MIRA INFORM REPORT

 

 

Report Date :

02.12.2013

 

IDENTIFICATION DETAILS

 

Name :

SUNRISE INFO SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

622, Corporate Avenue, Sonawal Lane, Near Udyog Bhavan, Goregaon East, Mumbai – 400063, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.02.2005

 

 

Com. Reg. No.:

11-151519

 

 

Capital Investment / Paid-up Capital :

Rs. 2.876 Millions

 

 

CIN No.:

[Company Identification No.]

U72100MH2005PTC151519

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS48028B

 

 

PAN No.:

[Permanent Account No.]

AAICS8079A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Computer Peripherals.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 98000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appears huge external borrowing taken by the company, which act as threatening to the liquidity position of the company. Profitability of the company seems to be low.

 

However, trade relations are fair. Business is active. Payments are 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.

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6 % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

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. Rajendra Kariwala

Designation :

Director

Contact No.:

91-22-26868101

Date :

30.11.2013

 

 

LOCATIONS

 

Registered Office :

622, Corporate Avenue, Sonawal Lane, Near Udyog Bhavan, Goregaon East, Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-26868101/04

Fax No.:

91-22-26868101/04

E-Mail :

sunriseinto@vsnl.com

sun@bom5.vsnl.net.in

sun@bom7.vsnl.net.in

Area :

280 Carpet area

Location :

Owned

 

 

Warehouse :

F–28, Shailesh Industries Premises, Sativali Road, Vasai, Mumbai, Maharashtra, India

 

 

Branch Office :

Located at:

 

·         Ahmedabad

·         Jaipur

·         Delhi

·         Indore

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Ravindra Prasad Kariwala

Designation :

Director

Address :

Room No.102, 2nd Floor, Swadeshi Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

Date of Birth/Age :

30.09.1966

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02024304

 

 

Name :

Mr. Rajendra Prasad Kariwala

Designation :

Director

Address :

C 1502 Oberio Garden, Thakur Village, Kandivali (East), Mumbai – 400 101, Maharashtra, India.

Date of Birth/Age :

03.03.1956

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02020707

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ravindra Kariwala

 

57000

Rajendra Kariwala

 

33000

Chandra Kala N Kariwala

 

3

Jamuna devi kariwala

 

23003

Joyti Kanodia

 

1

Kiran Kariwala

 

1

Bhagwati Devi Kariwla

 

1

Satyanarayan Kariwala

 

1

Mahendra Kariwla

 

27401

Nand Kishore Rathi

 

1

Memi Devi Rathi

 

1

Radha Devi Kanodia

 

1

Ramnarayan Rathi

 

1

Renu Kariwala

 

1

Sandeep Kariwala

 

1

Dwaraka Prasad Kanodia

 

1

Shyam Kanodia (HUF)

 

1

Shyam Kanodia

 

1

Sohanlal Rathi

 

1

Subhash Kariwala

 

1

Sudha S Kariwala

 

1

Surendra Kariwala

 

10001

Vimla Rathi

 

1

Rajendra Prasad Kariwala (HUF)

 

17200

SB Components Private Limited

 

120000

Suman Agarwal

 

1

Dwarka Prasad and Sons (HUF)

 

1

Madanlal Didwaniya

 

1

Rajneesh Joshi

 

1

Shashi Rajesh Chandak

 

1

 

 

 

Total

 

287630

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

41.72

Directors or relatives of directors

 

52.29

Other top fifty shareholders

 

5.99

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Computer Peripherals.

 

 

Imports :

 

Products :

Computer Peripherals

Countries :

·         Dubai

·         Hongkong

·         Singapore

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

·         Union Bank of India, Mahavir Building, K.N. Jhaveri Road Kambhartukda, Mumbai, Maharashtra, India

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai - 400013, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Working capital loan from banks

 

 

Buyers Credit facilities

67.310

36.174

Cash credit facilities

18.275

30.413

 

 

 

Total

85.585

66.587

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S G C O and Company

Chartered Accountants

Address :

4A, Kaledonia – HDIL, 2nd Floor, Sahar Road, Near Andheri Station, Andheri (East), Mumbai – 400069, Maharashtra, India

PAN No.:

AAAFS7106D

 

 

Associates/Subsidiaries :

·         Monica Overseas, Hyderabad (Mr. Narendra Kariwar, Proprietor)

·         Mohit Infocomm

·         SB Components Private Limited

Activity: Room No.102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs. 3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

287630

Equity Shares

Rs.10/- each

Rs. 2.876 Millions

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.876

2.876

2.876

(b) Reserves & Surplus

21.761

21.145

21.049

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

24.637

24.021

23.925

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.140

0.172

0.191

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.140

0.172

0.191

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

102.275

83.270

56.451

(b) Trade payables

0.561

17.358

32.573

(c) Other current liabilities

5.708

15.771

55.596

(d) Short-term provisions

0.299

0.000

0.000

Total Current Liabilities (4)

108.843

116.399

144.620

 

 

 

 

TOTAL

133.620

140.592

168.736

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.264

2.665

2.746

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

1.375

2.160

1.445

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.639

4.825

4.191

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.001

0.001

0.001

(b) Inventories

42.082

26.936

49.679

(c) Trade receivables

39.017

48.629

22.732

(d) Cash and cash equivalents

10.661

19.868

9.495

(e) Short-term loans and advances

32.687

36.757

72.157

(f) Other current assets

5.533

3.576

10.481

Total Current Assets

129.981

135.767

164.545

 

 

 

 

TOTAL

133.620

140.592

168.736

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

419.463

724.166

670.606

 

 

Other Income

3.872

4.651

9.406

 

 

TOTAL                                     (A)

423.335

728.817

680.012

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of stock in trade

417.183

679.351

674.637

 

 

Changes in inventories of finished good

(15.147)

22.742

(16.111)

 

 

Employee benefit

6.341

5.467

5.461

 

 

Other expenses

8.137

16.490

9.377

 

 

Prior period expenses

0.000

0.000

0.003

 

 

TOTAL                                     (B)

416.514

724.050

673.367

 

 

 

 

 

Less

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

6.821

4.767

6.645

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.571

4.269

5.942

 

 

 

 

 

 

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

1.250

0.498

0.703

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.364

0.373

0.325

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.886

0.125

0.378

 

 

 

 

 

Less

TAX                                                                  (H)

0.268

0.030

0.147

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.618

0.095

0.231

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

0.136

212.483

NA

 

TOTAL EARNINGS

0.136

212.483

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.15

0.33

0.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.15

0.01

0.03

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.21

0.01

0.06

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.66

0.09

0.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.01

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.15

3.47

2.36

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.19

1.17

1.13

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

From related parties

8.828

10.132

From others

7.862

6.551

 

 

 

Total

16.690

16.683

 

INDEX OF CHARGES

 

S.No

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10198697

15/05/2012 *

92,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B40643017

2

90376818

24/12/1971

100,000.00

SALE PROPERTIES FO INDUSTRIAL DEVELOPMENTS

NEW MARINE LINES, MUMBAI, Maharashtra, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS:

 

v      Plant and Machinery

v      Mobile Phone

v      Computer

v      Air Conditioner

v      Fax Machine

v      Vehicles

v      Calculator

v      Printer

v      Furniture and Fixtures

v      Office Equipments

 

 

 


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. 62.39

UK Pound

1

Rs. 102.06

Euro

1

Rs. 84.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

26

 

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.