MIRA INFORM REPORT

Report Date :

12.02.2013

IDENTIFICATION DETAILS

Name :	TRANSCELTIC CORES PRIVATE LIMITED
Registered Office :	Flat No.4, Nandadeep Apartment, Opposite B.M.C.C. College Ground, Agarkar Road, Pune – 411 004, Maharashtra
Country :	India
Financials (as on) :	31.03.2012
Date of Incorporation :	04.09.2000
Com. Reg. No.:	25-015268
Capital Investment / Paid-up Capital :	Rs.2.002 Millions
CIN No.: [Company Identification No.]	U31102PN2000PTC015268
TAN No.: [Tax Deduction & Collection Account No.]	PNET03881D PNET03732B
PAN No.: [Permanent Account No.]	AABCT2719B
Legal Form :	Private Limited Liability Company
Line of Business :	Manufacturer of Transformer Parts CRGO Core.
No. of Employees :	100 (Approximately)

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 150000
Status :	Satisfactory
Payment Behaviour :	Slow but correct
Litigation :	Clear
Comments :	Subject is an established company having satisfactory track record. Ms. Pallavi, Account Manager has provided us with all information. Trade relations are reported as decent. Business is active. Payment terms are usually correct. The company can be considered normal for business dealings at usual trade.

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

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

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 :	Ms. Pallavi
Designation :	Account Manager
Contact No.:	91-20-25666280
Date :	05.02.2013

LOCATIONS

Registered Office :	Flat No.4, Nandadeep Apartment, Opposite B.M.C.C. College Ground, Agarkar Road, Pune – 411 004, Maharashtra, India
Tel. No.:	91-20-25444525/ 25666280/ 25666281
Fax No.:	91-20-25666281
E-Mail :	transceltic@vsnl.net tranceltic@bsnl.in
Location :	Owned
Factory :	Shed No.1, Plot No.J-4/4/2, Additional MIDC, Kodoli Village, Satara - 415 004, Maharashtra, India
Tel No.:	91-20-25666280

DIRECTORS

As on 29.09.2012

Name :	Mr. Rajan Ramchandra Shevade
Designation :	Director
Address :	F/1, Bank of India Colony, Dattawadi, Pune - 411 030, Maharashtra, India
Qualification :	Diploma in Mechanical Engineering
Date of Appointment :	04.09.2000
DIN No.:	00276710
Name :	Mrs. Kalyani Rajan Shevade
Designation :	Director
Address :	F/1, Bank of India Colony, Dattawadi, Pune - 411 030, Maharashtra, India
Date of Appointment :	04.09.2000
DIN No.:	00281861

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 29.09.2012

Names of Shareholders	No. of Shares
Rajan Shevade	200133
Kalyani Shevade	100
Total	200233

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 Transformer Parts CRGO Core.
Products :	Transformers
Imports :
Products :	CRGO
Countries :	· Europe · America
Terms :
Selling :	L/C
Purchasing :	L/C

PRODUCTION STATUS (AS ON 31.03.2011)

Particulars	Unit	Licensed Capacity	Installed Capacity	Actual Production
Transformer Laminations	Kgs.	N.A.	N.A.	1042727

GENERAL INFORMATION

Customers :

Others (Manufacturer)

No. of Employees :

100 (Approximately)

Bankers :

· The Saraswat Co-Operative Bank Limited, C-2, Kohinoor Estate Co-Operative Housing Society, Plot No.12, Mula Road, Sangamwadi, Pune – 411 003, Maharashtra, India

Tel No.: 91-20-41422217

Fax No.: 91-20-41422209

Email: ms_kamat@saraswatbank.com

Facilities :

Secured Loans	31.03.2012 Rs. In Millions	31.03.2011 Rs. In Millions
Working Capital Finance - Saraswat Bank	8.759	18.453
Term Loan – Saraswat Bank	10.244	3.394
TOTAL	19.003	21.847

Banking Relations :	--
Auditors :
Name :	Savadi and Associates Chartered Accountants
Address :	A/2, Krutika Apartment, Lane No.9, Dahanukar Colony, Pune – 411 038, Maharashtra, India
Tel. No.:	91-20-25468481
E-Mail :	savadiandassociates@yahoo.com
Income-tax PAN of auditor or auditor's firm :	ALEPS9943B
Related Parties :	v R.R. Shevade Transport v Trans Electro Trading Company

CAPITAL STRUCTURE

AS ON 31.03.2012

Authorised Capital :

No. of Shares	Type	Value	Amount
250000	Equity Shares	Rs.10/- each	Rs.2.500 millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
200233	Equity Shares	Rs.10/- each	Rs.2.002 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		2.002	2.002	2.002
2] Share Application Money		0.000	0.000	0.000
3] Reserves & Surplus		36.605	31.859	29.106
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		38.607	33.861	31.108
LOAN FUNDS
1] Secured Loans		19.003	21.847	12.214
2] Unsecured Loans		0.000	0.000	0.000
TOTAL BORROWING		19.003	21.847	12.214
DEFERRED TAX LIABILITIES		0.528	0.004	0.000
TOTAL		58.138	55.712	43.322
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		23.697	11.426	2.914
Capital work-in-progress		0.000	0.000	0.000
INVESTMENT		0.025	0.025	0.025
DEFERRED TAX ASSETS		0.000	0.000	0.021
CURRENT ASSETS, LOANS & ADVANCES
	Inventories	16.616	2.503	1.050
	Sundry Debtors	51.016	40.309	33.062
	Cash & Bank Balances	2.138	2.337	8.589
	Other Current Assets	0.385	2.446	4.231
	Loans & Advances	0.873	1.317	0.000
Total Current Assets		71.028	48.912	46.932
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	34.676	2.967	4.780
	Other Current Liabilities	1.794	0.000	0.000
	Provisions	0.142	1.684	1.790
Total Current Liabilities		36.612	4.651	6.570
Net Current Assets		34.416	44.261	40.362
MISCELLANEOUS EXPENSES		0.000	0.000	0.000
TOTAL		58.138	55.712	43.322

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2012	31.03.2011	31.03.2010
	SALES
		Income	102.561	114.179	146.130
		Other Income			1.047
		TOTAL	102.561	114.179	147.177
Less	EXPENSES
		Office Expenses	95.607	110.102	142.231
		Administrative Expenses
		Advertising Expenses
		TOTAL	95.607	110.102	142.231
	PROFIT BEFORE TAX		6.954	4.077	4.946
Less	TAX		2.174	1.324	1.529
	PROFIT AFTER TAX		4.780	2.753	3.417
	IMPORTS
		Purchase of Material and Components	27.572	0.000	46.227
	TOTAL IMPORTS		27.572	0.000	46.227
	Earnings Per Share (Rs.)		23.87	13.75	17.06

Expected Sales (2012-13): Rs.150.000 Millions

The above information has been parted by Ms. Pallavi.

KEY RATIOS

PARTICULARS		31.03.2012	31.03.2011	31.03.2010
PAT / Total Income	(%)	4.66	2.41	2.32
Net Profit Margin (PBT/Sales)	(%)	NA	NA	3.38
Return on Total Assets (PBT/Total Assets}	(%)	7.34	6.76	9.92
Return on Investment (ROI) (PBT/Networth)		0.18	0.12	0.16
Debt Equity Ratio (Total Debt/Networth)		0.49	0.65	0.39
Current Ratio (Current Asset/Current Liability)		1.94	10.52	7.14

LOCAL AGENCY FURTHER INFORMATION

SUNDRY CREDITORS DETAILS:

(Rs. In Millions)

Particulars	31.03.2012	31.03.2011	31.03.2010
Trade Payables	34.676	2.967	4.780

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]	PAN of Proprietor/Partner/Director, if available	No
32]	Date of Birth of Proprietor/Partner/Director, if available	Yes
33]	Voter ID No of Proprietor/Partner/Director, if available	No
34]	External Agency Rating, if available	No

NOTE:

The registered office of the company has been shifted from “F/1, Bank of India Colony, Dattawadi, Pune – 411 030, Maharashtra, India” to “Flat No.4, Nandadeept Apartment, Opposite B.M.C.C. College Ground, Agarkar Road, Pune – 411004, Maharashtra, India” w.e.f. 01.01.2010. The registered office has been again shifted from “Flat No.4, Nandadeep Apartment, Opposite B.M.C.C. College Ground, Agarkar Road, Pune – 411004, Maharashtra, India” to the present address w.e.f. 06.12.2012

BUSINESS:

During the year 2011-12, the company achieved a turnover of Rs.102.500 Millions compared to Rs.114.100 Millions of the previous year. However profit after tax has gone up to Rs.4.780 Millions from Rs.2.753 Millions the last year’s net profit after tax. .

CONTINGENT LIABILITIES:

Particulars	31.03.2012 (Rs. In Millions)	31.03.2011 (Rs. In Millions)
Corporate Guarantee to TETC	32.500	32.500

FIXED ASSETS:

· Land

· Factory Building

· Plant and Machinery

· Tools

· Office Equipment

· Furniture

· Computers

· Altis Toyota

· Diesel Genset

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 records 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.53.68
UK Pound	1	Rs.84.85
Euro	1	Rs.71.87

INFORMATION DETAILS

Information Gathered by :	JML
Report Prepared by :	BSN

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	4
PAID-UP CAPITAL	1~10	3
OPERATING SCALE	1~10	6
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	6
--PROFITABILIRY	1~10	5
--LIQUIDITY	1~10	5
--LEVERAGE	1~10	4
--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
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.