MIRA INFORM REPORT

 

 

Report Date :

13.07.2013

 

IDENTIFICATION DETAILS

 

Name :

XOL TECHNOLOGIES PRIVATE LIMITED (w.e.f. 04.06.2010)

 

 

Formerly Known As :

TEK ELECTROMECHANICAL PRIVATE LIMITED

 

 

Registered Office :

‘TE Park’ 22B, Doddenakundi Industrial Area, Whitefield Road, Bangalore – 560 048, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

05.04.1988

 

 

Com. Reg. No.:

25-063917

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 millions

 

 

CIN No.:

[Company Identification No.]

U31909KA1988PTC063917

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Connectors and Inter-Connection Devices.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 510000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. The company has incurred a loss in the current year. However, networth of the company is satisfactory. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

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

 

MANAGEMENT NON-COOPERATIVE (Tel. No.: 91-20-66405300)

 

 

LOCATIONS

 

Registered Office :

‘TE Park’ 22B, Doddenakundi Industrial Area, Whitefield Road, Bangalore – 560048, Karnataka, India

Tel. No.:

91-20-66405300

Fax No.:

91-20-66405302

E-Mail :

ravis@te.com

prasannan-pv@tekelectromechnanicals.com

info@tekcomponents.com

Website :

www.tekcomponents.com

 

 

Factory :

Located at Pune

 

 

DIRECTORS

 

As on 31.08.2012

 

Name :

Mr. Ravi Krishna Sastry

Designation :

Director

Address :

311, BCC Layout, 8th Main Road, Vijaynagar, Bangalore – 560040, Karnataka, India

Date of Birth/Age :

21.02.1976

Date of Appointment :

31.08.2011

DIN No.:

00332491

 

 

Name :

Mr. Viswanath Srinivasan

Designation :

Director

Address :

No. 401, The Good Earth, 1 Cambridge, 2nd Cross Road, Ulsoor 51st Division, Bangalore – 560008, Karnataka, India

Date of Birth/Age :

29.12.1965

Date of Appointment :

03.06.2011

DIN No.:

01758140

 

 

Name :

Bukanakere Subrahmanyam Krishnaprasad

Designation :

Director

Address :

38 / F1, Padma Apartment. 8th Main Road, Bangalore – 560003, Karnataka, India

Date of Birth/Age :

24.03.1966

Date of Appointment :

03.06.2011

DIN No.:

03532304

 

 

Name :

Mr. Sameer Ravikant Pagnis

Designation :

Director

Address :

481/B, Swanand Building 2, Flat No. 17, Parvati Darshan, Aapli Sahakari, Griharachana Sanstha Maryadit, Pune – 411009, Maharashtra, India

Date of Birth/Age :

19.05.1971

Date of Appointment :

18.08.2011

DIN No.:

03576690

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.08.2012

 

Names of Shareholders

 

No. of Shares

TE Connectivity India Private Limited, India

 

299999

Tyco Electronics Systems India Private Limited, India

 

1

TOTAL

 

300000

 

As on 31.08.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Connectors and Inter-Connection Devices.

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Actual Production

Indegenous

 

 

Wire Connectors

Nos.

--

20 Pair Modular Connectors

Nos.

--

Automotive Connectors

Nos.

12492145.00

Automotive – Moulded Components

Nos.

24699906.00

Automotive – Stamped Components

Nos.

75848263.00

Other – Moulded Components

Nos.

273286.00

Other – Stamped Components

Nos.

28080582.00

Press Tools

Nos.

16.00

Injection Moulds

Nos.

37.00

Crimping Moulds

Nos.

--

Raw Material

Nos.

457.00

Aerospace Components

Nos.

688503.00

Fuse Boxes

Nos.

921486.00

Miscellaneous

Nos.

148470.00

Export

 

 

Injection Moulds

Nos.

3.00

Stamped Components

Nos.

18703.00

Moulded Components

Nos.

82615.00

Press Tools

Nos.

--

Aerospace Components

Nos.

182606.00

Automotive Connectors

Nos.

--

Other – Moulded Components

Nos.

--

Other – Stamped Components

Nos.

--

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         Union Bank of India

Bank of Maharashtra, Deccan Branch

Bank of Maharashtra, Camp Branch, Khudamurad Building, Sachapir Street Camp, Pune – 411001, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Long term borrowings

 

 

Term Loan From Bank

(Secured by Hypothecation of movable assets  and mortgage of land and building at Wagholi and personal guarantee of the Directors)

Note: The term loan outstanding at March 2011 was borrowed at interest rates that ranged from 9.5% to 12.25%. The number and amount of installments payable in March 2011 in respect of these loans ranged from 17 months to 46 months and Rs. 0.305 million to Rs. 1.800 millions respectively. These loans have been foreclosed during the year.

0.000

20.041

Short term borrowings

 

 

From Bank

(Secured by Hypothecation of raw materials, work in process, Finished Goods, stores, spares, book debts and personal guarantee of the, Directors)

0.000

35.837

Total

0.000

55.878

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Deloitte Center, 100/2, Richmond Road, Bangalore – 560025, Karnataka, India

Tel. No.:

91-80-66276000

Fax No.:

91-80-66276011

PAN No.:

AACFD3771D

 

 

Holding Company :

TE Connectivity India Private Limited [Formally Tyco Electronics Corporation India Private Limited (From 03.06.2011)]

CIN No. : U31909KA1993PTC015007]

 

 

Fellow Subsidiaries :

·         Tyco Electronics Logistics AG

Tyco Electronics AMP Korea Limited, Korea

Tyco Electronics Corporation, USA

Tyco Electronics AMP GmbH

 

 

Enterprise where KMP has significant influence :

TEK Components Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.08.2012

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs. 100/- each

Rs. 30.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs. 100/- each

Rs. 30.000 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

30.000

30.000

(b) Reserves & Surplus

 

97.808

112.097

(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)

 

127.808

142.097

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

20.041

(b) Deferred tax liabilities (Net)

 

0.000

5.109

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

1.977

4.140

Total Non-current Liabilities (3)

 

1.977

29.290

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

150.000

73.792

(b) Trade payables

 

52.620

69.220

(c) Other current liabilities

 

20.610

38.776

(d) Short-term provisions

 

0.291

5.788

Total Current Liabilities (4)

 

223.521

187.576

 

 

 

 

TOTAL

 

353.306

358.963

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

130.268

183.937

(ii) Intangible Assets

 

2.076

1.924

(iii) Capital work-in-progress

 

9.168

2.800

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.010

0.010

(c) Deferred tax assets (net)

 

8.908

0.000

(d)  Long-term Loan and Advances

 

1.107

1.382

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

151.537

190.053

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

55.345

43.712

(c) Trade receivables

 

125.787

109.461

(d) Cash and cash equivalents

 

12.152

6.400

(e) Short-term loans and advances

 

8.485

9.294

(f) Other current assets

 

0.000

0.043

Total Current Assets

 

201.769

168.910

 

 

 

 

TOTAL

 

353.306

358.963

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

6.554

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

109.332

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

115.886

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

91.405

2] Unsecured Loans

 

 

49.292

TOTAL BORROWING

 

 

140.697

DEFERRED TAX LIABILITIES

 

 

7.039

 

 

 

 

TOTAL

 

 

263.622

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

190.752

Capital work-in-progress

 

 

(0.512)

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

4

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

49.033

 

Sundry Debtors

 
 

96.961

 

Cash & Bank Balances

 
 

0.145

 

Other Current Assets

 
 

17.871

 

Loans & Advances

 
 

1.155

Total Current Assets

 
 

165.165

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

 
 

54.954

 

Other Current Liabilities

 
 

17.791

 

Provisions

 
 

19.038

Total Current Liabilities

 
 

91.783

Net Current Assets

 
 

73.382

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

263.622

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

 

SALES

 

 

 

 

 

Income

417.733

445.585

314.568

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

69.747

45.949

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

28.977

29.074

 

 

 

 

 

 

PROFIT/(LOSS)  BEFORE TAX

NA

40.770

16.875

 

 

 

 

 

Less

TAX                                                                 

NA

14.559

6.378

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(14.289)

26.211

10.497

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

46.312

51.059

22.450

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials including Components and Spare Parts

84.944

71.152

 

 

 

Capital Goods

7.650

11.474

 

 

TOTAL IMPORTS

92.594

82.626

77.774

 

 

 

 

 

 

Earnings/(Loss) Per Share (Rs.)

(47.63)

87.37

160.16

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

9.15

5.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
11.45

4.74

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA
0.29

0.15

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.17
0.66

1.21

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

0.90
0.90

1.80

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS

 

Particulars

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. in Millions)

 

 

 

 

Trade Payable

52.620

69.220

54.954

 

 

 

 

 

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

No

10]

Designation of contact person

No

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

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

 

 

CORPORATE INFORMATION

 

Subject is a private limited company incorporated under the provision of the companies act, 1956. The company is engaged in manufacture of connectors and inter-connection devices. The registered office of the company is in Bangalore and has manufacturing facility in Pune. During the year, the company became a subsidiary of Tyco Electronics Corporation India Private Limited.

 

 

STATE OF AFFAIRS:

 

The company’s total income as on March 31, 2012, was Rs. 417.733 millions. The loss for the year after taxes was Rs. 14.289 millions. The loss for the year is mainly on account of accelerated depreciation.

 

 

UNSECURED LOAN

 

Particulars

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Short term borrowings

 

 

Loan from related party

150.000

8.807

Loan from others

0.000

29.148

Total

150.000

37.955

 

 

CONTINGENT LIABILITIES:

 

 

PARTICULARS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Sales Tax Matters

0.000

1.049

Guarantee provided in connection with loans taken by the erstwhile directors

0.000

19.500

 

 

 

FIXED ASSETS

 

·         Freehold Land

·         Buildings

·         Plant and Machinery

·         Air Conditioner

·         Electrical Installation

·         Tools, Dies and Equipments

·         Office Equipment

·         Furniture and Fixtures

·         Computer and Software

·         Vehicles

·         Data processing Equipment


 

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.59.90.

UK Pound

1

Rs.90.88

Euro

1

Rs.78.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

42

 

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.