1. Summary Information
|
|
|
Country |
|
|
Company Name |
RPG ELECTRADE PRIVATE LIMITED |
Principal Name 1 |
Mr. Rajinder Prasad Gupta |
|
Status |
Satisfactory |
Principal Name 2 |
Mr. Sandeep Kumar Gupta |
|
|
|
Registration # |
55-78453 |
|
Street Address |
D-50 Mohan Singh
Market, Sector 6, R K Puram, |
||
|
Established Date |
24.04.1996 |
SIC Code |
-- |
|
Telephone# |
91-11-26184581/26688888 |
Business Style 1 |
Dealer |
|
Fax # |
91-11-23963407 |
Business Style 2 |
Distributor |
|
Homepage |
-- |
Product Name 1 |
Electronic Goods |
|
# of employees |
14
(approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs.300,200/- |
Product Name 3 |
-- |
|
Shareholders |
Directors or
relatives of directors -100.00% |
Banking |
HDFC Bank |
|
Public Limited Corp. |
No |
Business Period |
16 years |
|
IPO |
No |
International Ins. |
- |
|
Public |
No |
Rating |
Ba (45) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
-- |
-- |
-- |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
8,735,000 |
Current Liabilities |
11,023,000 |
|
Inventories |
7,035,000 |
Long-term Liabilities |
2,099,000 |
|
Fixed Assets |
970,000 |
Other Liabilities |
270,000 |
|
Deferred Assets |
52,000 |
Total Liabilities |
13,392,000 |
|
Invest& other Assets |
-- |
Retained Earnings |
2,520,000 |
|
|
|
Net Worth |
3,400,000 |
|
Total Assets |
16,792,000 |
Total Liab. & Equity |
16,792,000 |
|
Total Assets (Previous Year) |
11,841,000 |
|
|
|
P/L Statement as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Sales |
NA |
Net Profit |
NA |
|
Sales(Previous yr) |
100,206,000 |
Net Profit(Prev.yr) |
759,000 |
MIRA
INFORM REPORT
|
Report Date : |
26.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
RPG ELECTRADE PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
D-50 Mohan Singh Market, Sector 6, R K Puram, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
24.04.1996 |
|
|
|
|
Com. Reg. No.: |
55-78453 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.300 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1996PTC078453 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
DELR10329E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCR2433F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Dealer of Electronic Goods and Distributor of Samsung. |
|
|
|
|
No. of Employees
: |
14 (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 13000 |
|
|
|
|
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.
ECGC Country Risk Classification List – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office / Branch : |
D-50 Mohan Singh Market, Sector 6, R K Puram, |
|
Tel. No.: |
91-11-26184581/26688888 |
|
Fax No.: |
91-11-23963407 |
|
E-Mail : |
|
|
|
|
|
Corporate Office : |
D-77, Malviya Nagar, |
|
Tel. No.: |
91-11-23963407 |
|
Fax No.: |
91-11-23963407 |
|
E-Mail : |
DIRECTORS
As on 29.09.2011
|
Name : |
Mr. Rajinder Prasad Gupta |
|
Designation : |
Director |
|
Address : |
A-29, MIG Flats, Katwaria Sarai, Qutub Enclave, New Delhi – 110 016,
India |
|
Date of Birth/Age : |
05.12.1945 |
|
Date of Appointment : |
24.04.1996 |
|
DIN No.: |
01088822 |
|
|
|
|
Name : |
Mr. Sandeep Kumar Gupta |
|
Designation : |
Director |
|
Address : |
C-23, Katwari Sarai, |
|
Date of Birth/Age : |
11.06.1972 |
|
Date of Appointment : |
24.04.1996 |
|
DIN No.: |
01088865 |
|
|
|
|
Name : |
Mr. Pradeep Kumar Gupta |
|
Designation : |
Director |
|
Address : |
C-23, DDA Janta Flat, Phase – I, Katwaria Sarai, |
|
Date of Birth/Age : |
07.02.1965 |
|
Date of Appointment : |
16.08.2002 |
|
DIN No.: |
01088924 |
|
|
|
|
Name : |
Mr. Vikas Gupta |
|
Designation : |
Director |
|
Address : |
D-77, Malviya Nagar, Delhi-110017, |
|
Date of Birth/Age : |
18.09.1987 |
|
Date of Appointment : |
20.07.2006 |
|
DIN No.: |
00541534 |
|
|
|
|
Name : |
Mrs. Vandana Gupta |
|
Designation : |
Director |
|
Address : |
C-23, DDA Janta Flats, Katwaria Sarai-I, Qutuab Enclaue, |
|
Date of Birth/Age : |
02.01.1969 |
|
Date of Appointment : |
01.12.2005 |
|
DIN No.: |
00603299 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Rajinder Prasad Gupta |
|
10010 |
|
Sandeep Kumar Gupta |
|
10010 |
|
Pradeep Kumar Gupta |
|
10000 |
|
Total |
|
30020 |
As on 29.09.2011
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Dealer of Electronic Goods and Distributor of Samsung. |
GENERAL INFORMATION
|
No. of Employees : |
14 (Approximately) |
|||||||||
|
|
|
|||||||||
|
Bankers : |
·
HDFC Bank, ·
Bank of |
|||||||||
|
|
|
|||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Vijay Mukesh and Company Chartered Accountants |
|
Address : |
D-4, Naveen Shahdara, |
|
Tel. No.: |
91-11-22321672 |
|
Fax No.: |
91-11-22327861 |
|
PAN.: |
AABFV8396H |
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 |
|
|
|
|
|
|
30020 |
Equity Shares |
Rs.10/- each |
Rs.0.300 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 |
0.300 |
0.300 |
0.300 |
|
|
2] Share Application Money |
0.580 |
0.580 |
0.580 |
|
|
3] Reserves & Surplus |
2.520 |
1.946 |
1.187 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.400 |
2.826 |
2.067 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
2.099 |
0.073 |
2.041 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
2.099 |
0.073 |
2.041 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
5.499 |
2.899 |
4.108 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.970 |
0.780 |
0.939 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.052 |
0.038 |
0.026 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
7.035
|
4.855 |
3.878
|
|
|
Sundry Debtors |
1.483
|
1.079 |
0.647
|
|
|
Cash & Bank Balances |
0.893
|
4.208 |
2.214
|
|
|
Other Current Assets |
0.000
|
0.000 |
0.000
|
|
|
Loans & Advances |
6.359
|
0.881 |
2.881
|
|
Total
Current Assets |
15.770
|
11.023 |
9.620 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
8.407 |
5.937 |
|
|
Other Current Liabilities |
|
0.401 |
0.292 |
|
|
Provisions |
0.270
|
0.134 |
0.248 |
|
Total
Current Liabilities |
11.293
|
8.942 |
6.477 |
|
|
Net Current Assets |
4.477
|
2.081 |
3.143
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
5.499 |
2.899 |
4.108 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
|
|
|
|
|
|
|
|
Income |
|
100.206 |
68.810 |
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
|
100.206 |
68.810 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
|
99.161 |
68.108 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
NA |
1.045 |
0.702 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
0.165 |
0.206 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
0.880 |
0.496 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.121 |
0.229 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
|
0.759 |
0.267 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
25.250 |
8.894 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
NA
|
0.76 |
0.39 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
7.46 |
4.70 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.31 |
0.24 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.94
|
3.19 |
4.12 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.40
|
1.23 |
1.49 |
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) 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 |
No |
|
10) Designation of contact person |
No |
|
11) Turnover of firm for last two 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 |
No |
|
20) Export / Import details (if applicable) |
No |
|
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 |
Fixed
Assets:
·
AC
·
CTV
·
Generator
·
Telephone Equipments
·
Scooter
·
Office Construction
·
Furniture
·
Car
·
Printer
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.56.29 |
|
|
1 |
Rs.88.26 |
|
Euro |
1 |
Rs.70.82 |
INFORMATION DETAILS
|
Report Prepared
by : |
NTH |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.