MIRA INFORM REPORT

 

 

Report Date :

03.10.2013

 

IDENTIFICATION DETAILS

 

Name :

ESSAE DIGITRONICS PRIVATE LIMITED

 

 

Registered Office :

34 and 35, Bommasandra Industrial Area, Anekal Taluk, Bangalore – 560 099, Karnataka  

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

02.02.1996

 

 

Com. Reg. No.:

08-19747

 

 

Capital Investment / Paid-up Capital :

Rs. 7.150 Millions

 

 

CIN No.:

[Company Identification No.]

U31101KA1996PTC019747

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer Exporter and Importer of Weigh Bridges.

 

 

No. of Employees :

500 (Approximately)

 

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (57)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 1351000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having good track record.

 

There appears dip in profit of the company in 2012.

 

However, overall financial position appears to be above average.

 

Trade relations are fair. Business is active. Payment terms are regular.

 

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.

 

 

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

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating A-

Rating Explanation

Adequate credit quality and average credit risk.

Date

May 21, 2013

 

 

Rating Agency Name

CRISIL

Rating

Short term rating A2+

Rating Explanation

Strong degree of safety and low credit risk.

Date

May 21, 2013

 

 

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. B.F Thomas

Designation :

Vice President

Contact No.:

91-9342251009

Date :

23.09.2013

 

 

LOCATIONS

 

Registered Office / Factory:

34 and 35, Bommasandra Industrial Area, Anekal Taluka, Bangalore – 560 099, Karnataka, India   

Tel. No.:

91-80–40834621 / 32934708 / 22111376 / 32934705 / 41668060 / 40834505 / 40834619 / 40834719 / 41658727 / 40834555 / 40834620 / 40834709

Mobile No.:

91-9342251009 (Mr. B.F Thomas)

Fax No.:

91-80–40834683 / 41658727 / 783351

E-Mail :

essae@essae.in

gururaj@essae.in

daniel.swamidas@essae.in

prakash.venkatesan@essae.in

Website :

http://www.essae.in 

 

 

Marketing and Service Head Office:

# 13, old No.246,13th Cross, 2nd Floor, Wilson Garden, Bangalore - 560027. India

Tel. No.:

91-80-32934705/22111376

Fax No.:

91-80-40834720

E-Mail :

p.v.shreedhar@essae.in

m.s.ganesan@essae.in

 

 

Hub Drive Division:

Survey No 51/1, Chikku Begure Gate, Near Amar Transport Godown, 7th mile Hosur Road, Bangalore 560068, India

Tel. No.:

91-80-42045321-323

Fax No.:

91-80-25732188

E-Mail :

k.v.santhosh@essae.in

 

 

Finance and Administration:

# 13, old No.246, 13th Cross, 3rd Floor, Wilson Garden, Bangalore - 560027, India

Tel. No.:

91-80-40834777

Fax No.:

91-80-40834720

E-Mail :

essae@essae.in

 


 

DIRECTORS

 

As on: 30.06.2012

 

Name :

Mr. Venkatesan Prakash 

Designation :

Director

Address :

457, 3rd Cross, Wilson Garden, Bangalore – 560 027, Karnataka, India

Date of Birth/Age :

09.04.1971

Date of Appointment :

08.02.1996

DIN No.:

00384859

 

 

Name :

Mr. Sengunam Arunachalam Venkatesan

Designation :

Managing Director

Address :

457, 3rd Cross, Wilson Garden, Bangalore – 560 027, Karnataka, India

Date of Birth/Age :

10.10.1931

Date of Appointment :

08.02.1996

DIN No.:

00384949

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.06.2012

 

Names of Shareholders

No. of Shares

Venkatesan Prakash 

21107

Narashimha Subramaniam

4380

Prabhu Chandran

7446

Padmavathy Venkatesan

9251

S Arunachalam Venkatesan

5325

Uma Chandran

567

Shanthi Chandran

540

S Arunachalam Venkatesan

900

Mallika Vihwanath

900

Vidhya Vishwanath

900

Karthik Vishwanth

5880

Saroj Subramaniam

7800

Balaji Subramaniam

4285

S Arunachalam Venkatesan

600

Vidya Prakash

1497

Subhsnee S

95

Srividya Prabhu

27

 

 

Total

71500

 


As on: 30.06.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer Exporter and Importer of Weigh Bridges.                 

 

 

Products :

Product Description

ITC Code

Weigh Bridge

842310

Automotive Components

871400

Powder Coating

871400

Hub Drive

871400

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Nigeria
  • South Africa 

 

 

Imports :

 

Products :

Raw Material

Countries :

  • US
  • Israel

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

PRODUCTION STATUS AS ON 31.03.2011

 

Particulars

Installed Capacity

Actual Production

Truck  Scale Division

5000

3005

Hub Drive Division

3000000

1640052

Machining Components Division

5000000

6857452

Powder Coating Division

6600000

38214

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

Ø  TVS Motor Company Limited

Ø  Mahindra and Mahindra Limited

Ø  Honda Motorcylces and Scooters

Ø  MICO, Naganathapura

Ø  ITTI LLC, USA.

Ø  World lines LLC, USA

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

  • Canara Bank, Cantonment Branch, No. 88, Mahatma Gandhi Road, Bangalore – 560 001, Karnataka, India
  • Axis Bank

 

 

Facilities :

Secured Loan

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Term loan from bank

0.328

35.432

Loan from directors

68.941

58.167

 

 

 

Short Term Borrowing

 

 

Loans repayable on demand from bank

 

 

Canara Bank 

14.847

3.850

Axis bank

19.770

19.005

 

 

 

Total

103.886

116.454

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M A Narasimhan and Company

Chartered Accountant

Address :

No. 25 (Old No. 13), 17th Cross, Swimming Pool Extension, Malleswaram, Bangalore – 560 023, Karnataka, India 

Tel. No.:

91-80-23344701 / 23561197

Fax No.:

91-80-23562814

E-Mail :

manaco@gmail.com

PAN.:

AAGFM7833H

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80000

Equity Shares

Rs.100/- each

Rs.8.000 Millions

 

 

 

 

 


Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

71500

Equity Shares

Rs.100/- each

Rs. 7.150 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

 

7.150

7.150

(b) Reserves & Surplus

 

330.622

299.974

(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)

 

337.772

307.124

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

69.269

93.599

(b) Deferred tax liabilities (Net)

 

6.026

6.435

(c) Other long term liabilities

 

5.700

4.750

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

80.995

104.784

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

34.617

22.855

(b) Trade payables

 

68.881

102.442

(c) Other current liabilities

 

61.999

67.071

(d) Short-term provisions

 

12.172

9.642

Total Current Liabilities (4)

 

177.669

202.010

 

 

 

 

TOTAL

 

596.436

613.918

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

278.849

267.911

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

1.997

2.261

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.524

0.462

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

1.857

2.524

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

283.227

273.158

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

81.524

87.072

(c) Trade receivables

 

192.111

184.838

(d) Cash and cash equivalents

 

15.353

23.953

(e) Short-term loans and advances

 

18.203

39.459

(f) Other current assets

 

6.018

5.438

Total Current Assets

 

313.209

340.760

 

 

 

 

TOTAL

 

596.436

613.918

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

7.150

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

250.787

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

257.937

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

116.699

2] Unsecured Loans

 

 

47.576

TOTAL BORROWING

 

 

164.275

DEFERRED TAX LIABILITIES

 

 

6.287

 

 

 

 

TOTAL

 

 

428.499

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

198.473

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

1.854

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

82.582

 

Sundry Debtors

 

 

200.494

 

Cash & Bank Balances

 

 

70.034

 

Other Current Assets

 

 

0.524

 

Loans & Advances

 

 

72.196

Total Current Assets

 

 

425.830

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

103.099

 

Other Current Liabilities

 

 

43.478

 

Provisions

 

 

51.081

Total Current Liabilities

 

 

197.658

Net Current Assets

 

 

228.172

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

428.499

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

873.923

858.547

780.970

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

820.315

773.187

713.883

 

 

 

 

 

 

PROFIT BEFORE TAX

53.608

85.360

67.087

 

 

 

 

 

Less

TAX                                                                 

12.989

26.148

25.030

 

 

 

 

 

 

PROFIT AFTER TAX

40.619

59.212

42.057

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

23.370

208.891

 

TOTAL IMPORTS

NA

23.370

208.891

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

568.08

828.13

588.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.65

6.90

5.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.03

13.96

10.74

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.28

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.31

0.38

0.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.76

1.69

2.15

 


 

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 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

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

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

Yes

 

 

INDEX CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90189569

31/10/2002

8,000,000.00

KARNATAKA STATE FINANCIAL CORPORATION

THIMMAIAH ROAD, BANGALOE, Karnataka, INDIA

-

2

80015582

07/12/2012 *

120,000,000.00

CANARA BANK

CANTONMENT BRANCH, NO 86 M G ROAD, BANGALORE, Karnataka - 560001, INDIA

B66097429

 

* Date of charge modification

 

 

FIXED ASSETS:

 

œ  Land

œ  Building

œ  Plant and Equipment

œ  Office Equipment

œ  Tools and Equipments

œ  Electrical Instrument

œ  Handling Equipments


 

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.62.35

UK Pound

1

Rs.101.20

Euro

1

Rs.84.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

57

 

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

 

 

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.