1. Summary Information

Country

India

Company Name

ELKAY TELELINKS LIMITED

Principal Name 1

Mr. Mahender Garg

Status

Satisfactory

Principal Name 2

Mr. Brij Mohan

Registration #

55-025530

Street Address

K C House, 5/ 66 Padam Singh Road, Karol Bagh, New Delhi - 110005

Established Date

22.09.1986

SIC Code

--

Telephone#

91-11-25716150

Business Style 1

Manufacturer

Fax #

91-11-25752073

Business Style 2

--

Homepage

http://www.elkay.in

Product Name 1

Telecom Cables

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 45,472,000/-

Product Name 3

--

Shareholders

Directors or relatives of directors 100%

Banking

State Bank of Patiala

Public Limited Corp.

No

Business Period

27 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ba (43)

Related Company

Relation

Country

Company Name

CEO

Group Company

India

Elkay Technology Private Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

203,577,000

Current Liabilities

89,499,000

Inventories

116,540,000

Long-term Liabilities

119,565,000

Fixed Assets

65,948,000

Other Liabilities

9,092,000

Deferred Assets

0,000

Total Liabilities

218,156,000

Invest& other Assets

0,000

Retained Earnings

118,787,000

 

 

Net Worth

167,909,000

Total Assets

386,065,000

Total Liab. & Equity

386,065,000

 Total Assets

(Previous Year)

338,632,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

513,700,000

Net Profit

7,240,000

Sales(Previous yr)

407,026,000

Net Profit(Prev.yr)

4,653,000

 

 


MIRA INFORM REPORT

 

 

Report Date :

08.04.2013

 

IDENTIFICATION DETAILS

 

Name :

ELKAY TELELINKS LIMITED

 

 

Registered Office :

K C House, 5/ 66 Padam Singh Road, Karol Bagh, New Delhi - 110005

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.09.1986

 

 

Com. Reg. No.:

55-025530

 

 

Capital Investment / Paid-up Capital :

Rs. 45.472 Millions

 

 

CIN No.:

[Company Identification No.]

U31101DL1986PLC025530

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELE03121G

 

 

PAN No.:

[Permanent Account No.]

AAACE0562E

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Telecom Cables.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 672000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. 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 normal 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Fund based limit : (ICRA) BB

Rating Explanation

Having moderate risk of default regarding timely servicing of financial obligation.

Date

June 2012

 

 

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 :

K C House, 5/ 66 Padam Singh Road, Karol Bagh, New Delhi – 110005, India

Tel. No.:

91-11-25716150

Fax No.:

91-11-25752073

E-Mail :

elkay@towntelindia.net

corporatelaw21@yahoo.co.in

info@elkaygroup.net

accounts@elkaygroup.net

hrg@spllimited.com

Website :

http://www.elkaygroup.net

http://www.elkay.in

 

 

Factory :

Plot No. 141, Sector - 24, Faridabad - 121005, Haryana, India

Tel. No.:

91-129-4182700

Fax No.:

91-129-4182777

E-Mail :

info@elkaygroup.net

kgarg@elkay.in

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Mahender Garg

Designation :

Managing director

Address :

H No. 1226, Sector – 15, Faridabad - 121007, Haryana, India

Date of Birth/Age :

15.09.1958

Date of Appointment :

24.10.1986

DIN No.:

00612509

 

 

Name :

Mr. Brij Mohan

Designation :

Additional director

Address :

House No. 1187, Sector – 15, Faridabad - 121007, Haryana, India

Date of Birth/Age :

01.10.1953

Date of Appointment :

19.05.2008

DIN No.:

00489817

 

 

Name :

Mr. Kartik Garg

Designation :

Director

Address :

H No. 1226, Sector – 15, Faridabad - 121007, Haryana, India

Date of Appointment :

17.10.2011

DIN No.:

03176020

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

NOT AVAILABLE

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Telecom Cables.

 

 

Products :

Product Description

Item Code

Wires and cables

8544.90

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of Patiala, Mid Corporate Branch, Shubham Complex, Neelam Bata Road, NIT, Faridabad - 121002, Haryana, India

 

 

Facilities :

 

Borrowings

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Secured loan

 

81.640

Unsecured loan

 

11.769

Total

119.565

93.409

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sensons

Chartered Accountants

Address :

House No. 667, Sector 28, Faridabad – 121006, Haryana, India

Income-tax PAN of auditor or auditor's firm :

AADFS6389K

 

 

Group Company:

Elkay Technology Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs. 100/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

454,720

Equity Shares

Rs. 100/- each

Rs. 45.472 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

45.472

45.472

45.472

2] Share Application Money

3.650

3.889

7.627

3] Reserves & Surplus

118.787

111.547

106.895

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

167.909

160.908

159.994

LOAN FUNDS

 

 

 

1] Secured Loans

 

81.640

62.583

2] Unsecured Loans

 

11.769

7.295

TOTAL BORROWING

119.565

93.409

69.878

DEFERRED TAX LIABILITIES

0.653

1.244

1.701

 

 

 

 

TOTAL

288.127

255.561

231.573

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

65.948

67.688

45.603

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

116.540

101.202

88.210

 

Sundry Debtors

143.680

127.507

101.781

 

Cash & Bank Balances

11.872

12.952

6.397

 

Other Current Assets

31.307

17.270

0.000

 

Loans & Advances

16.718

12.013

32.473

Total Current Assets

320.117

270.944

228.861

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

76.503

66.753

27.610

 

Other Current Liabilities

12.996

10.136

15.281

 

Provisions

8.439

6.182

0.000

Total Current Liabilities

97.938

83.071

42.891

Net Current Assets

222.179

187.873

185.970

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

288.127

255.561

231.573

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

513.700

407.026

475.620

 

 

Other Income

7.017

1.553

6.069

 

 

TOTAL                                     (A)

520.717

408.579

481.689

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of material consumed

430.341

348.952

 

 

 

Trading purchase

0.000

0.612

 

 

 

Changes in inventories of finished goods, work in progress and stock in trade

(15.745)

(19.876)

 

 

 

Employee benefit Expenses

28.626

23.147

 

 

 

Other Expenses

44.001

31.267

 

 

 

TOTAL                                     (B)

487.223

384.102

456.333

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

33.494

24.477

25.356

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

15.892

10.226

5.526

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

17.602

14.251

19.830

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.009

6.000

5.641

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

11.593

8.251

14.189

 

 

 

 

 

Less

TAX                                                                  (H)

4.353

3.598

4.571

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.240

4.653

9.618

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

105.188

100.535

90.917

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

112.428

105.188

100.535

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

N.A.

38.496

15.783

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.92

10.23

21.15

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.39

1.14

2.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.26

2.03

2.98

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.00

2.44

5.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.05

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.71

0.58

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.27

3.26

5.34

 

 

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

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

No

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

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U31101DL1986PLC025530

Name of the company

ELKAY TELELINKS LIMITED

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

K C House, 5/ 66 Padam Singh Road, Karol Bagh, New Delhi – 110005, India

Email: corporatelaw21@yahoo.co.in

This form is for

Modification of charge

Charge identification number of the modified 

10376280

Type of charge

Immovable property

Particular of charge holder

State Bank of Patiala, Mid Corporate Branch, Shubham Complex, Neelam Bata Road, NIT, Faridabad - 121002, Haryana, India

Email: sbpcbfbd@yahoo.co.in

Nature of description of the instrument creating or modifying the charge

No instrument was executed. Letter evidencing redeposit of title deeds.

Date of instrument Creating the charge

30.08.2012

Amount secured by the charge

Rs. 235.000 Millions

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

Rate of Interest

Cash Credit @ 3.25% above base rate present Effective Rate 13.75% P.A. (Floating)

SLC @ 4.25% above base rate present effective rate 14.75% P.A. (Floating)

 

Terms of Repayment

Payable on demand.

 

Margin

Stocks - 25%

Book Debts/ Receivables (cover 90 days) - 35%

LC / BG - 10%

 

Extent and Operation of the charge

Extent & Operation - 100%

 

Others

The above is to secure the following :-

 

                                       (Rs. in Millions)

Cash Credit                     =  95.000

EPC/FBD (sublimit with CC) = (10.000)

SLC                                      =  15.000

LC                                        =   75.000

BG                                        =  50.000

 

Short particulars of the property charged

Hypothecation by way of first and exclusive charge over all present and future current assets and movable fixed assets of the company stored or to be stored at company's godowns or premises or wherever else the same may be.

Particulars of the present modification 

Credit facilities of Rs. 235.000 Millions shall now adlly. Be secured by first charge by eq. Mortgage over co's imm. Property i.e. Land and building at Village Ranhera Khera Opposite Plot No. 84, Sector-25,  Ballabhgarh, Faridabad and land and building at Village Ranhera Khera, Opposite Plot No. 84, Sector-25,  Ballabhgarh, Faridabad vide lease deed dated 2.4.99 regd. Vide doc. No.26, bahi no.1 together with all building and structures thereon or to be thereon and all p/machinery installed therein or to be therein.

 

 

FIXED ASSETS:

 

Ø  Land

Ø  Office Building

Ø  Plant and Machinery

Ø  Generator

Ø  Weighing Scale

Ø  Lab and Testing Equipments

Ø  Furniture and Fixtures

Ø  Vehicles

Ø  Cycle

Ø  Office Equipments

Ø  Type Writer

Ø  Computer

Ø  Compressor

Ø  Factory Buildings

Ø  Mobile Phone

Ø  Water Cooler

Ø  Refrigerator


 

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. 54.88

UK Pound

1

Rs. 83.54

Euro

1

Rs. 70.90

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.