MIRA
INFORM REPORT
|
Report Date : |
02.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
DIMEXON INTEGRATED BUSINESS SERVICES PRIVATE LIMITED (w.e.f.
22.07.2011) |
|
|
|
|
Formerly Known
As : |
DIMEXON TOOLS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
313/4, 313/5, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
16.12.1991 |
|
|
|
|
Com. Reg. No.: |
18-003568 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.105 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999TZ1991PTC003568 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Provide Business Support Services like IT Sector, HR Sector. |
|
|
|
|
No. of Employees
: |
65 (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 29000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company is under pressure. However, 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.
|
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 (GENERAL DETAILS)
|
Name : |
Mr. Digant Bhatt |
|
Designation : |
Legal Executive Manager |
|
Contact No.: |
91-22-66367593 |
|
Date : |
28.04.2012 |
LOCATIONS
|
Registered Office : |
313/4, 313/5, Mettupalayam Road, N S N Palayam, Coimbatore – 641031,
Tamilnadu, India |
|
Tel. No.: |
91-422-2460601 |
|
Fax No.: |
91-422-2460606 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
3000 Sq. ft |
|
Location : |
Owned |
|
|
|
|
Branch Office : |
615, Raheja Chambers, Nariman Point, Mumbai – 400021, Maharashtra,
India |
|
Tel. No.: |
91-22-66367777 |
|
Fax No.: |
91-22-66367599 |
|
Location : |
Owned |
DIRECTORS
As on 10.05.2011
|
Name : |
Mr. Shyamsundar Sadashiv Kshirsagar |
|
Designation : |
Director |
|
Address : |
Flat 204, Bafna Court, 65, Ponnurangam Road, Coimbatore - 641002,
Tamilnadu, India |
|
Date of Birth/Age : |
06.05.1949 |
|
Date of Appointment : |
04.09.1998 |
|
DIN No.: |
00018449 |
|
|
|
|
Name : |
Mr. Vishal Mehta |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Sudhir Mehta |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mr. Digant Bhatt |
|
Designation : |
Legal Executive Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 10.05.2011
|
Names of Shareholders |
|
No. of Shares |
|
Dimexon India Holdings Private Limited, India |
|
10490 |
|
Dimexon Diamonds Limited, India |
|
10 |
|
Total |
|
10500 |
Equity Share Break up (Percentage of Total Equity)
As on 10.05.2011
|
Category |
Percentage |
|
Bodies corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Provide Business Support Services like IT Sector, HR Sector. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash/ Credit |
|
|
|
|
Purchasing : |
Cash/ Credit |
GENERAL INFORMATION
|
Customers : |
Corporate Customers |
|
|
|
|
No. of Employees : |
65 (Approximately) |
|
|
|
|
Bankers : |
Syndicate Bank, Homji Street, Mumbai, Maharashtra, India |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Haribakthi and Company Chartered Accountants |
|
Address : |
II Floor, AMM Building, 3545, Mettupalayam Road, Coimbatore – 641031,
Tamilnadu, India |
|
Tel. No.: |
91-422-2433627/ 2440720 |
|
PAN.: |
AAAFH2010F |
|
|
|
|
Holding Company
: |
Dimexon India Holding Private Limited CIN No.:
U65990MH2006PTC159957 |
|
|
|
|
Sister Concerns
: |
·
Dimexon Diamonds
Limited Address: 313/4, 313/5, Mettupalayam Road,
N S N Palayam, Coimbatore – 641031, Tamilnadu, India Line of Business: Manufacturing of Diamond
Jewellery ·
Dimexon
Jewellery Creations Private Limited Address: 313/4, 313/5, Mettupalayam Road,
N S N Palayam, Coimbatore – 641031, Tamilnadu, India Line of Business: Manufacturing of Diamond
Jewellery |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity Shares |
Rs.10/- each |
Rs.1.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10500 |
Equity Shares |
Rs.10/- each |
Rs.0.105 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 |
0.105 |
0.105 |
0.105 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
7.336 |
7.970 |
10.244 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
7.441 |
8.075 |
10.349 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
2.235 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
2.235 |
|
|
DEFERRED TAX LIABILITIES |
0.029 |
0.029 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
7.470 |
8.104 |
12.584 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
3.762 |
4.127 |
5.907 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.228 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.003
|
0.382 |
0.615 |
|
|
Sundry Debtors |
0.000
|
0.000 |
4.709 |
|
|
Cash & Bank Balances |
0.587
|
0.615 |
1.195 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
3.122
|
3.126 |
0.801 |
|
Total
Current Assets |
3.712
|
4.123 |
7.320 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.002
|
0.133 |
0.288 |
|
|
Other Current Liabilities |
0.002
|
0.001 |
0.527 |
|
|
Provisions |
0.000
|
0.010 |
0.056 |
|
Total
Current Liabilities |
0.004
|
0.144 |
0.871 |
|
|
Net Current Assets |
3.708
|
3.977 |
6.449 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
7.470 |
8.104 |
12.584 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL (A) |
0.354 |
0.235 |
2.010 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
0.624 |
1.039 |
4.585 |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
0.624 |
1.039 |
4.585 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(0.270) |
(0.804) |
(2.575) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
0.000 |
0.103 |
0.338 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND
AMORTISATION (C-D) (E) |
(0.270) |
(0.907) |
(2.913) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.364 |
1.110 |
1.370 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F) (G) |
(0.634) |
(2.017) |
(4.283) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
0.257 |
(0.427) |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
(0.634) |
(2.274) |
(3.856) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
7.970 |
10.244 |
14.100 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
7.336 |
7.970 |
10.244 |
|
|
|
|
|
|
|
|
|
|
Earnings/
(Loss) Per Share (Rs.) |
(60.00) |
(217.00) |
(367.00) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
(179.09)
|
(967.66) |
(191.84) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(8.48)
|
(24.45) |
(32.38) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.08)
|
(0.25) |
(0.41) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.00
|
0.02 |
0.30 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
928.00
|
28.63 |
8.40 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY
CREDITORS:
(Rs.
in Millions)
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Sundry Creditors |
0.002
|
0.133 |
0.288 |
|
Total |
0.002
|
0.133 |
0.288 |
|
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 |
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 |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
No |
|
20) Export / Import details (if applicable) |
Yes |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter |
-- |
|
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 |
FINANCIAL RESULTS AND OPERATIONS
During the year,
the Company earned total income of Rs.0.354 Million as against Rs.0.235 Million
in previous year. Net Loss after tax is Rs.0.634 Million as against Net Loss
after tax Rs.2.274 Millions in previous year.
The Company's
commercial operations slowed down during the last financial year and hence have
resulted in a loss. The Board plans to make sustained efforts in the coming
years to improve operations and achieve growth.
FIXED ASSETS
·
Building
·
Plant and Machinery
·
Air Conditioners
·
Computer
·
Office Equipments
·
Electrical Installation
and Fittings
·
Tools and Equipments
·
UPS
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.52.52 |
|
|
1 |
Rs.85.49 |
|
Euro |
1 |
Rs.69.61 |
INFORMATION DETAILS
|
Information Gathered
by : |
SVA |
|
|
|
|
Report Prepared
by : |
CTI |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--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.