MIRA INFORM REPORT

 

 

Report Date :

05.12.2013

                                      

IDENTIFICATION DETAILS

 

Name :

MOVERS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

2nd Floor, Basava Bhavan, High Grounds, Bangalore – 560001, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.04.1979

 

 

Com. Reg. No.:

08-003510

 

 

Capital Investment / Paid-up Capital :

Rs. 4.994 Millions

 

 

CIN No.:

[Company Identification No.]

U29244KA1979PTC003510

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRM01082E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Selling of Material Handling Equipment like Conveyors, Cranes, Earthmovers, Forlifts, Tractors, Rail Coach and Other Sophisticated Equipments.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There appears huge external borrowings recorded by the company. There also seems some dip in its sales turnover and profit of the company during 2013.

 

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 – 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

 

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. J.T. Rajesh

Designation :

Finance Manager

Contact No.:

91-80-22267503

Date :

03.12.2013

 

 

LOCATIONS

 

Registered Office :

2nd Floor, Basava Bhavan, High Grounds, Bangalore – 560001, Karnataka, India

Tel. No.:

91-80-22267503/ 22264498

Fax No.:

91-80-22204025/ 22263606

E-Mail :

sundareshav@rediffmail.com

movers@vsnl.com

moversindia@gmail.com

Website :

www.movers-india.com

Location :

Owned

 

 

Factory :

Pennya Industrial Estate, Bangalore, Karnataka, India

 

 

DIRECTORS

 

AS ON 20.09.2013

 

Name :

Thumpail Seshaiyer Rajamani

Designation :

Managing director

Address :

Rajagopal Bhavan, 18th Cross, Malleswaram, Bangalore – 560055, Karnataka, India

Date of Birth/Age :

15.03.1947

Date of Appointment :

12.04.1979

DIN No.:

00393861

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U29244KA1979PTC003510

MOVERS (INDIA) PRIVATE LIMITED

Managing director

12/04/1979

12/04/1979

-

Active

NO

2

U29244KA1984PTC005844

UNION PRESSINGS PRIVATE LIMITED

Director

17/09/2007

02/04/2007

-

Active

NO

3

U29219KA1992PTC013107

BULKMOV ENGINEERING PRIVATE LIMITED

Alternate director

04/03/2013

19/09/2007

19/09/2013

Active

NO

 

 

Name :

Malakeezhvariathu Balakrishna Warrier

Designation :

Whole-time director

Address :

41, Wasa Layout, Doddanakundi Marathalli, Outer Ring Road, Bangalore – 560037, Karnataka, India

Date of Birth/Age :

28.10.1939

Date of Appointment :

12.04.1979

DIN No.:

00422889

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U29244KA1979PTC003510

MOVERS (INDIA) PRIVATE LIMITED

Whole-time director

12/04/1979

12/04/1979

Active

NO

2

U29219KA1992PTC013107

BULKMOV ENGINEERING PRIVATE LIMITED

Director

12/01/1996

12/01/1996

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. J.T. Rajesh

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.09.2013

 

Names of Shareholders

 

No. of Shares

 

M B K Warrier

 

1476

T S Rajamani

 

1872

C S Rajeshwari

 

396

Radha Krishnamurthy

 

5400

Kumar S Mahadevan

 

5400

Pramila Mahadevan

 

5400

Satish Kumar

 

5400

Srinivasa Murthy

 

5400

M H Warrier

 

5400

B Anitha

 

5400

R Krishnaswamy

 

5400

Prabha Rajamani

 

3000

 

 

 

Total

 

 

49944

 

 

AS ON 20.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Selling of Material Handling Equipment like Conveyors, Cranes, Earthmovers, Forlifts, Tractors, Rail Coach and Other Sophisticated Equipments.

 

 

Exports :

 

Products :

Conveyors, Cranes, Earthmovers, Forlifts, Tractors, Rail Coach and Other Sophisticated Equipments.

Countries :

·         South Africa

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Japan

Singapore

 

 

GENERAL INFORMATION

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

The Jammu and Kashmir Bank Limited, Branch At F-6 And F-7, Gem Plaza, Infantry Road, Bangalore - 560001, Karnataka, India

 

 

Facilities :

Total Facility : Rs. 100.000 Millions (From The Jammu and Kashmir Bank Limited)

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

From Jammu and Kashmir Bank Limited

- Packing Credit Limit (Secured by Export receivables and guaranteed by directors)

18.407

1.603

- Post Shipment Credit (Secured by export receivables and guaranteed by directors)

0.000

15.407

- Loan on Deposits (Secured by lien on fixed deposit)

47.772

40.403

- Cash Credit Loan (Secured by hypothecation of Stock and guaranteed by directors)

5.226

8.896

From Karnataka Bank Limited

- Loan on deposit (Secured by lien on fixed deposits)

6.599

5.606

 

 

 

Total

 

78.004

71.915

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

G R Venkatanarayana

Chartered Accountants

Address :

No 618, 75th Cross, 6th Block, Rajajinagar, Bangalore – 560010, Karnataka, India

Tel. No.:

91-80-23404921/ 64537325

Fax No.:

91-80-23500525

E-Mail :

grvauditor@gmail.com

grvenkat@sify.com

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

AAAFG5658A

 

 

Associates/Subsidiaries :

Bulkmov Engineering Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs. 100/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

49,944

Equity Shares

Rs. 100/- each

Rs. 4.994 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

4.994

4.994

4.994

(b) Reserves & Surplus

20.194

18.903

17.376

(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)

25.188

23.897

22.370

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.168

0.281

0.281

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.843

0.686

0.592

Total Non-current Liabilities (3)

1.011

0.967

0.873

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

78.004

71.915

47.002

(b) Trade payables

1.916

0.286

5.136

(c) Other current liabilities

22.061

18.354

21.782

(d) Short-term provisions

0.705

0.760

1.315

Total Current Liabilities (4)

102.686

91.315

75.235

 

 

 

 

TOTAL

128.885

116.179

98.478

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.564

3.205

3.749

(ii) Intangible Assets

0.388

0.629

0.870

(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

4.700

4.700

4.700

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.451

0.451

0.451

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

8.103

8.985

9.770

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

28.000

12.200

6.150

(c) Trade receivables

3.638

21.592

14.619

(d) Cash and cash equivalents

56.637

52.349

49.009

(e) Short-term loans and advances

32.507

21.053

18.930

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

120.782

107.194

88.708

 

 

 

 

TOTAL

128.885

116.179

98.478

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

40.102

50.386

88.424

 

 

Other Income

NA

NA

NA

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

2.622

3.001

4.003

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.739

0.784

0.762

 

 

 

 

 

 

PROFIT BEFORE TAX

1.883

2.217

3.241

 

 

 

 

 

Less

TAX                                                                 

0.592

0.760

1.264

 

 

 

 

 

 

PROFIT AFTER TAX

1.291

1.457

1.977

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

27.830

33.970

54.236

 

 

 

 

 

 

Earnings Per Share (Rs.)

25.85

29.17

39.58

 

 

Expected Sales (2013-2014): Rs. 70.000 Millions

 

The above information has been parted by Mr. J.T. Rajesh (Finance Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

1.52

1.99

3.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.09

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.10

3.01

2.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.17

1.18

 

 

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80043349

22/09/2009 *

46,500,000.00

THE JAMMU & KASHMIR BANK LIMITED

BR. AT F-6 AND F-7, GEM PLAZA, INFANTRY ROAD, BANGALORE - 560001, KARNATAKA, INDIA

A70741699

 

* Date of charge modification

 

 

FINANCIAL RESULTS:

 

The Company’s turnover reduced to Rs. 40.102 Millions as against Rs. 50.386 Millions in the previous year. This has resulted in a profit before tax of Rs. 1.883 Millions and profit after tax of Rs. 1.291 Millions after charging depreciation of Rs. 0.739 Million and tax adjustments of Rs. 0.592 Million. This is carried forward along with the brought forward surplus to the Balance Sheet.

 

The Directors are hopeful of better results in the ensuring year.  


FIXED ASSETS:

 

·         Computers

Computer and Accessories

Furniture and Fixture

Vehicles

Office Equipments

Plant and Machinery

Computer Software


 

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. 62.33

UK Pound

1

Rs. 102.18

Euro

1

Rs. 84.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.