MIRA INFORM REPORT

 

 

Report Date :

30.10.2013

 

IDENTIFICATION DETAILS

 

Name :

CENTUM RAKON INDIA PRIVATE LIMITED (w.e.f. 22.05.2008)

 

 

Formerly Known As :

CENTUM FREQUENCY PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

No.44, KHB Industrial Area, Yelahanka New Town, Bangalore – 5600064, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.12.2007

 

 

Com. Reg. No.:

08-044692

 

 

Capital Investment / Paid-up Capital :

Rs. 56.000 Millions

 

 

CIN No.:

[Company Identification No.]

U32109KA2007PTC044692

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRC07868A

 

 

PAN No.:

[Permanent Account No.]

AADCC2533L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Electronic Modules and Sub Systems.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Sales and profit of the company has increased in 2013. Overall financial position appears to be decent.

 

Trade relation reported to be fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealing 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

 

India’s current account deficit or CAD in April-June widened to 4.9 % of gross domestic product. High imports of gold and oil led to a worsening of the trade deficit, resulting in CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the corresponding quarter of the previous financial year. The government aims to bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2 billion in 2012/13.

 

The finance ministry has started preparations for Budget 2014/15. With general elections scheduled to be held by May next year, there will only be an interim budget. The new government will present the fiscal Budget.

 

The Supreme Court has barred clinical trials for new drugs till a monitoring mechanism is put in place to protect the lives of people on which the drugs are tested.

 

Mumbai has been named the world’s second most honest city according to a survey on 15 cities worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top spot for the world’s most honest city while Lisbon, the capital of Portugal, proved to be the least honest.  The survey put hundreds of people to test in four continents to find out just how honest they were by dropping wallets and seeing how many would be returned.

 

3.7 % Growth of the core sector in August, a seven month high. This takes the overall growth in April-August this year to 2.3 % compared with 6.3 % in the corresponding period next financial year.

 

$19 million Estimated average spending by companies across the globe including India, on social media this year, according to a global study by information technology major Tata Consultancy Services. This will rise to $ 24 million in 2015.

 

Rising inflation, fewer employment avenues and dwindling earnings are taking a toll on the spending capacity in India. Over 72 % respondents from middle and lower middle income families would be forced to slash their Diwali expenditure by 40 % and on average spend nearly 25 % of their monthly salary on Diwali, according to a survey by Assochem.

 

Analysts believe the shutdown of the US government would have limited impact in sectors such as IT or tourism that are dependent on Visa clearances.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: “BBB”

Rating Explanation

Moderate credit quality and average credit risk.

Date

27.09.2012

 

 

Rating Agency Name

CRISIL

Rating

Short term rating: “A3 +”

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

27.09.2012

 

 

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.44, KHB Industrial Area, Yelahanka New Town, Bangalore – 5600064, Karnataka, India 

Tel. No.:

91-80-41436033/ 30046522

Fax No.:

91-80-41436005

E-Mail :

ramua@centumelectronics.com

 

 

Branch Office:

#12, KHB Industrial Area, Yelahanka New Town, Bangalore – 560106, Karnataka, India 

Tel. No.:

91-80-30046000

 

 

DIRECTORS

 

As on: 27.06.2013

 

Name :

Mr. Apparao Venkata Mallavarapu

Designation :

Director

Address :

354, 13th Cross, 5th Main HIG Colony, RMV II, Stage Sanjay Nagar, Bangalore – 560095, Karnataka, India

Date of Birth/Age :

08.10.1956

Date of Appointment :

30.01.2008

PAN No.:

AAOPA6001H

DIN No.:

00286308

 

 

Name :

Mr. Seetharama Subramanian Krishnan

Designation :

Director

Address :

Flat No. 107, Ushas Apartments, 26, 16th Main Jayanagar, 4th Block, Bangalore – 560011, Karnataka, India

Date of Birth/Age :

14.05.1946

Date of Appointment :

30.01.2008

PAN No.:

AEWPK3287K

DIN No.:

01807344

 

 

Name :

Mr. Brent John Robinson

Designation :

Director

Address :

85A, Whites Road, Whitford, Auckland – 1750

Date of Birth/Age :

30.03.1959

Date of Appointment :

25.03.2008

DIN No.:

02144451

 

 

Name :

Mr. Darren Paul Robinson

Designation :

Director

Address :

5, Birch Park Lane Road, I Whites Road, Whitford, Auckland – 1750

Date of Birth/Age :

28.09.1961

Date of Appointment :

25.03.2008

DIN No.:

02144458

 

 

KEY EXECUTIVES

 

Name :

Mr. Unnikrishnan Palakkil Mavilavalappil

Designation :

Manager

Address :

C-312, Gowri Apartment New Bel road, Bangalore – 560054, Karnataka, India

Date of Birth/Age :

06.12.1956

Date of Appointment :

27.06.2008

PAN No.:

AAFPU9962N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.06.2013

 

Names of Shareholders

 

No. of Shares

Centum Electronics Limited, India

 

2855999

Apparao Venkata Mallavarapu

 

1

Rakon Mauritius Limited, India

 

2744000

 

 

 

Total

 

5600000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.06.2013

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

49.000

Bodies corporate

 

51.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Electronic Modules and Sub Systems.

 

 

Products :

ITC CODE

PRODUCT OR SERVICES

85416000

Frequency Control Products

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         CITI Bank N. A., 2nd Floor, No. 5, M. G. Road,, Bangalore - 560001, Karnataka, India

·         State Bank of India, Specialised Mid-Corporate Branch, # 136, Railway Parallel Road, Kumarapark West, Bangalore - 560020, Karnataka, India

·         Export-Import Bank of India, Floor 21, Center One Building, World Trade Center, Curee Parade, Mumbai - 400005, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Term loans from banks

3.436

27.131

 

 

 

Short term borrowings

 

 

Rupee term loans from banks

1.405

124.235

Foreign currency term loans from banks

223.486

0.000

 

 

 

Total

228.327

151.366

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

BSR and Company 

Chartered Accountants

Address :

Maruthi Info-Tech Centre, 11-12/1, Inner Ring Road, Koramangala, Bangalore - 560 071, India

PAN No.:

AAAFB9852F

 

 

Holding company :

·         Centum Electronics Limited, India

CIN No.:L85110KA1993PLC013869

 

 

Joint Venture :

·         Rakon (Mauritius) Limited, Mauritius

 

 

Associates:

·         Rakon France SAS, France

·         Rakon UK Limited, UK

·         Rakon Limited, New Zealand

·         Centum Industries Private Limited, India

CIN No.:U31909KA2003PTC032176

 

 

CAPITAL STRUCTURE

 

As on: 27.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs. 70.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5600000

Equity Shares

Rs.10/- each

Rs. 56.000 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

        I.            EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

56.000

56.000

56.000

(b) Reserves & Surplus

331.041

307.930

270.588

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

387.041

363.930

326.588

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.436

164.912

205.451

(b) Deferred tax liabilities (Net)

17.308

26.010

18.353

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

4.674

3.339

2.678

Total Non-current Liabilities (3)

25.418

194.261

226.482

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

224.891

124.235

126.856

(b) Trade payables

158.727

144.251

146.670

(c) Other current liabilities

119.261

88.830

38.747

(d) Short-term provisions

176.773

4.778

10.329

Total Current Liabilities (4)

679.652

362.094

322.602

 

 

 

 

TOTAL

1092.111

920.285

875.672

 

 

 

 

      II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

387.912

430.217

391.813

(ii) Intangible Assets

0.195

0.601

0.688

(iii) Capital work-in-progress

0.208

3.316

6.263

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

28.342

32.203

47.137

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

416.657

466.337

445.901

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

181.635

180.158

215.339

(c) Trade receivables

440.689

243.054

192.594

(d) Cash and cash equivalents

33.655

7.553

6.411

(e) Short-term loans and advances

19.475

23.183

15.427

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

675.454

453.948

429.771

 

 

 

 

TOTAL

1092.111

920.285

875.672

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Turnover

1078.730

841.880

729.470

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

Less

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

326.530

146.100

115.630

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

17.240

17.360

13.660

 

 

 

 

 

 

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

309.290

128.740

101.970

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

79.140

72.400

57.450

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

230.150

56.340

44.520

 

 

 

 

 

Less

TAX                                                                  (H)

74.420

19.000

13.460

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

155.730

37.340

31.060

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

763.061

699.025

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

27.81

6.67

5.55

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

21.33

6.69

6.10

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

21.08

6.15

5.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.60

0.16

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.59

0.80

1.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.99

1.25

1.33

 

 

 

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

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Loans and advance from related parties

0.000

137.781

 

 

 

Total

0.000

137.781

 

Note:

 

The Registered Office of the company has been shifted from 67-4, 4th Cross, Lavelle Road, Bangalore – 560001, Karnataka, India to the present address w.e.f. 30.01.2008.

 

PERFORMANCE

 

During the Sixth year of the operations, the Company posted a turnover of Rs. 1078.730 million and Profit before Tax of Rs. 230.150 million

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10342537

09/03/2012

105,000,000.00

EXPORT-IMPORT BANK OF INDIA

FLOOR 21, CENTER ONE BUILDING, WORLD TRADE CENTER, CUREE PARADE, MUMBAI, MAHARASHTRA - 400005, INDIA

B35149830

2

10289895

16/07/2013 *

100,000,000.00

CITIBANK N. A.

2ND FLOOR, NO.5, M. G. ROAD, BANGALORE, KARNATAKA - 560001, INDIA

B80534449

3

10124041

02/07/2013 *

200,200,000.00

STATE BANK OF INDIA

SPECIALISED MID-CORPORATE BRANCH, # 136, RAILWAY PARALLEL ROAD, KUMARAPARK WEST, BANGALORE, KARNATAKA - 560020, INDIA

B80244353

 

* Date of charge modification

 

FIXED ASSETS

 

·         Land and Building

·         Office building

·         Plant and equipment

·         Factory equipments

·         Furniture and fixtures

·         Computer equipments

·         Other 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. 61.46

UK Pound

1

Rs. 98.99

Euro

1

Rs. 84.72

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

46

 

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.