93A/9, 90/18B, 90/22,23, 24, 107,105,103, 91 at Hadapsar, Taluka :Haveli, District Pune 411013, Maharashtra, India

Particulars of the present modification

By this modification the bank has granted an additional cash credit limit of Rs.10.000/- Millions to the company. Total cash credit limit becomes Rs.15.000/- Millions. Total amount for which the company has extended its immovable property stands at Rs.72.545 Millions ( fund based limits Rs.70.071 Millions and Rs. 2.474/- Millions for non fund based limits)

 

 

FIXED ASSETS

 

·         Computers

·         Office Furniture

·         Plant and Machinery

·         Factory Equipments

·         Electrical Installations

·         Land and Building

·         Tools and Tackels

·         Vehicles

 

 


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.50.92

UK Pound

1

Rs.81.21

Euro

1

Rs.67.85

 


 

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

-

 

 

 

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.