. Summary Information

 

 

Country

India

Company Name

IMAGE STAR PRINT SOLUTIONS PRIVATE LIMITED

Principal Name 1

Mr. A Masood Ahmed Khan

Status

Moderate

Principal Name 2

Mr. Parveen Abdul Jabbar Sulthana

 

 

Registration #

18-068296

Street Address

No. 29, Meermadan Ali Street, Pudupet, Chennai-600002, Tamil Nadu, India

Established Date

20.06.2008

SIC Code

--

Telephone#

91-44-22743601

Business Style 1

Manufacturer

Fax #

91-44-28420413

Business Style 2

Supplier

Homepage

www.imagestarindia.com

Product Name 1

Inkjet Ink

# of employees

Not Available

Product Name 2

Inkjet Compatible Cartridges

Paid up capital

Rs.3,500,000/-

Product Name 3

OPC drums

Shareholders

Directors or relatives of directors 100.00%

Banking

HDFC Bank

Public Limited Corp.

No

Business Period

5 years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

B (28)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

408,373,000

Current Liabilities

42,758,000

Inventories

14,092,000

Long-term Liabilities

372,593,000

Fixed Assets

3,147,000

Other Liabilities

111,000

Deferred Assets

000

Total Liabilities

415,462,000

Invest& other Assets

000

Retained Earnings

6,650,000

 

 

Net Worth

10,150,000

Total Assets

425,612,000

Total Liab. & Equity

425,612,000

 Total Assets

(Previous Year)

89,189,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

45,820,000

Net Profit

3,280,000

Sales(Previous yr)

275,094,000

Net Profit(Prev.yr)

NA

 

MIRA INFORM REPORT

 

 

Report Date :

24.06.2013

 

IDENTIFICATION DETAILS

 

Name :

IMAGE STAR PRINT SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

No. 29, Meermadan Ali Street, Pudupet, Chennai-600002, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

20.06.2008

 

 

Com. Reg. No.:

18-068296

 

 

Capital Investment / Paid-up Capital :

Rs.3.500 Millions

 

 

CIN No.:

[Company Identification No.]

U22219TN2008PTC068296

 

 

PAN No.:

[Permanent Account No.]

AACC10890H

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer and Supplier of Inkjet Ink, Inkjet Compatible Cartridges, Continuous Ink Supply System, Inkjet Remanufactured cartridges OPC Drums etc.

 

 

No. of Employees :

Not Available

 

 

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 40000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a successor of “Image Star” a proprietary concern started in the year 1995. And later in the year 2008 got converted into private limited company.

 

It is an established company having moderate track record.  The company has shown a decent profitability position during 2012 but there appears huge external borrowings recorded which affect the liquidity position.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

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.

 

 

LOCATIONS

 

Registered Office :

No. 29, Meermadan Ali Street, Pudupet, Chennai-600002, Tamilnadu, India

Tel. No.:

91-44-22743601 / 28550389

Fax No.:

91-44-28420413

E-Mail :

info@imagestarindia.com

yesyesaccounts@yahoo.co.in 

Website :

www.imagestarindia.com

 

 

Branch Office :

Located At:

 

Delhi

Bangalore

Hyderabad

Madurai

 

 

DIRECTORS

 

AS ON 26.09.2012

 

Name :

Mr. A Masood Ahmed Khan

Designation :

Director

Address :

No. 829, Second Floor, Anna Salai, Chennai-600002, Tamil Nadu, India

Date of Birth/Age :

18.05.1968

Date of Appointment :

20.06.2008

DIN No :

02028001

 

 

Name :

Mr. Parveen Abdul Jabbar Sulthana

Designation :

Director

Address :

Flat No. 501, Jayashree Apartments, 60/39, Raja Annamalai Puram, II Main Road, Chennai-600028, Tamilnadu, India

Date of Birth/Age :

28.11.1973

Date of Appointment :

08.05.2013

DIN No :

02703949

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 26.09.2012

 

Names of Shareholders

 

No. of Shares

A Masood Ahmed Khan

 

320000

Manoj Nair

 

5000

Parveen Abdul Jabbar Sulthana

 

25000

 

 

 

TOTAL

 

350000

 

AS ON 26.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Inkjet Ink, Inkjet Compatible Cartridges, Continuous Ink Supply System, Inkjet Remanufactured cartridges OPC Drums etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Karnataka Bank Limited, Mount Road Branch, No.839, Mount Road, Chennai-600002, Tamil Nadu, India

·         State Bank of India

·         HDFC Bank

·         Indian Overseas Bank

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans

 

 

From Other Parties

 

 

Karnataka Bank OD A/C

12.438

13.906

TOTAL

12.438

13.906

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rao and Jegadeesan

Chartered Accountant

Address :

New No.36/19, Old No.77/19, Corporation Complex, CP Ramasamy Road, Alwarpet, Chennai-600018, Tamil Nadu, India

PAN No:

AAAFR8641N

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

350000

Equity Shares

Rs.10/- each

Rs.3.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

 

3.500

3.500

(b) Reserves & Surplus

 

6.650

4.240

(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)

 

10.150

7.740

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

16.002

21.203

(b) Deferred tax liabilities (Net)

 

0.064

0.064

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

16.066

21.267

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

356.591

31.459

(b) Trade payables

 

42.317

27.075

(c) Other current liabilities

 

0.441

1.582

(d) Short-term provisions

 

0.047

0.066

Total Current Liabilities (4)

 

399.396

60.182

 

 

 

 

TOTAL

 

425.612

89.189

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

3.147

2.688

(ii) Intangible Assets

 

0.000

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

 

360.142

32.290

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

363.289

34.978

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

14.092

12.105

(c) Trade receivables

 

45.302

38.998

(d) Cash and cash equivalents

 

1.158

1.618

(e) Short-term loans and advances

 

0.955

1.372

(f) Other current assets

 

0.816

0.118

Total Current Assets

 

62.323

54.211

 

 

 

 

TOTAL

 

425.612

89.189

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

3.500

3] Reserves & Surplus

 

 

2.316

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

5.916

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

11.691

2] Unsecured Loans

 

 

9.232

TOTAL BORROWING

 

 

20.923

DEFERRED TAX LIABILITIES

 

 

0.022

ADVANCE IN BRANCH

 

 

50.543

 

 

 

 

TOTAL

 

 

77.404

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

1.666

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

10.640

 

Sundry Debtors

 

 

20.130

 

Cash & Bank Balances

 

 

1.330

 

Other Current Assets

 

 

57.467

 

Loans & Advances

 

 

0.000

Total Current Assets

 

 

89.567

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

13.829

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

13.829

Net Current Assets

 

 

75.738

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

77.404

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

45.820

275.094

188.892

 

 

Other Income

NA

NA

NA

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                    

45.582

[Including Depreciation]

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

3.030

2.339

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

0.369

0.178

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

3.280

2.661

2.161

 

 

 

 

 

Less

TAX                                                     

0.000

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

3.280

NA

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

9.37

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

7.15

0.97

1.14

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.77

2.98

2.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.34

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

36.70

6.80

5.88

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.15

0.90

6.48

 

 

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

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

No

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]

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

 

 

NOTE:

 

Registered Office of the company has been shifted from No. 19, Meermadan Ali Street, Pudupet, Chennai-600002, Tamil Nadu, India to the present address w.e.f. 10.02.2010.

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Borrowings

 

 

Term Loans

 

 

From Other Parties

 

 

From Directors and Related Parties

3.564

7.297

 

 

 

Short Term Borrowings

 

 

Loans and Advances From Related Parties

356.591

31.459

TOTAL

360.155

38.756

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

This form is for

Modification of charge

Charge identification number of the modified 

10170827

Corporate identity number of the company

U22219TN2008PTC068296

Name of the company

IMAGE STAR PRINT SOLUTIONS PRIVATE LIMITED

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

No. 29, Meermadan Ali Street, Pudupet, Chennai-600002, Tamilnadu, India

Type of charge

Book Debts

Movable Property [not being pledge]

Floating Charge

Particular of charge holder

Karnataka Bank Limited, Mount Road Branch, No.839, Mount Road, Chennai-600002, Tamil Nadu, India

Email: mad.mount.rd@ktkbank.com

Nature of description of the instrument creating or modifying the charge

Hypothecation Agreement for Rs.15.000 Millions.

Hypothecation Agreement for Rs.2.500 Millions.

General Power of Attorney for Book Debts for Rs.15.000 Millions.

General Power of Attorney for Book Debts for Rs.2.500 Millions.

Date of instrument Creating the charge

29.04.2013

Amount secured by the charge

Rs.17.500 Millions

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

Rate of Interest

Base rate+2.50% i.e. 13.25% p.a. with monthly rests. (Presently base rate being 10.75%).

 

Terms of Repayment

For Overdraft - On Demand

For WC DPN - In 25 Equal Monthly installments of Rs. 0.100 Million each.

 

Margin

25% on Stock and 40% on receivables/ book debts considered and outstanding for not more than 120 days.

 

Extent and Operation of the charge

As per agreement executed

 

Others

Nature of facility      Existing     Modified (Rs. In. Millions)

 

Overdraft                  15.000         15.000

WC DPN                      ---              2.500

 

              Total           15.000         17.500

 

All other terms and conditions as per the sanction letter and agreements executed.

Short particulars of the property charged

Hypothecation by way of First charge on Stock of Printing Ink and cartridges etc., both present and future

 

Hypothecation by way of First charge on Book Debts, receivables of the Company, both present and future

Date of latest modification prior to the present modification

10.12.2012

Particulars of the present modification 

The amount secured by this charge has been modified from Rs. 15.000 Millions to Rs. 17.500 Millions as detailed hereunder:

 

Nature of facility      Existing     Modified (Rs. In. Millions)

 

Overdraft                  15.000         15.000

WC DPN                      ---              2.500

              Total           15.000         17.500

 

All other terms and conditions of the Original charge & subsequent modifications remain unchanged.

 

 

 


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.59.35

UK Pound

1

Rs.92.11

Euro

1

Rs.78.59

 

 

INFORMATION DETAILS

 

Report Prepared by :

TPT


 

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

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--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.