1. Summary Information

 

 

Country

India

Company Name

ICON Cables Limited

Principal Name 1

Mr. Narendra Kumar Rathi

Status

Moderate

Principal Name 2

Mr. Dinesh Kumar Rathi

 

 

Registration #

55-100431

Street Address

A-291, 1st Floor, Okhla, Industrial Area, Phase-  1, New Delhi – 110020, India

Established Date

28.06.1999

SIC Code

--

Telephone#

91-11-40685111/ 26949966

Business Style 1

Manufacturer

Fax #

91-11-40685121

Business Style 2

--

Homepage

www.iconcables.net

Product Name 1

Insulated Wires

# of employees

Not Available

Product Name 2

Cables

Paid up capital

Rs.9,759,000/-

Product Name 3

--

Shareholders

Bodies corporate -85.64%, Directors or relatives of directors- 14.36%

Banking

State Bank of India

Public Limited Corp.

No

Business Period

14 years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

B (35)

Related Company

 Relation

Country

Company Name

CEO

 Holding Company

--

Icon Telecables Limited

--

Note

--

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

74,072,000

Current Liabilities

54,634,000

Inventories

30,654,000

Long-term Liabilities

54,487,000

Fixed Assets

25,989,000

Other Liabilities

3,665,000

Deferred Assets

0,000

Total Liabilities

112,786,000

Invest& other Assets

23,018,000

Retained Earnings

31,188,000

 

 

Net Worth

40,947,000

Total Assets

153,733,000

Total Liab. & Equity

153,733,000

 Total Assets

(Previous Year)

89,634,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

194,524,000

Net Profit

2,395,000

Sales(Previous yr)

108,544,000

Net Profit(Prev.yr)

1,199,000

 

 


MIRA INFORM REPORT

 

 

Report Date :

06.04.2013

 

IDENTIFICATION DETAILS

 

Name :

ICON CABLES LIMITED

 

 

Registered Office :

A-291, 1st Floor, Okhla, Industrial Area, Phase-  1, New Delhi – 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

28.06.1999

 

 

Com. Reg. No.:

55-100431

 

 

Capital Investment / Paid-up Capital :

Rs.9.759 Millions

 

 

CIN No.:

[Company Identification No.]

U31300DL1999PLC100431

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELI04311G/ DELI02888E

 

 

PAN No.:

[Permanent Account No.]

AAACI5742G

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Insulated Wires and Cables.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 164000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. It has modest scale of operation. The external borrowings appear to be increasing over years. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

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.

 

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term – Fund Based Limit: B+

Rating Explanation

High risk of default

Date

15.02.2013

 

 

Rating Agency Name

ICRA

Rating

Short Term – Non Fund Based Limit: A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

15.02.2013

 

 

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 :

A-291, 1st Floor, Okhla, Industrial Area, Phase – 1, New Delhi – 110020, India

Tel. No.:

91-11-40685111/ 26949966

Fax No.:

91-11-40685121

E-Mail :

Inmacs.legal@gmail.com

legal@inmacs.com

sales@iconcables.net

Website :

www.iconcables.net

 

 

Factory :

E-514, RIICO Industrial Area, Chopanki Bhiwadi, District Alwar – 301019, Rajasthan, India

 

 

DIRECTORS

 

(AS ON 29.09.2012)

 

Name :

Mr. Narendra Kumar Rathi

Designation :

Director

Address :

29, Wertensway Stockton on Tees, TS 18 3UA UK

Date of Birth/Age :

08.02.1951

Date of Appointment :

18.06.2004

DIN No.:

01180185

 

 

Name :

Mr. Dinesh Kumar Rathi

Designation :

Director

Address :

Bidasaia Mill Compound, Bhagirath Pura, Indore- 452003, Madhya Pradesh, India

Date of Birth/Age :

27.06.1959

Date of Appointment :

15.04.2006

DIN No.:

00264168

 

 

Name :

Mrs. Kamla Rathi

Designation :

Additional Director

Address :

APT 7003, Tower – 2, Orchid Petals, Sohna Road, Gurgaon – 121018, Haryana, India

Date of Birth/Age :

15.08.1952

Date of Appointment :

08.01.2010

DIN No.:

02916626

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 29.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Narendra Kumar Rathi

 

68037

Dinesh Kumar Rathi

 

100

 

 

(AS ON 30.09.2012)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Bodies corporate

 

85.64

Directors or relatives of directors

 

14.36

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Insulated Wires and Cables.

 

 

Products :

Products Description

Item Code No.

 

Manufacturer of Insulated Wires and Cables.

85445190

 

 

GENERAL INFORMATION

 

Customers :

·         ABB Limited

·         Alstom Power Limited

·         Avant Garde Engineers

·         Bharat Electronics

·         Birla Parson

·         C – Dot

·         Chemtex Engineering Limited

·         Electronic Corporation India Limited (ECIL).

·         Entech Consultancy Services

·         Export Inspection Agency

·         Isgec John Thomson.

·         ISRO - Shar Centre, Sriharikota.

·         ITI Limited

·         Jacobs Humphrey and Glassgow Consultants (H&G)

·         Kvaerner Powergas India Limited

·         Larsen and Toubro Limited

·         Lloyds Register Asia

·         LNV Technologies Limited

·         Profen

·         Project Equipment Corporation (PEC)

·         Puncom

·         Punj Lloyd Limited

·         SICAL Yamatake Limited

·         Siemens Limited

·         Tata Consulting Engineers

·         Tata Honeywell Limited

·         Tata Projects Limited

·         Technimont ICB Limited

·         Technip India Limited

·         Thermax India Limited

·         Toyo Engineering.

·         Uhde India Limited

·         Velosi India Limited.

·         Yokogawa India Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of India

Near Neelam Chowk, 1st Floor, Bhiwadi – 301019, Rajasthan, India

 

·         Yes Bank Limited

9th Floor, Nehru  Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai-400018, Maharashtra, India

 

·         Central Bank of India

2759, Bubna Bhavan, Z.S Marg, Mori Gate, Delhi-110006, Delhi, Indi

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Vinod Kumar and Associates

Chartered Accountant

Address :

4696, Brij Bhawan, 21-A Ansari Road, Darya Ganj, New Delhi – 110002, India

Tel No.:

91-11-23288101/23265320

Fax No.:

91-11-23265320

PAN No.:

AADFV0820A

 

 

Holding Company :

·         Icon Telecables Limited

 

 

CAPITAL STRUCTURE

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Share

Rs.10/- Each

Rs.10.000 millions

200000

Preference Share

Rs.50/- Each

Rs.10.000 millions

 

 

 

 

 

Total

 

 

Rs.20.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

744641

Equity Share

Rs.10/- Each

Rs.7.446 Millions

120173

Preference Share

Rs.50/- Each

Rs.6.009 Millions

 

 

 

 

 

Total

 

 

Rs.13.455 Millions

 

 

(AS ON 31.03.2012)

 

Authorised Capital: Rs.20.000 Millions

 

Issued, Subscribed & Paid-up Capital: Rs.9.759 Millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

9.759

8.818

8.138

2] Share Application Money

0.000

5.000

3.061

3] Reserves & Surplus

31.188

11.368

7.865

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

40.947

25.186

19.064

LOAN FUNDS

 

 

 

1] Secured Loans

17.523

2] Unsecured Loans

 

 

8.366

TOTAL BORROWING

54.487

31.886

25.889

DEFERRED TAX LIABILITIES

0.995

1.082

1.141

 

 

 

 

TOTAL

96.429

58.154

46.094

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

25.989

22.258

10.808

Capital work-in-progress

23.018

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

30.654

21.598

13.509

 

Sundry Debtors

44.799

27.487

34.758

 

Cash & Bank Balances

3.656

2.111

5.905

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

25.617

16.180

10.836

Total Current Assets

104.726

67.376

65.008

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

43.712

18.965

19.551

 

Other Current Liabilities

10.922

10.853

8.581

 

Provisions

2.670

1.662

1.590

Total Current Liabilities

57.304

31.480

29.722

Net Current Assets

47.422

35.896

35.286

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

96.429

58.154

46.094

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

194.524

108.544

104.464

 

 

Other Income

1.831

1.341

1.693

 

 

TOTAL                                    

196.355

109.885

106.157

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Raw Materials and Components Consumed

153.025

89.891

86.924

 

 

(Increase)/ decrease in Inventories of finished goods and work-in-progress

(1.665)

(8.411)

(0.239)

 

 

Employee Benefits Expenses

9.861

7.225

8.383

 

 

Other Expenses

24.170

15.333

7.237

 

 

TOTAL                                    

185.391

104.038

102.305

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

10.964

5.847

3.852

 

 

 

 

 

Less

FINANCIAL EXPENSES            

5.980

3.190

1.836

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.984

2.657

2.016

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

1.429

1.227

1.039

 

 

 

 

 

 

PRIOR PERIOD INCOME

0.004

0.126

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX

3.559

1.556

0.977

 

 

 

 

 

Less

TAX                             

1.164

0.357

0.627

 

 

 

 

 

 

PROFIT AFTER TAX

2.395

1.199

0.350

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(9.407)

(9.757)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

(8.208)

(9.407)

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.19

2.00

0.71

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.22

1.09

0.33

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.83

1.43

0.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.72

1.74

1.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.06

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.33

1.27

1.36

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.83

2.14

2.19

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

Yes

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

-----

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

Yes

 

NOTE:

 

The Registered office of the company has been shifted from, B-1/D-2, Mohan Co-operative Industrial Estate, Mathura Road, New Delhi – 110049, India, to the present address w.e.f. 11.08.2009.  

 

 

OPERATIONS AND FUTURE OUTLOOK

 

The year was a challenging one for a company and the company has been successfully able to navigate the year through teamwork, professionalism and a continuous focus on providing value to the company, which has resulted in reducing the losses as compared to last year.

 

In view of the overall growth in all sectors of industry the outlook of the Company for the current year is bright and the directors are hopeful of doing a good business during the current year.

 

 


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 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 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.54.65

UK Pound

1

Rs.82.41

Euro

1

Rs.70.08

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

35

 

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.