MIRA INFORM REPORT

 

 

Report Date :

14.06.2013

 

IDENTIFICATION DETAILS

 

Name :

CG LUCY SWITCHGEAR LIMITED

 

 

Registered Office :

6th Floor, CG House, Dr. Annie Besent Road, Worli, Mumbai – 400030, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

09.08.1994

 

 

Com. Reg. No.:

11-080208

 

 

Capital Investment / Paid-up Capital :

Rs. 12.000 Millions

 

 

CIN No.:

[Company Identification No.]

U31200MH1994PLC080208

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Electrical Switchgear.

 

 

No. of Employees :

40 (Approximately)

 

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1214000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There appears an extreme dip in the sales turnover, but the profit margin is decent during 2012.

 

The portion of external borrowings in the capital structure seems to be very low. Financial and liquidity position is strong and healthy.

 

Trade relations are fair. Business is active. Payment terms are reported as usually 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 PARTED BY (GENERAL INFORMATION)

 

Name :

Mr. Mukesh Mehta

Designation :

Deputy Manager in Finance

Contact No.:

91-253-2581603

Date :

13.06.2013

 

 

LOCATIONS

 

Registered Office :

6th Floor, CG House, Dr. Annie Besent Road, Worli, Mumbai – 400030, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

mukesh.mehta@cgglobal.com

Website :

www.cgglobal.com

Area :

2500 Sq.ft. [Approximately]

Location :

Owned

 

 

Factory :

F-10, MIDC, Ambad, Nashik – 422010, Maharashtra, India

Tel. No.:

91-253-2381603

Fax No.:

91-253-2381542

 

 

DIRECTORS

 

As on 02.08.2012

 

Name :

Mr. Charles Richard Dick

Designation :

Director

Address :

South Lawn, Appleton, Abingdom, OX135JX, United Kongdom

Date of Birth/Age :

13.05.1950

Date of Appointment :

09.08.1994

DIN :

00256413

 

 

Name :

Carl Nicholas Sellick

Designation :

Director

Address :

3, Raeside Close, Seer Green, Beaconsfield, HP92UB, United Kingdom

Date of Birth/Age :

14.07.1967

Date of Appointment :

17.03.2000

DIN :

00269060

 

 

Name :

Mr. Christopher Robert Levick

Designation :

Director

Address :

Frenchay Road, Oxford, OX26TG, United Kingdom

Date of Birth/Age :

14.03.1948

Date of Appointment :

20.10.2005

DIN :

00269085

 

 

Name :

Mr. Jayant Govindrao Kulkarni

Designation :

Director

Address :

2, Datta Kunj, Annad Nagar, Gangapur Road, Nashik – 422005

Date of Birth/Age :

27.10.1954

Date of Appointment :

01.11.2004

DIN :

00348942

 

 

Name :

Mr. Trilochan Sar

Designation :

Alternate Director

Address :

C-305, Pearl Drop, GE Gardens, LBS Marg, Kajur Marg west, Mumbai – 400078

Date of Birth/Age :

03.08.1956

Date of Appointment :

12.05.2010

DIN :

01971897

 

 

Name :

Mr. Mukul Srivastava

Designation :

Director

Address :

6, Asher Enclave Estate, Upnagar, Nashik – 422006

Date of Birth/Age :

03.11.1968

Date of Appointment :

20.11.2007

DIN :

02005717

 

 

Name :

Mr. Graham Frederick Briggs

Designation :

Director

Address :

61, Westend, Witney, Oxon, OX281NJ, United Kingdom

Date of Birth/Age :

23.08.1962

Date of Appointment :

20.11.2007

DIN :

02007408

 

 

Name :

Mr. Laurent Dominique Leon Demortier

Designation :

Director

Address :

9 Avenue De La Passerelle, Saint Cloud 92210, France

Date of Birth/Age :

02.05.1961

Date of Appointment :

27.07.2011

DIN No.:

03520825

 


 

KEY EXECUTIVES

 

Name :

Mr. Mukesh Mehta

Designation :

Deputy Manager in Finance

 

 

MAJOR SHAREHOLDERS

 

As on 02.08.2012

 

Names of Shareholders

 

No. of Shares

Keval Kishor Nohria

 

1

Sudhir Mohan Trehan

 

1

W Lucy and Company, UK

 

600000

Crompton Greaves Limited, India

 

599993

Mukul Srivastava

 

1

Wilton Henriques

 

1

Jayant Govondrao Kulkarni

 

1

Trilochan Sar

 

1

Sushant Arora

 

1

Total

 

1200000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 02.08.2012

 

Category

Percentage

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

50.00

Bodies corporate

50.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Electrical Switchgear.

 

 

Products :

Product Description

Item Code

Fused Compact Ring Main Units [FRMU]

85.37

Non Extensible Fuse Switch Unit [NEFS]

85.37

Vacuum Ring Extensible [VRE]

85.37

Vacuum Ring non Extensible [VRN]

85.37

 

 

Exports :

 

Products :

Switchgear

Countries :

Dubai

 

 

Imports :

 

Products :

Raw Material

Countries :

Dubai

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS (As On 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

Electrical Apparatus (RMU and Others)

Nos.

7800

7800

3052

Total

Nos.

7800

7800

3052

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Corporation Bank, Industrial Finance Branch, No-104, Bharat House, Fort, B. S. Marg, Mumbai- 400001, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sharp and Tannan

Chartered Accountants     

Address :

2nd Floor, 194, Ravindra Annex, Churchgate Reclamation, Dinshaw Vaccha Road, Mumbai – 400020, Maharashtra, India

PAN No.:

AAAFS2967E

 

 

Subsidiaries :

  • Lucy Electric UK Limited
  • Lucy Switchgear, FZE of
  • Lucy Electric India (Private) Limited

 

 

Associates :

  • Crompton Greaves Limited
  • W Lucy and Company Limited

 

 

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/-each

Rs.20.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1200000

Equity Shares

Rs.10/-each

Rs.12.000 millions

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2010

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

12.000

12.000

(b) Reserves & Surplus

 

291.586

273.302

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) long-term borrowings

 

9.135

10.957

(b) Deferred tax liabilities (Net)

 

2.267

0.442

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

70.927

82.758

(c) Other short terms liabilities

 

4.828

1.576

(d) Short-term provisions

 

5.414

8.463

TOTAL

 

396.157

389.498

 

 

 

 

II.             ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

66.150

69.366

(ii) Intangible Assets

 

0.128

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.016

2.916

(e) Other Non-current assets

 

0.060

0.056

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

66.110

94.200

(c) Trade receivables

 

183.635

97.637

(d) Cash and cash equivalents

 

12.461

11.425

(e) Short-term loans and advances

 

64.597

113.899

(f) Other current assets

 

0.000

0.000

TOTAL

 

396.157

389.498

 

ABRIDGED BALANCE SHEET

 

Particulars

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

12.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

242.495

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

254.495

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

13.307

TOTAL BORROWING

 

 

13.307

DEFERRED TAX LIABILITIES

 

 

3.517

 

 

 

 

TOTAL

 

 

271.319

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

73.683

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

2.905

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 

124.961

 

Sundry Debtors

 
 

217.950

 

Cash & Bank Balances

 
 

6.757

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 
 

80.813

Total Current Assets

 

 

391.649

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

235.750

 

Other Current Liabilities

 
 

3.755

 

Provisions

 
 

35.254

Total Current Liabilities

 

 

196.918

Net Current Assets

 

 

194.731

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

271.319

 

 

 

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

386.978

575.108

862.354

 

 

Other Income

9.037

5.008

7.913

 

 

TOTAL                                     (A)

396.015

580.116

870.267

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

313.250

472.850

 

 

Changes in inventories of finished goods (including excise duty) and work in progress

8.586

17.143

 

 

 

Employee benefit expenses

23.393

26.056

 

 

 

Other expenses

19.130

20.147

 

 

 

TOTAL                                     (B)

364.359

536.196

752.700

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

31.656

43.920

117.567

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.007

0.065

0.003

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

31.649

43.855

117.564

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.233

4.820

6.344

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

27.416

39.035

111.220

 

 

 

 

 

Less

TAX                                                                  (H)

(8.775)

(12.064)

42.459

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

18.641

26.971

68.761

 

 

 

 

 

 

TAXATION ADJUSTMENTS OF EARLIER YEARS

(0.357)

3.835

(0.311)

 

 

 

 

 

 

PROFIT AFTER TAX AND TAXATION ADJUSTMENTS OF EARLIER YEARS

18.284

30.806

68.450

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

228.118

197.312

163.848

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.000

7.000

 

 

Proposed Dividend

0.000

0.000

24.000

 

 

Corporate tax on dividend

0.000

0.000

3.986

 

BALANCE CARRIED TO THE B/S

246.402

228.118

197.312

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods on FOB Basis

60.954

80.875

135.671

 

TOTAL EARNINGS

60.954

80.875

135.671

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Components and Spares

26.629

73.049

151.971

 

 

Capital Goods

0.000

0.000

1.407

 

TOTAL IMPORTS

26.629

73.049

153.378

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.24

25.67

57.04

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.62

5.37

7.87

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.08

6.79

12.90

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.92

10.02

23.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.14

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.03

0.04

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.02

3.42

1.99

 

 

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

Yes

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

No

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

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

LONG TERM BORROWINGS

 

 

Sales Tax Deferral Loan (interest free)

(under Part I of Package Scheme of Incentives (Deferral Scheme), 1993, implemented through SICOM Limited)

9.135

10.957

Total

9.135

10.957

 

 

OPERATIONS:

 

The Company has achieved Net sales of Rs. 386.98 million during the year. However, there has been increased pressure on sales & the operating margins due to competition and increased material cost.

 

 

 

FIXED ASSETS:

 

  • Land
  • Office Building
  • Factory Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Computer
  • Lease Hold Land
  • Vehicles
  • Technical Knowhow
  • 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. 58.41

UK Pound

1

Rs. 91.62

Euro

1

Rs. 78.12

 

 

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

 

 

--BUSINESS SCALE

1~10

5

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

51

 

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.