MIRA
INFORM REPORT
|
Report Date : |
11.01.2013 |
IDENTIFICATION DETAILS
|
Name : |
INFINITI WHOLESALE LIMITED ( w.e.f. 21.12. 2012 ) |
|
|
|
|
Formerly Known
As : |
WOOLWORTHS WHOLESALE (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Unit 203, 2nd Floor, Akruti Center Point, MIDC, Andheri
(East), Mumbai – 400093, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
15.02.2006 |
|
|
|
|
Com. Reg. No.: |
11-159768 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.65.488
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51900MH2006PLC159768 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of Consumer Electronics, Domestic Appliances, Entertainment
Products, Machineries Equipment Accessories, Communication Equipments. |
|
|
|
|
No. of Employees
: |
Information denied by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
B (34) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 1060000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of “Woolworths International Pty. Limited”. It
is an established company having moderate track record. There appears some accumulated losses recorded by the company during
2011. However, trade relations are reported as fair. Business is active.
Payments are reported to be slow. 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
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 DECLINED BY
|
Name : |
Mr. Dilip |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-22-67332000 |
|
Date : |
26.09.2012 |
LOCATIONS
|
Registered Office : |
Unit 203, 2nd Floor, Akruti Center Point, MIDC, Andheri
(East), Mumbai – 400093, Maharashtra, India |
|
Tel. No.: |
91-22-67332000 |
|
Fax No.: |
91-22-67332055 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Warehouse : |
Located at Bhiwandi, Maharashtra, India |
DIRECTORS
AS ON 28.09.2012
|
Name : |
Mr. Ramnik Lal Narsey |
|
Designation : |
Chairman and Director |
|
Address : |
Flat No. 6, 6th Floor, Ashford Apartment, 1/26A Ridge Road,
Malabar Hill Mumbai 400 006, Maharashtra, India |
|
Date of Birth/Age : |
11.01.1958 |
|
Date of Appointment : |
13.04.2011 |
|
Date of Cessation : |
15.10.2012 |
|
DIN No.: |
03523780 |
|
|
|
|
Name : |
Mr. Thomas William Pockett |
|
Designation : |
Director |
|
Address : |
47, |
|
Date of Birth/Age : |
04.01.1958 |
|
Date of Appointment : |
17.03.2006 |
|
Date of Cessation : |
15.10.2012 |
|
DIN No.: |
01922408 |
|
|
|
|
Name : |
Mr. Nikhil Chandarana |
|
Designation : |
Alternate Director |
|
Address : |
Kashyap, 5/8/57/D, Nampally Station Road, Hyderabad – 500001, Andhra
Pradesh, India |
|
Date of Birth/Age : |
15.04.1979 |
|
Date of Appointment : |
17.09.2012 |
|
Date of Cessation : |
15.10.2012 |
|
DIN No.: |
06390957 |
Note: Latest Directors name are not available.
KEY EXECUTIVES
|
Name : |
Mr. Dilip |
|
Designation : |
Finance Manager |
|
|
|
|
Name : |
Mr. Vikram Jain |
|
Designation : |
Company Secretary |
|
Address : |
3/ 9, Parijat CHS Limited, 1st Cross, Dindayal Road,
Vishnunagar, Dombivli (West), Thane – 421 202, |
|
Date of Birth/Age : |
30.09.1973 |
|
Date of Appointment : |
08.01.2008 |
|
Pan No.: |
ACCPJ9384Q |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 28.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Woolworths (International) Pty. Limited, New South Wales |
|
6548772 |
|
Woolworths Management Pty. Limited, New South Wales |
|
1 |
|
TOTAL
|
|
6548773 |
AS ON 28.09.2012
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of Consumer Electronics, Domestic Appliances, Entertainment
Products, Machineries Equipment Accessories, Communication Equipments. |
GENERAL INFORMATION
|
No. of Employees : |
Information denied by the management. |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
Axis Bank, Andheri Branch, Mumbai, Maharashtra, India |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountants |
|
Address : |
Heritage, 3rd Floor, Near Gujarat Vidhyapith, off Ashram
Road, Ahmedabad-380014, Gujarat, India |
|
Tel. No.: |
91-79-27582542/ 27582543 |
|
Fax No.: |
91-79-27582551 |
|
PAN No: |
AABFD7919A |
|
|
|
|
Ultimate Holding
Company: |
Woolworths Limited |
|
|
|
|
Holding Company
: |
Woolworths
International Pty Limited |
|
|
|
|
Fellow
Subsidiaries : |
· Woolworths (H.K.) Sales Limited ·
Dick Smith Electronics Pty Limited |
CAPITAL STRUCTURE
AS ON 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000000 |
Equity Shares |
Rs.10/- each |
Rs.100.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
6548773 |
Equity Shares |
Rs.10/- each |
Rs.65.488
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 [9 Months] |
27.06.2010 [12 Months] |
28.06.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
65.488 |
65.488 |
65.488 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.006 |
|
|
3] Reserves & Surplus |
496.947 |
496.947 |
496.947 |
|
|
4] (Accumulated Losses) |
(295.201) |
(451.553) |
(498.343) |
|
|
NETWORTH |
267.234 |
110.882 |
64.098 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
600.000 |
450.000 |
390.000 |
|
|
TOTAL BORROWING |
600.000 |
450.000 |
390.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
FINANCE LEASE OBLIGATIONS |
12.176 |
15.218 |
25.492 |
|
|
|
|
|
|
|
|
TOTAL |
879.410 |
576.100 |
479.590 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
77.987 |
84.487 |
93.510 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.002 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
936.587
|
658.604
|
441.050 |
|
|
Sundry Debtors |
14.692
|
188.874
|
161.667 |
|
|
Cash & Bank Balances |
45.289
|
70.446
|
68.813 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
371.884
|
239.376
|
148.256 |
|
Total
Current Assets |
1368.452
|
1157.300
|
819.786 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
548.722
|
649.608
|
410.777 |
|
|
Other Current Liabilities |
7.209
|
6.687
|
17.095 |
|
|
Provisions |
11.097
|
9.392
|
5.836 |
|
Total
Current Liabilities |
567.028
|
665.687
|
433.708 |
|
|
Net Current Assets |
801.423
|
491.613
|
386.078 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
879.410 |
576.100 |
479.590 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 [9 Months] |
27.06.2010 [12 Months] |
28.06.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
6593.627 |
|
|
|
Other Income |
|
|
124.820 |
|
|
|
TOTAL (A) |
10894.372 |
10493.355 |
6718.447 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
|
|
6520.837 |
|
|
|
Employee Costs |
|
|
72.031 |
|
|
|
Operating and
Administrative Expenses |
|
|
203.797 |
|
|
|
TOTAL (B) |
10725.493 |
10431.085 |
6796.665 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(Including
Financial Expenses) |
(Including Financial
Expenses) |
(78.218) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
|
41.909 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
168.879 |
62.270 |
(120.127) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
12.057 |
15.480 |
24.671 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
156.822 |
46.790 |
(144.798) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.470 |
0.000 |
(0.915) |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
156.352 |
46.790 |
(143.883) |
|
|
|
|
|
|
|
|
|
|
TOTAL IMPORTS |
NA |
130.273 |
43.876 |
|
|
|
|
|
|
|
|
|
|
Earnings/(Loss)
Per Share (Rs.) |
23.87 |
7.14 |
(31.52) |
|
%2011-Jan-2013_files/image001.gif){kind=small}
%2011-Jan-2013_files/image002.gif){kind=small}
%2011-Jan-2013_files/image003.gif){kind=small}
%2011-Jan-2013_files/image004.gif){kind=small}
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 [9 Months] |
27.06.2010 [12 Months] |
28.06.2009 |
|
PAT / Total Income |
(%) |
1.43 |
0.44 |
(2.14)
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA |
NA |
(2.20)
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.84 |
3.77 |
(15.85)
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.59 |
0.42 |
(2.26)
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
4.36 |
10.20 |
13.25
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.41 |
1.74 |
1.89
|
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY
CREDITORS
(Rs.
In Millions)
|
Particulars |
31.03.2011 [9 Months] |
27.06.2010 [12 Months] |
28.06.2009 |
|
Sundry Creditors |
548.722
|
649.608
|
410.777 |
|
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 |
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 |
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 |
No |
|
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 |
FIXED ASSETS:
· Plant and Equipment
· Office Equipment
· Computer Hardware
· Furniture and Fixtures
· Plant – Motor Vehicles
· Software
PRESS RELEASE:
Tata Sons arm buys Woolworth’s India biz
Mumbai, September 28, 2012:
Infiniti
Retail Limited, a 100 per cent subsidiary of Tata Sons, on Thursday announced
the acquisition of Woolworths Wholesale (India) Private Limited for AUS$ 35
million.
The transaction, which will complete in coming weeks, was announced by Infiniti
Retail's Managing Director and CEO Ajit Joshi and Woolworths' India Chairman Ramnik
Narsey.
Joshi said, “Upon completion of this transaction, the activities and employees
of Woolworths Wholesale will be merged with Infiniti Retail, which operates the
Croma retail chain.”
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.54.63 |
|
|
1 |
Rs.87.50 |
|
Euro |
1 |
Rs.71.32 |
INFORMATION DETAILS
|
Information
Gathered by : |
PJA |
|
|
|
|
Report Prepared
by : |
BSN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
34 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.