MIRA
INFORM REPORT
1. Summary Information
|
|
|
Country |
|
|
Company Name |
AUDIO VOICE (INDIA) PRIVATE LIMITED |
Principal Name 1 |
Mr. Sanjay Mehta |
|
Status |
Satisfactory |
Principal Name 2 |
Mrs. Shabana Mehta |
|
|
|
Registration # |
55-052740 |
|
Street Address |
D-23, Central Market, Lajpat Nagar, New Delhi – 110024, India |
||
|
Established Date |
23.03.1993 |
SIC Code |
-- |
|
Telephone# |
91-11-29830300/ 29830566 |
Business Style 1 |
Trading |
|
Fax # |
91-11-29840300/ 29830400 |
Business Style 2 |
-- |
|
Homepage |
Not Available |
Product Name 1 |
Electronics |
|
# of employees |
Not Available |
Product Name 2 |
Home Appliances |
|
Paid up capital |
Rs.125,500/- |
Product Name 3 |
-- |
|
Shareholders |
Directors or relatives of directors – 100% |
Banking |
Citi Bank NA |
|
Public Limited Corp. |
NO |
Business Period |
19 Years |
|
IPO |
NO |
International Ins. |
- |
|
Public |
NO |
Rating |
Ba
(44) |
|
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 |
3,726,000 |
Current Liabilities |
15,949,000 |
|
Inventories |
27,611,000 |
Long-term Liabilities |
9,528,000 |
|
Fixed Assets |
3,376,000 |
Other Liabilities |
515,000 |
|
Deferred Assets |
57,000 |
Total Liabilities |
25,992,000 |
|
Invest& other Assets |
5,187,000 |
Retained Earnings |
13,840,000 |
|
|
|
Net Worth |
13,965,000 |
|
Total Assets |
39,957,000 |
Total Liab. & Equity |
39,957,000 |
|
Total Assets (Previous Year) |
34,338,000 |
|
|
|
P/L Statement as of |
31.03.2011 |
(Unit: Indian Rs.) |
|
|
Sales |
174,966,000 |
Net Profit |
2,219,000 |
|
Sales(Previous yr) |
144,716,000 |
Net Profit(Prev.yr) |
1,549,000 |
|
Report Date : |
27.10.2012 |
IDENTIFICATION DETAILS
|
Name : |
AUDIO VOICE (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
D-23, Central Market, Lajpat Nagar, New Delhi - 110024 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
23.03.1993 |
|
|
|
|
Com. Reg. No.: |
55-052740 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.0.125 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1993PTC052740 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELA04561E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading of Electronics and Home Appliances. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (44) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 55000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a established company having satisfactory track. Trade
relations are reported to be fair. Business is active. Payments are reported
to be usually correct and as per commitments. The company can be considered 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 – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INDIAN ECONOMIC OVERVIEW
|
Source
: CIA |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ 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.
LOCATIONS
|
Registered Office : |
D-23, Central Market, Lajpat Nagar, |
|
Tel. No.: |
91-11-29830300/ 29830566 |
|
Fax No.: |
91-11-29840300/ 29830400 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on: 30.09.2011
|
Name : |
Mr. Sanjay Mehta |
|
Designation : |
Director |
|
Address : |
D-23, Lajpat Nagar,
|
|
Date of Birth/Age : |
28.03.1969 |
|
Date of Appointment : |
23.03.1993 |
|
DIN No.: |
01108024 |
|
|
|
|
Name : |
Mrs. Shabana Mehta |
|
Designation : |
Director |
|
Address : |
J-117-B, W19, |
|
Date of Birth/Age : |
15.07.1976 |
|
Date of Appointment : |
30.06.2003 |
|
DIN No.: |
01107908 |
|
|
|
|
Name : |
Mrs. Tripta Mehta |
|
Designation : |
Director |
|
Address : |
D-14, |
|
Date of Birth/Age : |
04.04.1947 |
|
Date of Appointment : |
29.03.2010 |
|
DIN No.: |
03036817 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Sanjay Mehta |
|
418 |
|
Sachin Kumar |
|
418 |
|
Tripta Mehta |
|
419 |
|
|
|
|
|
Total |
|
1255 |
Equity Share Break up (Percentage of Total Equity)
As on: 30.09.2011
|
Category |
|
Percentage |
|
|
|
|
|
Directors or relatives of directors |
|
100.00 |
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading of Electronics and Home Appliances. |
GENERAL INFORMATION
|
Suppliers : |
·
·
Alpha Radios ·
Ana Electronics Appliances ·
Arvee Enterprises ·
Arvee Enterprises (Distribution) ·
Ashana Enterprises ·
Braun Water Sloution ·
Contec Impex Private Limited ·
Canon India Private Limited ·
Divyarth Healthcare Private Limited ·
Future Vision ( ·
G4S Security Services ( ·
Girish Electronics Private Limited ·
Gryphon Appliances Limited ·
Hitachi Home and Life Solutions India Limited ·
HP Singh ·
Intouch Care ·
Ishaan Enterprises ·
ICICI Credit Card ·
Innovative Tech Distributor Private Limited ·
Jagdish and Associates ·
Jain Pheriphrals Private Limited ·
J B Traders ·
Kripa Electronics ( ·
Kailash International ·
Kirtika Rai ·
Maa Bhagwati Electricals ·
Malik Cool Craft ·
Miele India Private Limited |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Customers : |
·
Alston India Limited' ·
American Express ·
Ansal Properties Limited ·
Bajaj Capital Limited ·
Bandhini Home Stores Limited ·
BBC World Service Trust ·
Bennett and Colmen ·
Coca Cola Limited ·
Control and Switch Gear ·
·
Dell ·
Diamond Exports ·
Haryana Milkfood Limited ·
Hero Motor Limite d ·
Indian Railway Finance Corporation ·
Jubilant Organosys Limited ·
Karam Frieght Movers ·
Khodey India Limited ·
Manav Gangwani Studio ·
Maruti Udyog Limited ·
Pasupati Acrylon Limited ·
Pc Solutions Limited ·
Reliance Capital Limited ·
Religare Securities Limited ·
Ritu Kumar ·
Sawhney Tyres ·
Shangrila Hotel ·
Somdatt Securities Limited ·
Standard Chartered ·
T.D.I Infrastucture Limited ·
W.G. Hospitality Limited |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
Citi Bank NA, Jeewan Bharti Building (4th Floor),
124, ·
Standard Chartered Bank |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Jagdish and Associates Chartered Accountants |
|
Address : |
94, |
|
PAN No.: |
AAEFJ7595D |
CAPITAL STRUCTURE
As on: 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs.100/- each |
Rs.0.100 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1255 |
Equity Shares |
Rs.100/- each |
Rs.0.125
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 |
0.125 |
0.125 |
0.125 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
13.840 |
11.711 |
10.163 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
13.965 |
11.836 |
10.288 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
9.528 |
6.791 |
6.226 |
|
|
2] Unsecured Loans |
0.000 |
0.950 |
0.000 |
|
|
TOTAL BORROWING |
9.528 |
7.741 |
6.226 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.017 |
|
|
|
|
|
|
|
|
TOTAL |
23.493 |
19.577 |
16.531 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
3.376 |
4.115 |
4.798 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
5.187 |
4.896 |
4.607 |
|
|
DEFERREX TAX ASSETS |
0.057 |
0.034 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
27.611
|
20.152 |
16.595 |
|
|
Sundry Debtors |
2.355
|
3.121 |
0.702 |
|
|
Cash & Bank Balances |
0.084
|
1.352 |
0.120 |
|
|
Other Current Assets |
0.077
|
0.181 |
0.115 |
|
|
Loans & Advances |
1.210
|
0.487 |
0.322 |
|
Total
Current Assets |
31.337
|
25.293 |
17.854 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
13.228
|
12.990 |
8.716 |
|
|
Other Current Liabilities |
2.721
|
1.700 |
2.012 |
|
|
Provisions |
0.515
|
0.071 |
0.000 |
|
Total
Current Liabilities |
16.464
|
14.761 |
10.728 |
|
|
Net Current Assets |
14.873
|
10.532 |
7.126 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
23.493 |
19.577 |
16.531 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
174.966 |
144.716 |
117.541 |
|
|
|
Other Income |
NA |
NA |
NA |
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
NA |
NA |
117.515
(Including Depreciation) |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
3.914 |
3.213 |
|
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.757 |
0.930 |
|
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
3.157 |
2.283 |
1.824 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
1.028 |
0.734 |
0.713 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
2.129 |
1.549 |
1.111 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1696.05 |
1233.90 |
885.04 |
|
%20PRIVATE%20LIMITED%20-%20198312%2027-Oct-2012_files/image001.gif){kind=small}
%20PRIVATE%20LIMITED%20-%20198312%2027-Oct-2012_files/image002.gif){kind=small}
%20PRIVATE%20LIMITED%20-%20198312%2027-Oct-2012_files/image003.gif){kind=small}
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Net Profit Margin (PBT/Sales) |
(%) |
1.80 |
1.58 |
1.55 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.09 |
7.76 |
8.05 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.23 |
0.19 |
0.18 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.86 |
1.90 |
1.65 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.90 |
1.71 |
1.66 |
LOCAL AGENCY FURTHER INFORMATION
|
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 |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
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 |
No |
|
20] |
Export / Import details (if applicable) |
No |
|
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] |
Date of Birth of Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
No |
FIXED ASSETS
· Air Conditioners
· Biomerieux Attanence M/C
· P.A. Systems
· Car
· Cash Drop Electric Safe
· Cleaning Machine
· Coffee Machine
· Computer
· DVR 8 Ch. Standalone
· Electric Fittings
· Fan
· Fire Extiquishers
· Furniture and Fixture
· Generator
· Buildings
· Insects Machine
· Invertor
· Motorcycle
· Panboard 10/6 with Pen
· Pickup Van CNG
· Security System
· Sign Board
· Telephones
· Vehicle
· Website Design
· Water Filter
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 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.53.63 |
|
|
1 |
Rs.86.18 |
|
Euro |
1 |
Rs.69.74 |
INFORMATION DETAILS
|
Report Prepared
by : |
VRN |
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 |
4 |
|
--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 |
|
44 |
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.