MIRA INFORM REPORT

 

 

Report Date :

27.08.2013

 

IDENTIFICATION DETAILS

 

Name :

SILICON COMPONENTS PRIVATE LIMITED

 

 

Registered Office :

102, B Wing, Rassaz Castle, Malpa Dongri No.1, Near TCS Banyan Office, Western Express Highway, Andheri (East), Mumbai-400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

09.03.2005

 

 

Com. Reg. No.:

11-151844

 

 

Capital Investment / Paid-up Capital :

Rs. 7.083 Millions

 

 

CIN No.:

[Company Identification No.]

U52334MH2005PTC151844

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Importer, Supplier and Trader of Electronic Components

 

 

No. of Employees :

30 (Approximately)

 

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 140000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

There appears an increased in the net profitability of the company during 2012.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

The company can be considered normal 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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

NSIC SE 2B

Rating Explanation

High performance capability and moderate financial strength. 

Date

20.05.2013

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Chetan

Designation :

Accountant

Contact No.:

91-22-26815534

Date :

23.08.2013

 

 

LOCATIONS

 

Registered Office :

102, B Wing, Rassaz Castle, Malpa Dongri No.1, Near TCS Banyan Office, Western Express Highway, Andheri (East), Mumbai-400069, Maharashtra, India

Tel. No.:

91-22-26815534

Mobile No.:

91-9987273968 (Mr. Chetan)

Fax No.:

91-22-26878346

E-Mail :

chetan@siliconcomponents.net

Website :

www.siliconcomponents.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Hemant Shankar Kaptan

Designation :

Director

Address :

1, Udyanjali, Shahje Raje Marg, Vile Parle (East), Mumbai-400057, Maharashtra, India

Date of Birth/Age :

27.07.1954

Date of Appointment :

09.03.2005

DIN No.:

00211749

 

 

Name :

Mr. Ravindranath Pollaour Laxamanan Subramaniam

Designation :

Director

Address :

101/120, Sethi Vihar, Sher E Punjab Society, Andheri (East), Mumbai-400093, Maharashtra, India

Date of Birth/Age :

20.09.1950

Date of Appointment :

09.03.2005

DIN No.:

00215962

 

 

KEY EXECUTIVES

 

Name :

Mr. Chetan

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

S Ravindranath

250000

Hemant Kaptan

220000

Kartik Iyer

52083

Omkar Kaptan

52083

Meera Iyer

52083

Usha Kaptan

82083

TOTAL

708332

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer, Supplier and Trader of Electronic Components

 

 

Imports :

 

Products :

Components

Countries :

  • USA
  • Europe
  • Singapore
  • Thailand

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

GENERAL INFORMATION

 

Customers :

OEM’s

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

  • Bank of Baroda, C P Tank Branch, Halia Lohana Mahajan Building, 6/10, Dr. BAbasaheb Jaykar Marg, Mumbai-400004, Maharashtra, India  

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowings

 

 

Loans repayable on demand

42.398

23.590

 

 

 

TOTAL

42.398

23.590

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Taral Dedhia and Company

Chartered Accountant

Address :

Plot No. 116, 23, Dwaraka Building, Road No 29, Sion (East), Mumbai-400022, Maharashtra, India

Mobile No.:

91-932250705

E-Mail :

taraldedhia@yahoo.com

PAN No.:

AAAPD6169R

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

708332

Equity Shares

Rs.10/- each

Rs. 7.083 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

7.083

1.200

(b) Reserves & Surplus

 

28.699

18.825

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

35.782

20.025

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.310

0.246

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.310

0.246

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

42.616

35.563

(b) Trade payables

 

29.438

12.983

(c) Other current liabilities

 

1.608

2.326

(d) Short-term provisions

 

0.000

1.451

Total Current Liabilities (4)

 

73.662

52.323

 

 

 

 

TOTAL

 

109.754

72.594

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

9.924

10.599

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

7.919

0.090

(e) Other Non-current assets

 

0.319

0.000

Total Non-Current Assets

 

18.162

10.689

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

31.611

17.457

(c) Trade receivables

 

45.902

42.530

(d) Cash and cash equivalents

 

11.198

0.791

(e) Short-term loans and advances

 

2.881

1.127

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

91.592

61.905

 

 

 

 

TOTAL

 

109.754

72.594

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.200

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

14.972

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

16.172

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

23.305

2] Unsecured Loans

 

 

11.873

TOTAL BORROWING

 

 

35.178

DEFERRED TAX LIABILITIES

 

 

0.918

 

 

 

 

TOTAL

 

 

52.268

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

11.556

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

15.053

 

Sundry Debtors

 

 

43.352

 

Cash & Bank Balances

 

 

1.983

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

1.878

Total Current Assets

 

 

62.266

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

18.327

 

Other Current Liabilities

 

 

1.722

 

Provisions

 

 

1.505

Total Current Liabilities

 

 

21.554

Net Current Assets

 

 

40.712

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

52.268

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

240.000

[Approximately]

112.487

100.242

 

 

Other Income

NA

0.729

0.729

 

 

TOTAL                                    

NA

113.216

100.971

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

107.479

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

107.479

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

5.737

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

1.105

0.890

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

10.372

4.632

NA

 

 

 

 

 

Less

TAX                                                                 

3.415

0.780

NA

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

6.957

3.852

2.666

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9.82

--

--

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

140.000

 

 

 

Due to market fluctuation

 

Expected Sales (2013-2014) : Rs. 180.000 Millions

 

The above information has been parted by Mr. Chetan.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

3.40

2.64

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

4.12

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.45

6.38

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.23

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.19

1.78

2.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.18

2.89

 

 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

VIEW INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10160936

15/12/2011 *

83,726,000.00

Bank of Baroda

C.P. Tank Branch, Halia Lohana Mahajan Building,,
6/10, Dr. Babasaheb Jaykar Marg, Mumbai, Maharashtra - 400004, India

B29564689

2

10147870

16/12/2011 *

83,726,000.00

Bank of Baroda

C.P. Tank Branch, Halia Lohana Mahajan Building, 6
/10, Dr. Babasaheb Jaykar Marg, Mumbai, Maharashtra - 400004, India

B29564267

* Date of charge modification

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Short Term Borrowings

 

 

From Other Parties

0.218

11.973

 

 

 

TOTAL

0.218

11.973

 

 

NOTE

 

Registered office has been shifted from 408 Kamlesh, B Wing, Plot No.368, Sher-E-Punjab, Andheri (East), Mumbai-400093, Maharashtra, India  to the present address w.e.f. 03.11.2009

 

 

CORPORATE INFORMATION

 

Subject is a private limited company incorporated under the provisions of the companies Act 1956. The company is engaged in the business of importer and trader of electronic components.

 

 

 

FIXED ASSETS

 

  • Computer and Software
  • Air conditioner
  • Furniture and Fixtures
  • Motor Car
  • Mobile Phone
  • Office

 

 

 


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. 64.23

UK Pound

1

Rs. 100.00

Euro

1

Rs. 85.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLV

 

 

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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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.