MIRA
INFORM REPORT
|
Report Date : |
04.07.2013 |
IDENTIFICATION DETAILS
|
Name : |
CINERAMA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Unit No. 2, Ground and 1st Floor, Asuda Kutir 245, Water
Field Road, Bandra (West), Mumbai – 400050, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
17.11.1954 |
|
|
|
|
Com. Reg. No.: |
11-009418 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.300 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U33200MH1954PTC009418 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader, Dealer and Importer of Electronics Home Theater, Speakers etc.
|
|
|
|
|
No. of Employees
: |
Information denied by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (52) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 892000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well established company having a good track record.
There appears dip in profitability during 2012. However, general financial strength to be strong. Liquidity position
is good. Trade relations are reported to be fair. Business is active. Payments
are reported to be regular and as per commitment. The company can be considered normal for business dealings at usual
trade terms and condition. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
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. Udupa |
|
Designation : |
Account Manager |
|
Contact No.: |
91-80-23370515 |
|
Date : |
02.07.2013 |
LOCATIONS
|
Registered Office : |
Unit No. 2, Ground and 1st Floor, Asuda Kutir 245, Water Field
Road, Bandra (West), Mumbai – 400050, Maharashtra, India |
|
Tel. No.: |
91-22-32545260 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate / Head Office : |
16-A, Industrial Suburb, 2nd Stage, Yeshwantpur, Tumkur
Road, Bangalore-560022, |
|
Tel. No.: |
91-80-23370515/ 23370220 |
|
Fax No.: |
91-80-23370222 |
|
Mail : |
|
|
|
|
|
Showroom: |
|
|
Tel No.: |
91-22-32545260 |
|
Area : |
Rented |
DIRECTORS
As on 17.09.2012
|
Name : |
Mr. Sanjay Agarwal |
|
Designation : |
Director |
|
Address : |
No. 10, |
|
Date of Birth/Age : |
22.01.1958 |
|
Date of Appointment : |
16.08.1980 |
|
DIN No.: |
01011932 |
|
|
|
|
Name : |
Mrs. Jaya Agarwal |
|
Designation : |
Director |
|
Address : |
No. 10, |
|
Date of Birth/Age : |
17.11.1958 |
|
Date of Appointment : |
01.02.1984 |
|
DIN No.: |
01037428 |
KEY EXECUTIVES
|
Name : |
Mr. Udupa |
|
Designation : |
Account Manager |
MAJOR SHAREHOLDERS
As on 17.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Sanjay Agarwal |
|
1641 |
|
Jaya Agarwal |
|
720 |
|
Arjun Agarwal |
|
392 |
|
Avantika Agarwal |
|
242 |
|
Cine Fones ( |
|
05 |
|
Total |
|
3000 |
Equity Share Break up (Percentage of Total Equity)
As on 17.09.2012
|
Category |
Percentage |
|
Directors or relatives of Directors |
99.83 |
|
Other |
0.17 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader, Dealer and Importer of Electronics Home Theater, Speakers etc.
|
||||
|
|
|
||||
|
Products : |
|
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Installed Capacity |
Actual Production |
|
|
|
|
|
|
Cinema Projection Equipment with Amplifier Systems |
Qty in Nos. |
150 |
-- |
|
Part and Assemblies of: Projection Equipment |
Qty in Nos. |
-- |
8 |
GENERAL INFORMATION
|
No. of Employees : |
Information denied by the management. |
|
|
|
|
Bankers : |
·
Royal Bank of |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Ishwar and Gopal Chartered Accountants |
|
Address : |
|
|
Tel. No.: |
91-80-26701
694/26700009 |
|
Fax No.: |
91-80-26708317 |
|
E-Mail : |
|
|
PAN No.: |
AAAFI2475E |
|
|
|
|
Related Parties : |
|
CAPITAL STRUCTURE
As on 17.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000 |
Equity Shares |
Rs. 100/- each |
Rs. 0.500 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3000 |
Equity Shares |
Rs. 100/- each |
Rs. 0.300
Million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
0.300 |
0.300 |
|
(b) Reserves & Surplus |
|
222.626 |
216.407 |
|
(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) |
|
222.926 |
216.707 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term liabilities |
|
2.830 |
2.830 |
|
(d) long-term provisions |
|
1.732 |
1.497 |
|
Total Non-current Liabilities (3) |
|
4.562 |
4.327 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
0.000 |
0.000 |
|
(b) Trade payables |
|
4.368 |
0.608 |
|
(c) Other current
liabilities |
|
16.982 |
18.345 |
|
(d) Short-term provisions |
|
7.126 |
4.325 |
|
Total Current Liabilities (4) |
|
28.476 |
23.278 |
|
|
|
|
|
|
TOTAL |
|
255.964 |
244.312 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
44.553 |
17.549 |
|
(ii) Intangible Assets |
|
0.085 |
0.141 |
|
(iii) Capital
work-in-progress |
|
0.000 |
26.320 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
86.921 |
89.041 |
|
(c) Deferred tax assets (net) |
|
0.474 |
1.103 |
|
(d) Long-term Loan and Advances |
|
6.924 |
4.593 |
|
(e) Other Non-current assets |
|
1.333 |
1.625 |
|
Total Non-Current Assets |
|
140.290 |
140.372 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
40.494 |
30.009 |
|
(b) Inventories |
|
49.692 |
45.451 |
|
(c) Trade receivables |
|
8.446 |
9.440 |
|
(d) Cash and cash
equivalents |
|
10.299 |
15.940 |
|
(e) Short-term loans and
advances |
|
6.476 |
3.038 |
|
(f) Other current assets |
|
0.267 |
0.062 |
|
Total Current Assets |
|
115.674 |
103.940 |
|
|
|
|
|
|
TOTAL |
|
255.964 |
244.312 |
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
0.300 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
189.724 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
190.024 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
4.186 |
|
|
2] Unsecured Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
4.186 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
194.210 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
14.436 |
|
|
Capital work-in-progress |
|
|
26.320 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
117.008 |
|
|
DEFERREX TAX ASSETS |
|
|
0.871 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
35.066
|
|
|
Sundry Debtors |
|
|
7.345
|
|
|
Cash & Bank Balances |
|
|
4.260
|
|
|
Other Current Assets |
|
|
4.533
|
|
|
Loans & Advances |
|
|
3.817
|
|
Total
Current Assets |
|
|
55.021
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
|
0.419
|
|
|
Other Current Liabilities |
|
|
17.994
|
|
|
Provisions |
|
|
1.033
|
|
Total
Current Liabilities |
|
|
19.446
|
|
|
Net Current Assets |
|
|
35.575
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
194.210 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
125.598 |
130.357 |
103.784 |
|
|
|
Repairs and Service |
2.921 |
2.960 |
3.097 |
|
|
|
Other Income |
16.854 |
26.702 |
46.561 |
|
|
|
TOTAL |
145.373 |
160.019 |
153.442 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
122.860 |
117.316 |
96.964 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
122.860 |
117.316 |
96.964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
22.513 |
42.703 |
56.478 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
2.409 |
2.508 |
2.369 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
20.104 |
40.195 |
54.109 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
6.911 |
9.329 |
7.820 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
13.193 |
30.866 |
46.289 |
|
|
|
|
|
|
|
|
|
Add/ Less |
PRIOR YEAR
EXPENSES/ INCOME |
0.000 |
0.000 |
(0.039) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
155.822 |
132.340 |
86.090 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
1.400 |
3.200 |
0.000 |
|
|
|
Dividend |
6.000 |
3.600 |
0.000 |
|
|
|
Tax on Dividend |
0.973 |
0.584 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
160.642 |
155.822 |
132.340 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Accessories & Spares |
0.000 |
34.327 |
22.997 |
|
|
|
Material for trade |
35.227 |
0.000 |
0.000 |
|
|
TOTAL IMPORTS |
35.227 |
34.327 |
22.997 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
40.999 |
40.633 |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
9.08
|
19.29
|
30.17
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
16.01
|
30.83
|
52.14
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
11.93
|
31.44
|
77.90
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.09
|
0.19
|
0.28
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00
|
0.00
|
0.02
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.06
|
4.67
|
2.83
|
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 |
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 |
No |
|
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 |
SUNDRY CREDITORS:
Rs.
In Millions
|
Particulars |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
Due to Micro, Small and Medium Enterprises |
0.000 |
0.000 |
0.000 |
|
Due to other than Micro, Small and Medium Enterprises |
4.368 |
0.608 |
0.419 |
|
Total |
4.368 |
0.608 |
0.419 |
Operations:
During the year demand for Cinema Equipments and
Home Cinema products went up considerably, Efforts are being made to promote sales with emphasis towards spreading into
smaller rural areas.
FIXED ASSETS:
- Land
· Building
· Plant and Machinery
· Furniture and Fixtures
· Vehicles
· Office Equipments
- Goodwill
- Software
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 records exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist oranization
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] 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. 60.10 |
|
|
1 |
Rs. 91.07 |
|
Euro |
1 |
Rs. 77.95 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
0 |
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
52 |
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.