MIRA INFORM REPORT

 

 

Report Date :

29.09.2012

 

IDENTIFICATION DETAILS

 

Name :

SCINTILLANT PROJECTS INDIA PRIVATE LIMITED

 

 

Registered Office :

28/1C, Gariahat Road, P S Lake Police Station, Kolkatat-700029, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

06.10.1994

 

 

Com. Reg. No.:

21-065429

 

 

Capital Investment / Paid-up Capital :

Rs. 3.000 Millions 

 

 

CIN No.:

[Company Identification No.]

U29199WB1994PTC065429

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALS12182C

 

 

PAN No.:

[Permanent Account No.]

AADCS6674E

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer and Exporter of Electrical Products, LLF/SISF, LLF/DIDW Fans, Axial Flow Fan, Air Washer etc.

 

 

No. of Employees :

Not Available

 

 

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 69000

 

 

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 condition.

 

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 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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. T K Bose

Designation :

Manager

Contact No.:

91-9830725603

Date :

22.09.2012

 

 

 

LOCATIONS

 

Registered Office :

28/1C, Gariahat Road, P S Lake Police Station, Kolkatat-700029, West Bengal, India

Tel. No.:

91-33-24402567 / 24600237

Mobile No.:

91-9830725603 (Mr. T K Bose)

Fax No.:

91-33-24402785

E-Mail :

Scintillant2000@hotmail.com

 

 

Factory :

Talpukur Road, Sarsunna, Kolkata-700061, West Bengal, India

 

 

DIRECTORS

 

AS ON 20.09.2011

 

Name :

Mr. Pradeip Kumar Sinha

Designation :

Managing Director

Address :

131/24, N.S.C. Bose Road, Kolkata-700040, West Bengal, India

Date of Birth/Age :

05.05.1943

Date of Appointment :

16.10.1994

DIN No.:

00386015

 

 

Name :

Ms. Sipra Sinha

Designation :

Director

Address :

131/24, N.S.C. Bose Road, Kolkata-700040, West Bengal, India

Date of Birth/Age :

25.02.1948

Date of Appointment :

09.12.1998

DIN No.:

00386366

 

 

Name :

Mr. Prodyumna Sinha

Designation :

Director

Address :

131/24, N.S.C. Bose Road, Kolkata-700040, West Bengal, India

Date of Birth/Age :

12.05.1986

Date of Appointment :

12.09.2011

DIN No.:

03500989

 

 

KEY EXECUTIVES

 

Name :

Mr. T K Bose

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.09.2011

 

Names of Shareholders

No. of Shares

Pradeip Kumar Sinha

10567

Sipra Sinha

9483

Prodyumna Sinha

9650

Dhriti Sinha

300

TOTAL

30000

 

AS ON 20.09.2011

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Electrical Products, LLF/SISF, LLF/DIDW Fans, Axial Flow Fan, Air Washer etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Bank of Baroda, Jodhpur Park Branch, 1/419 A, Gariahat Road, Kolkata-700068, West Bengal, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Car Loan

 

Family Credit Limited

 

0.044

Bank of Baroda

 

0.092

Cash Credit

 

 

Bank of Baroda

20.184

19.590

(Secured by mortgage of building and hypothecation of stock and book debts and also personal guarantee of all the directors)

 

 

 

 

 

TOTAL

20.184

19.726

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

From Relatives

3.940

0.500

Citi Bank

 

0.000

 

 

 

TOTAL

3.940

0.500

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Bhattacharyya and Company

Chartered Accountant

Address :

5, Dharmatala Road, Ground Floor, P O Kasba, Kolkata-700042, West Bengal, India

Tel. No.:

91-33-23442420

E-Mail :

maniklal_bhattacharyya@yahoo.co.in

PAN No.:

ACWPB9403G

 

 

CAPITAL STRUCTURE

 

AS ON 20.09.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

40000

Equity Shares

Rs.100/- each

Rs. 4.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

30000

Equity Shares

Rs.100/- each

Rs. 3.000 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

3.000

3.000

2.970

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

14.333

11.995

9.775

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

17.333

14.995

12.745

LOAN FUNDS

 

 

 

1] Secured Loans

20.184

19.726

18.651

2] Unsecured Loans

3.940

0.500

0.678

TOTAL BORROWING

24.124

20.226

19.329

DEFERRED TAX LIABILITIES

0.000

0.000

0.096

 

 

 

 

TOTAL

41.457

35.221

32.170

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6.425

6.682

8.062

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.042

0.017

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

12.429

14.529

9.092

 

Sundry Debtors

32.308

21.169

21.119

 

Cash & Bank Balances

5.091

4.759

5.105

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

5.610

3.316

4.866

Total Current Assets

55.438

43.773

40.182

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

17.537

13.138

12.967

 

Other Current Liabilities

 

0.461

0.421

 

Provisions

2.911

1.652

2.686

Total Current Liabilities

20.448

15.251

16.074

Net Current Assets

34.990

28.522

24.108

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

41.457

35.221

32.170

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

65.135

27.366

51.685

 

 

Other Income

 

2.954

0.542

 

 

TOTAL                                    

65.135

30.320

52.227

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

61.385

27.512

49.231

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

61.385

27.512

49.231

 

 

 

 

 

 

PROFIT BEFORE TAX

3.750

2.808

2.996

 

 

 

 

 

Less

TAX                                                                 

1.225

0.392

1.007

 

 

 

 

 

 

PROFIT AFTER TAX

2.525

2.416

1.989

 

 

 

 

 

 

Earnings Per Share (Rs.)

84.15

80.54

66.98

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

3.88

7.97

3.81

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

10.26

5.80

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.06

5.56

6.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.19

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.57

2.37

2.79

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.71

2.87

2.50

 


 

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

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

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

 

 

FINANCIAL RESULT

 

The Sales and other Income of Company was of Rs.65.135 Millions for the financial year ended on 31.03.2011 as compared to Rs. 30.320 Millions during the previous financial year ended on 31.03.2010. After charging of all expenses the Company earned a profit before interest and depreciation of Rs. 7.113 Millions from which interest on loan and depreciation were deducted and made a net profit ( before taxation) of Rs. 3.750 Millions. Due to recession the some of the buyers have differed lifting of finished products from the Company during the financial year as a result the sales of the Company declined substantially The Directors are hopeful for better results for the current financial year.

 

 

FORM 8

 

Corporate identity number of the company

U29199WB1994PTC065429

Name of the company

SCINTILLANT PROJECTS INDIA PRIVATE LIMITED

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

28/1C, Gariahat Road, P S Lake Police Station, Kolkatat-700029, West Bengal, India

This form is for

Modification of charge

Charge identification number of the charge to be modified

90247923

Type of charge

·         Book debts

·         Movable property (not being pledge)

·         Others

Particular of charge holder

Bank of Baroda, Jodhpur Park Branch, 1/419 A, Gariahat Road, Kolkata-700068, West Bengal, India

Nature of instrument creating charge

1. Instrument of Hypothecation of Machinery ( LDOC 19 )

2. Memorandum of Entry - LDOC 90 (F)

Date of instrument Creating the charge

20.01.2011

Amount secured by the charge

Rs. 47.444 Millions

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

Rate of interest

1. At Base Rate + 4.25% for Cash Credit Limit and At Base Rate + 2% for Term Loan Limit (Present Base Rate is

    9.50%). Commission on Bank Guarantee is as per Bank's Rules and Guidelines.

 

Terms of repayment

1. Cash Credit Limit is for 12 months subject to annual review.

2. Term Loan shall be repaid in 36 installments.

3. Bank Guarantee Limit is for 12 months.

 

Margin

1. 25% on Stock and Book Debts in case of Cash Credit Limit.

2. 25% on Motor Car (Maruti Alto) in case of Term Loan Limit.

3. 15% Cash Margin in case of Bank Guarantee Limit.

 

Extent and operation of the charge

1. Cash Credit Limit of Rs. 25.000 Millions shall be operated against hypothecation of Stock and Book Debts.

2. Term Loan of Rs. 0.044 Million shall be operated against hypothecation of Motor Car (Maruti Alto).

3. Bank Guarantee Limit of Rs. 22.400 Millions shall be operated against counter indemnity signed by the company.

 

Other

Hypothecation of Machinery valued Rs. 0.200 Million and Equitable Mortgage of Land and Shed valued Rs. 1.708 Millions (details as per Second Schedule of Memorandum of Entry attached) has been given to the Bank by the company in place of the existing collateral security of Flat No. 4B, Premises No. 42/2, Ashoke Road, Kolkata - 700084 valued Rs. 1.474 Millions. Other original instruments creating evidence of earlier modification of charge dated 31/08/2008 shall remain as it is and unchanged.

Date of instrument modifying the charge

31.08.2008

Particulars of the present modification

By this modification the overall Credit Limit secured by the charge has been revised to Rs. 47.444 Millions comprising of (a) Cash Credit limit of Rs. 25.000 Millions and (b) Term Loan limit of Rs. 0.044 Million and (c) Bank Guarantee limit of Rs. 22.400 Millions respectively. The other original instruments creating evidence of earlier modification of charge dated 31.08.2008 shall remain as it is and unchanged.

 

 

FIXED ASSETS

 

·         Building

·         Computer

·         Furniture

·         Motor Car

·         Design Drawing Board with Accessories

·         Air Conditioner

·         Office Equipments

·         Electrical Installation

·         Xerox Machine

·         Plotter Machine

·         Machinery 

 

 

 


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. 52.69

UK Pound

1

Rs. 85.71

Euro

1

Rs. 68.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

SBA

 

 

Report Prepared by :

DPT


 

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.