MIRA INFORM REPORT

 

 

Report Date :

12.04.2014

 

IDENTIFICATION DETAILS

 

Name :

PRECISE SMALL MOTORS PRIVATE LIMITED

 

 

Registered Office :

B-243, 2nd Stage, 6th Main, Peenya Industrial Estate, Bangalore – 560 058, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.01.1994

 

 

Com. Reg. No.:

08-015100

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 millions

 

 

CIN No.:

[Company Identification No.]

U31909KA1994PTC015100

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRP01545F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of FHP Motors. 

 

 

No. of Employees :

25 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 23000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. It’s scales of activities are limited.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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. Narasimha Bantwal Baliga

Designation :

Managing Director

Contact No.:

91-9341210259

Date :

12.03.2014

 


 

LOCATIONS

 

Registered Office/ Factory :

B-243, 2nd Stage, 6th Main, Peenya Industrial Estate, Bangalore – 560 058, Karnataka, India

Tel. No.:

91-80-28361800

Mobile No.:

91-9341210259 (Mr. Baliga B.N.)

Fax No.:

91-80-28362404

E-Mail :

baligabn@gmail.com

Area :

1500 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Narasimha Bantwal Baliga

Designation :

Managing Director

Address :

 65, 2nd Cross, Sundar Nagar,  Bangalore – 560 054, Karnataka, India

Date of Birth/Age :

11.11.1962

Date of Appointment :

04.01.1994

DIN No.:

01867463

 

 

Name :

Mr. Aravinda Bantwal Baliga

Designation :

Director

Address :

65, 2nd Cross, Sundar Nagar,  Bangalore – 560 054, Karnataka, India

Date of Birth/Age :

11.10.1964

Date of Appointment :

18.07.2009

DIN No :

02648414

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Govinda  Baliga

100000

B.N. Narasimha Baliga

250000

B. Aravinda Baliga

150000

Total

500000

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of FHP Motors. 

 

 

Products :

·         Universal Series Motors for Switchgear

·         PMDC Motors for Dish Antenna Tracking

·         FHP Induction Motors for domestic appliances

 

 

Exports :

 

Products :

FHP Motors

Countries :

  • Australia
  • USA
  • Russia
  • Malaysia

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Pavan Electronics

·         Precision Castings

·         Ace Industries

·         Bakoplast

·         Nisiki Technologies Limited

·         R.V. Enterprises

 

 

Customers :

End Users

 

  • Delstar Private Limited
  • ITC Limited

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

  • HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India
  • State Bank of India, SME Branch, Peenya 2nd Stage, No.45/B, 2nd Phase, Peenya Industrial Area, Bangalore – 560 058, Karnataka, India
  • State Bank of India, SME City Credit Centre, Seshadripuram, Badaganadu Sangha Building, Kumara Park, Bangalore – 560 020, Karnataka, India
  • ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

From Banks

 

 

Term Loan – 43722

1.604

1.828

Term Loan – 45129

6.403

0.000

Total

8.007

1.828

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K.S. Prashanth and Associates

Chartered Accountants

Address :

No.32, 1st Floor, Bugle Rock Road, Gandhibazar, Basavanagudi, Bangalore – 560 004, Karnataka, India

Tel. No.:

91-80-26622180

E-Mail :

kspaca@gmail.com

PAN No.:

AQQPP0593B

 

 

Sister Concerns (As confirmed by management):

v  Adpack Industries

Address: B-243, 2nd Stage, 6th Main, Peenya Industrial Estate, Bangalore – 560 058, Karnataka, India

Line of Business: Manufacturer and Exporter of FHP Motors.

 

v  Unipro Industries

v  Adcol Industries

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.10/- each

Rs.5.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.10/- each

Rs.5.000 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

5.000

2.500

2.500

(b) Reserves & Surplus

0.685

0.741

0.299

(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)

5.685

3.241

2.799

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

8.007

1.828

2.553

(b) Deferred tax liabilities (Net)

0.588

0.326

0.215

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

8.595

2.154

2.768

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.813

4.514

3.193

(b) Trade payables

3.853

8.908

1.070

(c) Other current liabilities

0.029

1.916

0.000

(d) Short-term provisions

0.385

0.163

0.206

Total Current Liabilities (4)

12.080

15.501

4.469

 

 

 

 

TOTAL

26.360

20.896

10.036

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.588

6.146

4.012

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(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

1.040

2.080

0.000

(e) Other Non-current assets

0.000

0.000

0.713

Total Non-Current Assets

12.628

8.226

4.725

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.541

1.221

0.899

(c) Trade receivables

8.283

7.758

2.321

(d) Cash and cash equivalents

1.560

0.496

0.040

(e) Short-term loans and advances

0.589

0.585

0.208

(f) Other current assets

1.759

2.610

1.843

Total Current Assets

13.732

12.670

5.311

 

 

 

 

TOTAL

26.360

20.896

10.036

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

31.613

25.397

12.407

 

 

Other Income

 

 

 

 

 

TOTAL                                    

31.613

25.397

12.407

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

30.171

24.231

11.687

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

30.171

24.231

11.687

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.442

1.166

0.720

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.120

0.613

0.509

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

0.322

0.553

0.211

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

0.322

0.553

0.211

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.64

1.76

0.84

 

Expected Sales (2013-2014): Rs.35.000 millions

 

The above information has been parted by Mr. Narasimha Bantwal Baliga (Managing Director).

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.02

2.18

1.70

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.22

2.65

2.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.17

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.78

1.96

2.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.14

0.82

1.19

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

2.500

2.500

5.000

Reserves & Surplus

0.299

0.741

0.685

Net worth

2.799

3.241

5.685

 

 

 

 

Long-term borrowings

2.553

1.828

8.007

Short term borrowings

3.193

4.514

7.813

Total borrowings

5.746

6.342

15.820

Debt/Equity ratio

2.053

1.957

2.783

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Total Income

12.407

25.397

31.613

 

 

104.699

24.475

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Total Income

12.407

25.397

31.613

Profit

0.211

0.553

0.322

 

1.70%

2.18%

1.02%

 


 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

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

 

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

SHOT TERM BORROWINGS

 

 

Loans repayable on demand

- From Banks (Bank OD A/c)

3.597

0.558

Loans and advances from related parties

4.085

3.833

Other loans and advances

0.131

0.123

Total

7.813

4.514

 

 

INDEX OF CHARGES

 

.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

80059963

03/08/2012 *

13,585,000.00

STATE BANK OF INDIA

SME BRANCH, PEENYA 2ND STAGE, NO.45/B, 2ND PHASE,
PEENYA INDUSTRIAL AREA, BANGALORE, Karnataka - 56
0058, INDIA

B56595853

 

 

FIXED ASSETS:

 

  • Active Honda
  • Air Conditioner
  • Cell Phone
  • Computers
  • DG Set
  • DG Room
  • Electrical Motor
  • Electrical Installation
  • Factory Building
  • Furniture and Fixtures
  • Instruments
  • Office Equipments
  • Plant and Machinery
  • Printer
  • Security Shed
  • Vehicles
  • Welding Machine

 



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.60.27

UK Pound

1

Rs.101.10

Euro

1

Rs.83.74   

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.