|
Report Date : |
17.09.2012 |
IDENTIFICATION DETAILS
|
Name : |
KSHITIJ INVESTMENT ADVISORY COMPANY LIMITED |
|
|
|
|
Registered
Office : |
India Bulls Finance Centre,
Tower II, 15th Floor, Senapati Bapat Marg, Elphinstone
(West), Mumbai – 400013, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on)
: |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
31.12.2004 |
|
|
|
|
Com. Reg. No.: |
150329 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.30.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U67190MH2004PLC150329 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMP19586A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCP4737B |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Finance Investment Leasing Companies |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Be (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 619668 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a established company having satisfactory track. There
appears sharp dip in the profitability and turnover. However, trade relations
are reported as fair. Business is active. Payment 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) |
|
India |
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
India is developing into an open-market economy, yet traces of
its past autarkic policies remain. Economic liberalization, including
industrial deregulation, privatization of state-owned enterprises, and reduced
controls on foreign trade and investment, began in the early 1990s and has
served to accelerate the country's growth, which has averaged more than 7% per
year since 1997. India's diverse economy encompasses traditional village
farming, modern agriculture, handicrafts, a wide range of modern industries,
and a multitude of services. Slightly more than half of the work force is in
agriculture, but services are the major source of economic growth, accounting
for more than half of India's output, with only one-third of its labor force.
India has capitalized on its large educated English-speaking population to become
a major exporter of information technology services and software workers. In
2010, the Indian economy rebounded robustly from the global financial crisis -
in large part because of strong domestic demand - and growth exceeded 8%
year-on-year in real terms. However, India's economic growth in 2011 slowed
because of persistently high inflation and interest rates and little progress
on economic reforms. High international crude prices have exacerbated the
government's fuel subsidy expenditures contributing to a higher fiscal deficit,
and a worsening current account deficit. Little economic reform took place in
2011 largely due to corruption scandals that have slowed legislative work.
India's medium-term growth outlook is positive due to a young population and
corresponding low dependency ratio, healthy savings and investment rates, and
increasing integration into the global economy. India has many long-term
challenges that it has not yet fully addressed, including widespread poverty,
inadequate physical and social infrastructure, limited non-agricultural
employment opportunities, scarce access to quality basic and higher education,
and accommodating rural-to-urban migration.
|
Source
: CIA |
RBI DEFAILTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAILTERS’ 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 : |
India Bulls Finance Centre,
Tower II, 15th Floor, Senapati Bapat Marg, Elphinstone
(West), Mumbai – 400013, Maharashtra, India
|
|
Tel. No.: |
91-22-40423480 |
|
Fax No.: |
91-22-40423401 |
|
E-Mail : |
DIRECTORS
AS ON 05.08.2011
|
Name : |
Mr. N Shridhar |
|
Designation : |
Director |
|
Address : |
Flat No.503/A, 5th Floor, “Octavious”, Hiranandani, Hiranandani
Gardens, Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
23.09.1965 |
|
Date of Appointment : |
31.03.2007 |
|
Date of Ceasing: |
05.11.2010 |
|
DIN No.: |
00019087 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name of the Company/ LLP |
Current designation of the
Director/ Designated Partner |
Date of appointment at
current designation |
Original date of
appointment |
Date of cessation |
Company/ LLP Status |
Defaulting status |
|
1 |
U67190MH2005PLC157444 |
Future Capital Investment
Advisors Limited |
Director |
20/09/2007 |
15/06/2006 |
05/11/2010 |
Amalgamated |
NO |
|
2 |
U52190MH2006PLC160415 |
MYRA MALL MANAGEMENT
COMPANY LIMITED |
Director |
20/09/2007 |
19/06/2006 |
05/11/2010 |
Active |
NO |
|
3 |
U45200MH1962PLC012268 |
B E BILLIMORIA AND COMPANY
LIMITED |
Director |
26/07/2007 |
27/12/2006 |
20/04/2010 |
Active |
NO |
|
4 |
U52599MH2007PLC167292 |
FUTURE CAPITAL FINANCIAL
SERVICES LIMITED |
Director |
24/07/2008 |
25/01/2007 |
05/11/2010 |
Amalgamated |
NO |
|
5 |
U70109MH2006PTC161374 |
Kshitij Property Solutions
Private Limited |
Nominee director |
24/08/2007 |
28/02/2007 |
05/11/2010 |
Active |
NO |
|
6 |
U85110MH2007PLC169493 |
FUTURE HOSPITALITY
MANAGEMENT LIMITED |
Director |
19/08/2008 |
31/03/2007 |
05/11/2010 |
Active |
NO |
|
7 |
U67190MH2004PLC150329 |
KSHITIJ INVESTMENT
ADVISORY COMPANY LIMITED |
Director |
06/09/2007 |
31/03/2007 |
05/11/2010 |
Active |
NO |
|
8 |
U65933MH1991PLC192261 |
FUTURE FINANCE LIMITED |
Director |
02/11/2010 |
02/05/2007 |
05/11/2010 |
Active |
NO |
|
9 |
L67120MH1996PLC192090 |
FUTURE VENTURES INDIA
LIMITED |
Additional director |
14/07/2007 |
14/07/2007 |
20/02/2008 |
Active |
NO |
|
10 |
U67190MH2008PTC179546 |
EVERSTONE CAPITAL ADVISORS
PRIVATE LIMITED |
Director |
30/07/2009 |
28/02/2008 |
21/10/2009 |
Active |
NO |
|
11 |
U65990MH2008PLC181572 |
FUTURE CAPITAL COMMODITIES
LIMITED |
Director |
30/07/2009 |
25/04/2008 |
05/11/2010 |
Active |
NO |
|
12 |
U66010MH2007PLC169687 |
Future Capital Securities
Limited |
Director |
03/10/2008 |
06/05/2008 |
31/12/2010 |
Active |
NO |
|
13 |
U67190MH1999PLC119009 |
CentrumDirect Limited |
Director |
29/12/2008 |
06/05/2008 |
31/12/2010 |
Active |
NO |
|
14 |
U65921MH1996PLC191973 |
FUTURE CAPITAL CREDIT
LIMITED |
Director |
30/07/2009 |
12/11/2008 |
- |
Amalgamated |
NO |
|
15 |
U67190MH2005PLC155095 |
FCH SECURITIES & ADVISORS
LIMITED |
Director |
15/07/2010 |
03/05/2010 |
05/11/2010 |
Amalgamated |
NO |
|
16 |
U74140MH2008PTC233042 |
Pegasus FinInvest Advisory
Private Limited |
Additional director |
23/03/2012 |
23/03/2012 |
- |
Active |
NO |
|
Name : |
Mr. Chetan Gandhi |
|
Designation : |
Director |
|
Address : |
11/A, Rajesh Apartment, Shankar Lane, Kandivali |
|
Date of Birth/Age : |
22.03.1972 |
|
Date of Appointment : |
03.05.2010 |
|
DIN No.: |
00270994 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name of the Company/ LLP |
Current designation of the
Director/ Designated Partner |
Date of appointment at
current designation |
Original date of
appointment |
Date of cessation |
Company/ LLP Status |
Defaulting status |
|
1 |
U33110DL2007PTC162524 |
NEESAN MEDICAL DEVICES
PRIVATE LIMITED |
Director |
29/09/2010 |
31/03/2010 |
- |
Active |
NO |
|
2 |
U67190MH2005PLC155095 |
FCH SECURITIES & ADVISORS
LIMITED |
Director |
15/07/2010 |
03/05/2010 |
- |
Amalgamated |
NO |
|
3 |
U52190MH2006PLC160415 |
MYRA MALL MANAGEMENT
COMPANY LIMITED |
Director |
15/07/2010 |
03/05/2010 |
10/07/2012 |
Active |
NO |
|
4 |
U85110MH2007PLC169493 |
FUTURE HOSPITALITY
MANAGEMENT LIMITED |
Director |
15/07/2010 |
03/05/2010 |
31/10/2011 |
Active |
NO |
|
5 |
U65990MH2008PLC181572 |
FUTURE CAPITAL COMMODITIES
LIMITED |
Director |
15/07/2010 |
03/05/2010 |
24/06/2011 |
Active |
NO |
|
6 |
U67190MH2005PLC157444 |
Future Capital Investment
Advisors Limited |
Director |
15/07/2010 |
03/05/2010 |
- |
Amalgamated |
NO |
|
7 |
U67190MH2004PLC150329 |
KSHITIJ INVESTMENT
ADVISORY COMPANY LIMITED |
Director |
15/07/2010 |
03/05/2010 |
- |
Active |
NO |
|
8 |
U74140HR2011PTC042896 |
Intelivisto Consulting
India Private Limited |
Additional director |
15/07/2011 |
15/07/2011 |
- |
Active |
NO |
|
Name : |
Mr. Prashant Shetty |
|
Designation : |
Director |
|
Address : |
Raheja Solitaire, B/503, Udyog Nagar, Off S V Road, Goregaon (West),
Mumbai – 400062, Maharashtra, India |
|
Date of Birth/Age : |
29.04.1974 |
|
Date of Appointment : |
03.05.2010 |
|
DIN No.: |
03026333 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name of the Company/ LLP |
Current designation of the
Director/ Designated Partner |
Date of appointment at
current designation |
Original date of
appointment |
Date of cessation |
Company/ LLP Status |
Defaulting status |
|
1 |
U67190MH2005PLC155095 |
FCH SECURITIES &
ADVISORS LIMITED |
Director |
15/07/2010 |
03/05/2010 |
- |
Amalgamated |
NO |
|
2 |
U85110MH2007PLC169493 |
FUTURE HOSPITALITY
MANAGEMENT LIMITED |
Director |
15/07/2010 |
03/05/2010 |
31/10/2011 |
Active |
NO |
|
3 |
U65990MH2008PLC181572 |
FUTURE CAPITAL COMMODITIES
LIMITED |
Director |
15/07/2010 |
03/05/2010 |
24/06/2011 |
Active |
NO |
|
4 |
U67190MH2005PLC157444 |
Future Capital Investment
Advisors Limited |
Director |
15/07/2010 |
03/05/2010 |
- |
Amalgamated |
NO |
|
5 |
U67190MH2004PLC150329 |
KSHITIJ INVESTMENT
ADVISORY COMPANY LIMITED |
Director |
15/07/2010 |
03/05/2010 |
- |
Active |
NO |
|
6 |
U33110DL2007PTC162524 |
NEESAN MEDICAL DEVICES
PRIVATE LIMITED |
Director |
29/09/2010 |
03/09/2010 |
- |
Active |
NO |
|
Name : |
Mr. Ashokkumar Narayan Shinkar |
|
Designation : |
Director |
|
Address : |
1102, Govind Complex, Sector 14, Near Gamdevi Mandir, Navi Mumbai –
400703, Maharashtra, India |
|
Date of Birth/Age : |
09.11.1967 |
|
Date of Appointment : |
02.11.2010 |
|
DIN No.: |
00005835 |
Other Directorship:
|
S.No. |
CIN/LLPIN |
Name of the Company/ LLP |
Current designation of the
Director/ Designated Partner |
Date of appointment at
current designation |
Original date of
appointment |
Date of cessation |
Company/ LLP Status |
Defaulting status |
|
1 |
U51420MH2004PTC147451 |
METALLICA ENTERPRISE
PRIVATE LIMITED |
Director |
13/07/2004 |
13/07/2004 |
25/06/2009 |
Active |
|
|
2 |
U24230MH2005PLC151476 |
BEOND PHARMA LIMITED |
Director |
22/02/2005 |
22/02/2005 |
01/10/2007 |
Active |
NO |
|
3 |
U24230AP1986PLC006446 |
DOCTORS ORGANIC CHEMICALS
LIMITED. |
Director |
04/05/2005 |
04/05/2005 |
- |
Dormant |
NO |
|
4 |
U24239MH2000PLC127301 |
BRAVO HEALTHCARE LIMITED |
Director |
01/06/2007 |
01/06/2007 |
25/06/2009 |
Active |
NO |
|
5 |
U67100MH2007PTC173068 |
ELLEN MANAGEMENT SERVICES
PRIVATE LIMITED |
Director |
13/08/2007 |
13/08/2007 |
24/06/2009 |
Active |
NO |
|
6 |
L51900MH1988PLC048455 |
WANBURY LIMITED |
Director |
31/12/2010 |
30/06/2009 |
28/05/2012 |
Active |
NO |
|
7 |
U52599MH2007PLC167292 |
FUTURE CAPITAL FINANCIAL
SERVICES LIMITED |
Additional director |
02/11/2010 |
02/11/2010 |
- |
Amalgamated |
NO |
|
8 |
U85110MH2007PLC169493 |
FUTURE HOSPITALITY
MANAGEMENT LIMITED |
Additional director |
02/11/2010 |
02/11/2010 |
31/10/2011 |
Active |
NO |
|
9 |
U70109MH2006PTC161374 |
Kshitij Property Solutions
Private Limited |
Director |
05/08/2011 |
02/11/2010 |
18/01/2012 |
Active |
NO |
|
10 |
U52190MH2006PLC160415 |
MYRA MALL MANAGEMENT
COMPANY LIMITED |
Director |
05/08/2011 |
02/11/2010 |
10/07/2012 |
Active |
NO |
|
11 |
U67190MH2005PLC157444 |
Future Capital Investment
Advisors Limited |
Director |
05/08/2011 |
02/11/2010 |
- |
Amalgamated |
NO |
|
12 |
U67190MH2004PLC150329 |
KSHITIJ INVESTMENT
ADVISORY COMPANY LIMITED |
Director |
05/08/2011 |
02/11/2010 |
- |
Active |
NO |
|
13 |
U67190MH2005PLC155095 |
FCH SECURITIES &
ADVISORS LIMITED |
Director |
05/08/2011 |
02/11/2010 |
- |
Amalgamated |
NO |
|
14 |
U65990MH2008PLC181572 |
FUTURE CAPITAL COMMODITIES
LIMITED |
Director |
05/08/2011 |
02/11/2010 |
- |
Active |
NO |
|
15 |
U65933MH1991PLC192261 |
FUTURE FINANCE LIMITED |
Whole-time director |
02/11/2010 |
02/11/2010 |
- |
Active |
NO |
|
16 |
U67190MH1999PLC119009 |
CentrumDirect Limited |
Additional director |
31/12/2010 |
31/12/2010 |
29/03/2011 |
Active |
NO |
|
17 |
U66010MH2007PLC169687 |
Future Capital Securities
Limited |
Director |
05/08/2011 |
31/12/2010 |
- |
Active |
NO |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 05.08.2011
|
Names of Shareholders |
Address |
No. of Shares |
|
Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
2999994 |
|
Kishore Biyani Jointly with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Chandra Prakash Toshniwal with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Sanjay Rathi with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Prashant Shetty with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Chetan Gandhi with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Ashokkumar Shinkar with Future Capital Holdings Limited (FCH) |
FCH House, Peninsula Corporate Park,
Ganpat Roa Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India |
1 |
|
Total |
|
3000000 |
AS ON 05.08.2011
|
Category |
Percentage |
|
Bodies corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Finance Investment Leasing Companies |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
HDFC Bank Limited |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi and Company Chartered Accountant |
|
Address : |
6th Floor, Express Tower, Nariman Point, Mumbai – 400021, Maharashtra,
India |
|
|
|
|
Ultimate Holding
Company: |
Pantaloon Retail (India) Limited |
|
|
|
|
Holding Company: |
Future Capital Holdings Limited |
|
|
|
|
Fellow Subsidiaries : |
· Ambit Investment Advisory Company Limited ) · Future Capital Investment Advisors Limited · Myra Mall Management Company Private Limited · Future Finance Limited · Axon Development Solutions Limited · Future Capital Financial Services Limited · Future Hospitality Management Limited · Kshitij Property Solutions Private Limited · Anchor Investment and Trading Private Limited (wef October 14, 2010) · FCH Centrum Wealth Managers Limited (wef March 28, 2011) ·
Future Capital Home Finance Private Limited
(wef December 23, 2010) |
|
|
|
|
Associates: |
Idiom Design and Consulting Limited |
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 |
|
3000000 |
Equity Shares |
Rs.10/- each |
Rs.30.000
Millions |
|
|
|
|
|
Footnotes
3000000 (Previous Year 3000000) equity shares of Rs. 10/- each fully
paid up. Out of the above 3000000 (Previous Year 3000000) equity shares are
held by Future Capital Holding Limited, Holding company.
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 |
30.000 |
30.000 |
30.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
124.917 |
123.616 |
83.144 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
154.917 |
153.616 |
83.144 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.556 |
(1.208) |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
155.473 |
152.408 |
83.144 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
12.202 |
12.383 |
15.839 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
81.480 |
65.019 |
41.180 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.243 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
26.322
|
69.771 |
8.988 |
|
|
Cash & Bank Balances |
4.527
|
3.175 |
2.677 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
35.152
|
32.187 |
52.844 |
|
Total
Current Assets |
66.001
|
105.133 |
64.509 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
2.572
|
15.324 |
17.923 |
|
|
Other Current Liabilities |
1.638
|
1.568 |
15.332 |
|
|
Provisions |
0.000
|
13.235 |
5.372 |
|
Total
Current Liabilities |
4.210
|
30.127 |
38.627 |
|
|
Net Current Assets |
61.791
|
75.006 |
25.882 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
155.473 |
152.408 |
83.144 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
0.000 |
172.311 |
264.796 |
|
|
|
Other Income |
8.780 |
64.921 |
2.796 |
|
|
|
TOTAL (A) |
8.780 |
237.232 |
267.592 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption materials changes inventories |
0.000 |
0.000 |
0.000 |
|
|
|
Manufacturing service costs |
0.000 |
0.000 |
0.000 |
|
|
|
Employee related expenses |
0.000 |
77.092 |
127.315 |
|
|
|
Administrative selling other expenses |
0.890 |
50.891 |
76.518 |
|
|
|
TOTAL (B) |
0.890 |
127.983 |
203.833 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
7.890 |
109.249 |
63.759 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
0.001 |
0.015 |
0.021 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
7.889 |
109.234 |
63.738 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
3.902 |
3.084 |
3.432 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
3.987 |
106.150 |
60.306 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
2.686 |
35.680 |
20.602 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
1.301 |
70.470 |
39.704 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
123.616 |
53.146 |
13.442 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
124.917 |
123.616 |
53.146 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
NA |
94.601 |
178.349 |
|
|
TOTAL EARNINGS |
NA |
94.601 |
178.349 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.43 |
23.49 |
13.23 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
14.82
|
29.71 |
14.84 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
61.60 |
22.54 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
5.10
|
90.32 |
75.06 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.03
|
0.69 |
0.72 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.05
|
0.28 |
0.46 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
15.68
|
3.49 |
1.67 |
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 |
Yes |
|
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 |
Yes |
|
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 |
No |
|
25] |
Conduct of the banking
account |
---------------------- |
|
26] |
Buyer visit details |
No |
|
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 |
NOTE:
The registered office address of the company has
been shifted from 52, Kalpataru Synergy, Opp. Grand Hyatt, Vakola, Santacruz
(East), Mumbai – 400055, Maharashtra, India to present address w.e.f.
01.09.2011
Contingent
Liabilities not provided for
|
Particulars
|
Rs. In Millions 31.03.2011 |
Rs. In Millions 31.03.2010 |
|
Estimated amount of
contracts remaining to be executed on capital account and not provided for |
0.000 |
0.000 |
|
Income-tax matters in dispute |
0.120 |
0.347 |
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.54.73 |
|
|
1 |
Rs.88.61 |
|
Euro |
1 |
Rs.71.34 |
INFORMATION DETAILS
|
Report Prepared
by : |
SDA |
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 |
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 |
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.