MIRA INFORM REPORT

 

 

Report Date :

17.06.2013

 

IDENTIFICATION DETAILS

 

Name :

M ACER AUTOMOTIVE SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

No. 20-D, I Phase, KIDB, Kumbalgod, Bangalore 560074, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

03.06.1999

 

 

Com. Reg. No.:

025295

 

 

Capital Investment / Paid-up Capital :

Rs. 26.590 millions  

 

 

CIN No.:

[Company Identification No.]

U31909KA1999PTC025295

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Electrical and Electronic Sub Components and Components for Application in Auto Industries.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 95000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The management has failed to file its financials with the government department after 2010.

 

Mr. Narasimha Babu, Finance Manager has provided all information to us but the financials are not verified.

 

As per old, the financial strength appeared to be moderate due to no reserve being maintained.

 

However, trade relations are fair. Business is active. Payment terms are unknown.

 

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.

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 :

Mr. Narsimhababu

Designation :

Finance Manager

Contact No.:

91-9845739106

Date :

13.06.2013

 

 

LOCATIONS

 

Registered Office / Factory :

No. 20-D, I Phase, KIDB, Kumbalgod, Bangalore – 560074, Karnataka, India 

Tel. No.:

91-80-28437962 / 28437963

Mobile No.:

91-9845739106 (Mr. Narsimhababu)

Fax No.:

91-80-28437898

E-Mail :

m_acer@vsnl.net

bhaskar@macer.in

Location:

Owned

 

 

DIRECTORS

 

As on 30.09.2010

 

Name :

Mr. Hampapur Gopal Bhaskar

Designation :

Director

Address :

862, 4th Cross, 5th Main, M.C. Layout, Vijayanagar, Bangalore-560040, Karnataka, India

Date of Birth/Age :

09.09.1953

Date of Appointment :

03.06.1999

DIN No.:

02146197

 

 

Name :

Mrs. Sandhya Vasuki 

Designation :

Director

Address :

604, 3rd Stage, 1st Block, Basaveswara, Nagar, Bangalore-560079, Karnataka, India

Date of Birth/Age :

24.04.1959

Date of Appointment :

03.06.1999

DIN No.:

02146170

 

 

Name :

Mr. Hampapur Gopal Vasuki

Designation :

Director

Address :

604, 3rd Stage, 1st Block, Basaveswara, Nagar, Bangalore-560079, Karnataka, India

Date of Birth/Age :

22.05.1955

Date of Appointment :

03.06.1999

DIN No.:

02146184

 

 

Name :

Mr. Mallipatna Bhasker Rao Muralidhar

Designation :

Director

Address :

903, 3rd Cross, M.C. Layout, Vijayanagar, Banagalore-560040, Karnataka, India

Date of Birth/Age :

03.10.1953

Date of Appointment :

03.06.1999

DIN No.:

00924484

 

 

Name :

Mr. Sriranga Raghu

Designation :

Director

Address :

1197, 6th Main Road, A Block, Rajajinagar, II Stage, Bangalore-560010, Karnataka, India

Date of Birth/Age :

30.10.1956

Date of Appointment :

01.01.2005

DIN No.:

02146175

 

 

Name :

Mr. Mandya Raghu Srinivas

Designation :

Director

Address :

1197, 6th Main Road, A Block, Rajajinagar, II Stage, Bangalore-560010, Karnataka, India

Date of Birth/Age :

24.12.1953

Date of Appointment :

01.01.2005

DIN No.:

02100298

 

 

KEY EXECUTIVES

 

Name :

Mr. Narsimhababu

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Names of Shareholders

 

No. of Shares

Hampapur Gopal Bhaskar

 

75000

Bhaskar Muralidhar Rao

 

75000

Hampapur Gopal Vasuki

 

62500

Sandhya Vasuki

 

12500

Mandya Raghu Srinivas

 

25000

Sriranga Raghu

 

25000

 

As on 30.09.2010

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Electrical and Electronic Sub Components and Components for Application in Auto Industries.

 

 

Exports :

 

Products :

Electrical and Electronic Sub Components and Components for Application in Auto Industries

Countries :

ô                  Germany

ô                  Brazil

ô                  China

ô                  Thailand

ô                  Poland

ô                  Singapore

 

 

Imports :

 

Products :

Raw Material

Countries :

ô                  Germany

ô                  Singapore

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Supplier :

¯                  Agni Motors

¯                  Ashwini Tools

¯                  Anugraha Agencies

¯                  Advance Electronic Systems

¯                  All Cargo global Logistics

¯                  Automaxx

¯                  Bombay Tools Supplying Agency Private Limited

¯                  Bill Forge Private Limited

¯                  BT Solders

¯                  Classic Wire Insulations

¯                  Coppered Industries Private Limited

¯                  Electro Mags

¯                  Excel Springs Private Limited

 

 

Customer :

End Users

 

¯                  Bosch Automotive

¯                  Bosch Limited

¯                  Continental Limited

¯                  Robert Bosch Limited

¯                  Bosck Chassis Systems India Limited

¯                  Bosck Automotive Products (Suzhou) Company Limited

¯                  Teknia Zem SA

¯                  Robert Bosh Energy and Body Systems

¯                  MultiLink

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

State Bank of India, Peenya Industrial Estate, Bangalore - 560058, Karnataka, India

 

 

Facilities :

Cash Credit – Rs. 100.000 millions (From State Bank of India)

 

SECURED LOAN

31.03.2010

(Rs. In millions)

31.03.2009

(Rs. In millions)

Term Loan

 

 

Term Loan – 2005 (10308228912)

0.000

1.123

Term Loan – 2008 (30337569551)

3.848

5.065

Term Loan – 2009 (30727527541)

1.972

2.402

Vehicle Loan from HDFC

0.128

0.327

Vehicle Loan from SBI (30832019309)

0.357

0.000

Vehicle Loan from SBI (30831963699)

0.235

0.000

(secured by hypothecation of vehicle)

 

 

Cash Credit from State Bank of India

(secured by hypothecation of inventories and book debts)

20.778

6.819

Total

27.318

15.736

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M N S and Company

Chartered Accountant

Address :

No. L 89, 12th Cross, VI Sector, H S R Layout, Bangalore 560102, Karnataka, India

PAN No.:

AACFS5727L

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs. 10 each

Rs. 25.000 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1909000

Equity Shares

Rs. 10 each

Rs.19.090 millions  

 

Share Application Money Pending Allotment

 

Rs. 7.500 millions

 

Total

 

Rs. 26.590 millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

26.590

22.540

13.326

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(2.896)

(2.889)

0.000

NETWORTH

23.694

19.651

13.326

LOAN FUNDS

 

 

 

1] Secured Loans

27.318

15.736

11.248

2] Unsecured Loans

8.015

10.049

6.000

TOTAL BORROWING

35.333

25.785

17.248

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

59.027

45.436

30.574

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

31.884

22.270

19.866

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

16.478

9.352

5.789

 

Sundry Debtors

44.408

12.870

9.624

 

Cash & Bank Balances

0.247

0.830

0.144

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

11.624

5.169

6.330

Total Current Assets

72.757

28.221

21.887

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

43.312

4.720

11.129

 

Other Current Liabilities

2.316

0.353

0.072

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

45.628

5.073

11.201

Net Current Assets

27.129

23.148

10.686

 

 

 

 

MISCELLANEOUS EXPENSES

0.014

0.018

0.022

 

 

 

 

TOTAL

59.027

45.436

30.574

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales

153.086

74.518

27.783

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

153.086

74.518

27.783

 

 

 

 

 

Less

EXPENSES

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

140.710

64.130

30.055

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

140.710

64.130

30.055

 

 

 

 

 

Less

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

12.376

10.388

(2.272)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.742

2.585

1.425

 

 

 

 

 

 

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

7.634

7.803

(3.697)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.210

2.438

1.231

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

4.424

5.365

(4.928)

 

 

 

 

 

Less

TAX                                                                  (H)

0.179

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.245

5.365

(4.928)

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.22

--

--

 

Particulars

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Sales Turnover (Approximately)

510.000

500.000

400.000

 

 

 

 

 

Expected Sales (2013-2014): Rs. 600.000 millions

 

The above information has been parted by Mr. Narsimhababu (Finance Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.77

7.20

(17.73)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.23

10.63

(11.80)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.27

(0.37)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.49

1.31

1.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.59

5.56

1.95

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last six 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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

No

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 LOAN

 

UNSECURED LOAN

 

31.03.2010

(Rs. In millions)

31.03.2009

(Rs. In millions)

Export Packing Credit – State Bank of India

8.015

10.049

Total

8.015

10.049

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U31909KA1999PTC025295

Name of the company

M ACER AUTOMOTIVE SYSTEMS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

No. 20-D, I Phase, KIDB, Kumbalgod, Bangalore - 560074, Karnataka, India

E-Mail: m_acer@vsnl.net  

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

80042962

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Floating charge

Particular of charge holder

State Bank of India, Peenya Industrial Estate, Bangalore - 560058, Karnataka, India

E-Mail: rjr.cs69@gmail.com

Nature of instrument creating charge

Supplemental agreement of loan cum hypothecation form sme-4 and letter of confirmation for extension of mortgage by deposit of title deeds SME-8 (both pertain to the same charge)

Date of instrument Creating the charge

22.02.2012

Amount secured by the charge

Rs. 148.100 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

1). WCL/Open TL/TL (NEW) - AT 6.50% Above Br, effective rate 16.50% P.A. with monthly rests.

2). Existing TLs - As per existing terms of sanction.

Penal Int : max 2% p.a. over the normal rate.

 

Terms of Repayment

WCL - on demand. advance is for a period of 12 months.

 

Existing tls - as per existing terms of sanction.

 

Term Loan (New) : in first 2 monthly installment of Rs. 0.100 million each; next 28 monthly installment of Rs. 0.200 million each.

 

Open term loan - as per sanction.

 

Margin

RM/SFG/FG/Receivables : 25%

 

BG/LC : 25%

 

TL/DPG : 35.55%

 

OPEN TL : 26.15%.

 

Extent and Operation of the charge

Exclusive first charge on the assets of the company and to the full extent.

 

Others

Cash Credit (Stocks) RS.3.00 CRORES; Cash Credit (Receivables) Rs.40.000 millions; TL-1 Rs.2.000 millions; TL-2 Rs 0.400 millions; TL-3 Rs 1.000 millions; TL-4 (New) Rs 5.800 millions; Open Term Loan Rs.4.800 millions; Letter Of Credit Rs.50.000 millions; Bank Guarantee Rs.2.500 millions; FC Rs.11.600 millions; Total Rs.148.100 millions.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Hypo. of company's present and future movable fixed assets and current assets like stocks, raw materials, semi finished and finished goods, book debts, receivables, outstanding monies, bills, rights, stores, components, furniture and fittings; other movables, Machinery, plant and machinery, vehicles etc.,

 

EM of lease hold rights on KIADB land and Building Situated at No. 20-D, 1st Phase, Kumbalagodu, Bangalore Measuring 1,800 sq.mtrs or 19,368 sq.ft.

Date of instrument modifying the charge

13.04.2011

Particulars of the present modification

The amount secured by the charge stands Increased to Rs. 148.100 millions.

 

 

FIXED ASSETS:

·         Land

·         Tools and Moulds

·         Plant and Machinery

·         Other Equipments

·         Electrical Fittings

·         Office Equipments

·         Furniture and Fittings

·         Computers and Accessories

·         Vehicles

·         Building – Work In Progress


 

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.57.74

UK Pound

1

Rs.90.64

Euro

1

Rs.77.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

 

 

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.