MIRA INFORM REPORT

 

 

Report Date :

09.10.2013

 

IDENTIFICATION DETAILS

 

Name :

TUSHACO PUMPS PRIVATE LIMITED

 

 

Registered Office :

601, 6th Floor, Raheja Plaza-I, 'A' Wing, L.B.S., Marg, Ghatkopar (West), Mumbai – 400086, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

27.01.1984

 

 

Com. Reg. No.:

11-031941

 

 

Capital Investment / Paid-up Capital :

Rs. 40.359 Millions

 

 

CIN No.:

[Company Identification No.]

U29100MH1984PTC031941

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Gear Pump.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2800000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fair track record.

 

Overall financial of the company appears to be good. Liquidity position seems to be strong. There are no external borrowing recoded during 2012.

 

Trade relations are fair. Business is active. Payment terms are regular and as per commitment.

 

The company can be considered for business dealing at usual trade terms and condition.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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.

 

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 (91-22-251793446)

 

LOCATIONS

 

Registered Office / Head Office / Corporate Office :

601, 6th Floor, Raheja Plaza-I, 'A' Wing, L.B.S., Marg, Ghatkopar (West), Mumbai – 400086, Maharashtra, India

Tel. No.:

91-22-25197300

Fax No.:

91-22-25197360

E-Mail :

salesho@tushacopumps.com

marketing@tushacopumps.com

Website :

http://www.tushacopumps.com

 

 

Sales Office :

Located At

 

  • Delhi
  • Mumbai
  • Secunderabad
  • Chennai

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Denis Tontodonato

Designation :

Director

Address :

11036, Lederer Ave, Charlottr, NC, 282771422, United State of America

Date of Birth/Age :

26.07.1948

Date of Appointment :

23.03.2010

DIN No.:

03125930

 

 

Name :

Mr. Mohan Varghese Thekkekara

Designation :

Managing Director

Address :

B 2803, Eldora Building, Hiranandani Gardens, Powai. Mumbai – 400076, Maharashtra, India 

Date of Birth/Age :

12.03.1949

Date of Appointment :

16.01.2012

DIN No.:

05198744

 

 

Name :

Mr. Daniel Alexis Pryor

Designation :

Additional Director

Address :

3630, Prospect Street, NW, Washington 20007

Date of Birth/Age :

03.02.1968

Date of Appointment :

22.05.2013

DIN No.:

05305621

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Allweiler GmbH, Germany

 

4035938

Colfax Pumpes GmbH

 

2

Total

 

4035940

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Gear Pump.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

State Bank of Hyderabad, 265, S.B.S. BALLARD ESTATE BRANCH, MUMBAI - 400001, Maharashtra, India

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

S. R. Batliboi and Comma

Chartered Accountants     

Address :

14th Floor, The Ruby, 29 Senapati Bapat Marg, Dadar (West), Mumbai – 400028, Maharashtra, India

Tel. No.:

91-22-61920000

Fax No.:

91-22-61921000

PAN No.:

AALFS0506L

 

 

Holding company :

Allweiler GmbH

 

 

Ultimate holding company

Colfax Corporation

 

 

Fellow subsidiaries :

  • Banc Systems Limited
  • Colfax Imo Pumpes S A S, France
  • Colfax (Wuxi) Pumps Company Limited
  • Houtluin BV
  • Imo AB, Sweden
  • Imo Pump, USA
  • Lubrication Systems Company
  • Rapid Allweiler Pump and Engineering Company (PTY) Limited
  • Warren Pumps LLC
  • Zenith Pumps

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5500000

Equity Shares

Rs.10/- each

Rs.55.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4035940

Equity Shares

Rs.10/- each

Rs.40.359 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

 

40.359

40.359

(b) Reserves & Surplus

 

664.996

546.363

(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)

 

705.355

586.722

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

3.513

3.598

Total Non-current Liabilities (3)

 

3.513

3.598

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

193.679

101.093

(c) Other current liabilities

 

23.686

22.419

(d) Short-term provisions

 

3.023

3.148

Total Current Liabilities (4)

 

220.388

126.660

 

 

 

 

TOTAL

 

929.256

716.980

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

109.837

78.455

(ii) Intangible Assets

 

9.851

1.754

(iii) Capital work-in-progress

 

0.000

8.350

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

12.866

9.571

(d)  Long-term Loan and Advances

 

35.916

23.119

(e) Trade receivables

 

2.790

2.764

(f) Other Non-current assets

 

0.000

7.221

Total Non-Current Assets

 

171.260

131.234

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

80.476

126.886

(c) Trade receivables

 

295.645

195.031

(d) Cash and cash equivalents

 

326.240

233.248

(e) Short-term loans and advances

 

35.856

18.866

(f) Other current assets

 

19.979

11.715

Total Current Assets

 

758.196

585.746

 

 

 

 

TOTAL

 

929.256

716.980

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

40.359

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

413.714

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

454.073

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.244

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.244

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

454.317

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

87.626

Capital work-in-progress

 

 

3.405

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

9.725

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

132.854

 

Sundry Debtors

 

 

119.206

 

Cash & Bank Balances

 

 

166.528

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

36.538

Total Current Assets

 

 

455.126

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

86.503

 

Other Current Liabilities

 

 

8.102

 

Provisions

 

 

6.960

Total Current Liabilities

 

 

101.565

Net Current Assets

 

 

353.561

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

454.317

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

934.718

754.000

606.300

 

 

Other Income

 

34.900

13.900

 

 

TOTAL            

934.718

788.900

620.200

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

NA

590.300

477.400

 

 

Advertising Expenses

 

 

 

 

 

TOTAL            

NA

590.300

477.400

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

198.600

142.800

 

 

 

 

 

Less

TAX                 

NA

65.800

48.700

 

 

 

 

 

 

PROFIT AFTER TAX

118.633

132.800

94.100

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

44.900

55.200

 

 

Commission Earnings

NA

9.000

0.700

 

TOTAL EARNINGS

 

53.900

55.900

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials, Components, Stores & Spares

225.339

178.830

157.800

 

 

Capital Goods

25.837

0.000

0.000

 

TOTAL IMPORTS

251.176

178.830

157.800

 

 

 

 

 

 

Earnings Per Share (Rs.)

29.39

32.90

23.31

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

12.69

16.83

15.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

26.34

23.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

29.38

26.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.34

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.000

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.44

4.62

4.48

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT: NOT AVAILABLE

 

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

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

90232217

28/12/2007 *

30,000,000.00

STATE BANK OF HYDERABAD

265, S.B.S. BALLARD ESTATE BRANCH, MUMBAI, MAHARASHTRA - 400001, INDIA

A38911145

2

90232004

04/07/1997 *

23,500,000.00

ICICI BANKING CORPORATION LIMITED

FREE PRESS HOUSE, 215, NARIMAN POINT, MUMBAI, MAHARASHTRA, INDIA

-

3

90231950

04/07/1997 *

17,500,000.00

ICICI BANK LIMITED

163; BACKBAY RECLAMATION, MUMBAI, MAHARASHTRA - 400020, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Factory Building
  • Furniture and Fixtures
  • Vehicles
  • Electrical Installation
  • Office Equipment
  • Computer    

 


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.61.69

UK Pound

1

Rs.99.20

Euro

1

Rs.83.69

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--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

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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

52

 

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.