1. Summary Information
|
Country |
|
||
|
Company Name |
VISHAL VIDEO AND
APPLIANCES PRIVATE LIMITED |
Principal Name 1 |
Mr. Manoj Agarwal |
|
Status |
Satisfactory |
Principal Name 2 |
Mr. Pradip Kumar Agarwal |
|
Registration # |
20-021847 |
||
|
Street Address |
1/ 6, Ghokley
Marg, Lucknow – 226 001, Uttar Pradesh, India |
||
|
Established Date |
30.04.1997 |
SIC Code |
-- |
|
Telephone# |
91-522-2207226/ 2207446 |
Business Style 1 |
Manufacturing |
|
Fax # |
91-522-2209764 |
Business Style 2 |
-- |
|
Homepage |
Product Name 1 |
Electronics |
|
|
# of employees |
100
(Approximately) |
Product Name 2 |
Electrical |
|
Paid up capital |
Rs. 190,276,910/- |
Product Name 3 |
Consumables Items |
|
Shareholders |
Directors or relatives of Directors - 100% |
Banking |
Union
Bank of |
|
Public Limited Corp. |
No |
Business Period |
17 Years |
|
IPO |
No |
International Ins. |
- |
|
Public |
No |
Rating |
Ba (44) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Related Party |
India
|
Pon Textiles and Finance Private Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
839,858,000 |
Current Liabilities |
254,607,000 |
|
Inventories |
527,821,000 |
Long-term Liabilities |
846,641,000 |
|
Fixed Assets |
57,609,000 |
Other Liabilities |
42,401,000 |
|
Deferred Assets |
2,893,000 |
Total Liabilities |
1,143,649,000 |
|
Invest& other Assets |
11,280,000 |
Retained Earnings |
105,535,000 |
|
|
|
Net Worth |
295,812,000 |
|
Total Assets |
1,439,461,000 |
Total Liab. & Equity |
1,439,461,000 |
|
Total Assets (Previous Year) |
1288,301,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Total Income |
6,354,318,000 |
Net Profit |
27,346,000 |
|
Total Income (Previous yr) |
6,538,633,000 |
Net Profit(Prev.yr) |
23,257,000 |
MIRA INFORM REPORT
|
Report Date : |
15.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
VISHAL VIDEO AND APPLIANCES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1/ 6, Ghokley Marg, Lucknow – 226001, Uttar Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
30.04.1997 |
|
|
|
|
Com. Reg. No.: |
20-21847 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.190.277
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U31200UP1997PTC021847 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
ALDV00428B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAEFV0042M AADCV0236F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Electronics, Electrical and Consumables Items. |
|
|
|
|
No. of Employees
: |
100 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (44) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1180000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Profit margin of the company is very thin. However, general financial
position of the company is satisfactory. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct. 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 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
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
US investment bank
Goldman Sachs has upgraded its outlook on Indian markets as it expects
positive impact of the election cycle.
India’s economy may grow
4.7 % in the current financial year, lower than the official estimate of 4.9 %,
Fitch Rating said. The global rating agency expects the economy to pick up in
the next two financial years.
Global ratings
agency Standard & Poor said increasing focus by India Inc on lowering debt
is likely to improve their credit profiles.
Singapore (1.1
million Indian tourists in 2012), Thailand (one million), the United Arab
Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred
holidays hotspots for Indians. The total figure is expected to increase to 1.93
million by 2017, according to the latest Eurmonitor international report.
There is a $29.34 bn
outward foreign direct investment by domestic companies between April and
January of 2013/14 which has seen some signs of recovery according to a Care
Ratings report.
There are 264 number
of new companies being set up every day on average during 2014. Most of them
are registered in Mumbai. India had 1.38 million registered companies at the
end of January, 2014.
Twitter like
messaging service Weibo Corporation has filed to raise $ 500 million via a US
initial public offering. Alibaba, which owns a stake in Weibo is expected to
raise about $ 15 billion New York this year in the highest profile Internet IPO
since Facebook’s in 2012.
Bharti Airtel has
raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at
a coupon rate of three per cent and maturing in 2020. This is the largest ever
bond offering by an Indian company in Swiss Francs. Bharat Petroleum
Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98
% coupon rate in February.
Indian Oil
Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex
at its almost complete Paradip refinery in Odhisha in three to four years. The
company board is set to consider the setting up of a 700000 tonne per annum
polypropylene plant at an estimated cost at Rs.3150 crore.
Global chief
information officers at gathering in Bangalore in April to meet Indian startups
at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in
the making.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating: “BBB” |
|
Rating Explanation |
Moderate degree of safety. It carry moderate credit risk. |
|
Date |
07.08.2013 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating: “A3+” |
|
Rating Explanation |
Moderate degree of safety. It carry higher credit risk. |
|
Date |
07.08.2013 |
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 (GENERAL DETAILS)
|
Name : |
Ms. Vidya |
|
Designation : |
Administrative Department |
|
Contact No.: |
91-22-40107001 |
|
Date : |
08.04.2014 |
LOCATIONS
|
Registered Office : |
1/ 6, Ghokley Marg, |
|
Tel. No.: |
91-522-2207226/ 2207446 |
|
Fax No.: |
91-522-2209764 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
48, Tolstoy Marg, Janpath, Connaught Place, Delhi – 110001, India |
|
|
|
|
Factory: |
Good |
|
|
|
|
Head Office : |
Bank Road, |
|
|
|
|
Regional Office : |
601, Golden Chambers, Opposite Citi Mall, Link Road, Andheri (West),
Mumbai – 400053, Maharashtra, India |
|
Tel. No.: |
91-22-40107001/ 04/ 03 |
|
Fax No.: |
91-22-40107005 |
|
Email : |
|
|
|
|
|
Regional Office : |
Also Located at: ·
· Bangalore · Kolkata |
|
|
|
|
Branch Office : |
B-102, Near Shakti Mandir, Kanti Nagar (East),
New Delhi - 110051, India Tel No.: 91-522-4096444 Also
Located At: · Bangalore · Kanpur · Allahabad · Varanas · Gorakhpur |
DIRECTORS
As on 30.09.2013
|
Name : |
Mr. Manoj Kumar Agarwal |
|
Designation : |
Managing Director |
|
Address : |
1/ 6, Ghokley Marg, Lucknow – 226001, Uttar Pradesh, India |
|
Date of Birth : |
12.07.1966 |
|
Qualification: |
B.Com |
|
Date of Appointment : |
30.04.1997 |
|
PAN No.: |
AFTPA6019F |
|
DIN No.: |
01812682 |
|
|
|
|
Name : |
Mr. Pradip Kumar Agarwal |
|
Designation : |
Director |
|
Address : |
S.P. Mukherjee Road, Siliguri, Khalpara – 734005, West Bengal, India |
|
Date of Birth/Age : |
29.05.1975 |
|
Date of Appointment : |
29.09.2009 |
|
DIN No.: |
00317084 |
|
|
|
|
Name : |
Mr. Vineet Agarwal |
|
Designation : |
Director |
|
Address : |
1/ 6, Ghokley Marg, Lucknow – 226001, Uttar Pradesh, India |
|
Date of Birth/Age : |
06.12.1973 |
|
Qualification: |
B. Tech |
|
Date of Appointment : |
22.01.1999 |
|
PAN No.: |
ACMPA2404N |
|
DIN No.: |
02028863 |
|
|
|
|
Name : |
Mr. Ankit Agarwal |
|
Designation : |
Director |
|
Address : |
Jawahar Nagar, Extension Colony, Bhelupur, Varansi – 221010, Uttar Pradesh, India |
|
Date of Birth/Age : |
21.11.1980 |
|
Date of Appointment : |
29.09.2009 |
|
PAN No.: |
AFMPA3474P |
|
DIN No.: |
02691214 |
|
|
|
|
Name : |
Mr. Gaurang Agarwal |
|
Designation : |
Director |
|
Address : |
Bharat Milap Sita Prasd Road, Geeta Press Road, Rajghat, Gorakhpur – 273005, Uttar Pradesh, India |
|
Date of Birth/Age : |
14.12.1985 |
|
Date of Appointment : |
29.09.2009 |
|
PAN No.: |
AIMPA7538F |
|
DIN No.: |
02691233 |
|
|
|
|
Name : |
Mr. Kunal Agarwal |
|
Designation : |
Director |
|
Address : |
2nd Floor, Opp Red Hill School, Gokhale Marg, Lucknow, Uttar Pradesh, India |
|
Date of Birth/Age : |
01.06.1987 |
|
Date of Appointment : |
01/01/2011 |
|
DIN No. : |
02911025 |
|
|
|
|
Name : |
Mr. Anand Kumar Agrawal |
|
Designation : |
Director |
|
Address : |
Vishal Traders, Bank Road, Gorakhpur - 273005, Uttar Pradesh, India |
|
Date of Birth/Age : |
04.07.1963 |
|
Date of Appointment : |
22/01/1999 |
|
PAN No. : |
ABYPA4443L |
|
DIN No. : |
00046630 |
|
|
|
|
Name : |
Ms. Sunita Agarwal |
|
Designation : |
Director |
|
Address : |
1/ 6, Ghokley Marg, Lucknow – 226001, Uttar Pradesh, India |
|
Date of Birth/Age : |
03.01.1969 |
|
Date of Appointment : |
20.06.2009 |
|
DIN No. : |
02668299 |
|
|
|
|
Name : |
Mr. Manish Agarwal |
|
Designation : |
Director |
|
Address : |
New Building, Hasan Ganj, Faizabad Road, Lucknow – 224208, Uttar Pradesh, India |
|
Date of Birth/Age : |
18.01.1973 |
|
Date of Appointment : |
24.03.2000 |
|
PAN No. : |
ACCPA9791N |
|
DIN No. : |
05274379 |
KEY EXECUTIVES
|
Name : |
Ms. Vidya |
|
Designation : |
Administrative Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2013
NOTE: SHAREHOLDING DETAILS FILE ATTACHED.
As on 30.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Electronics, Electrical and Consumables Items. |
|
|
|
|
Products : |
· Fire test standards for 1-2 hrs · Modern Design · A4 size document fit · 2 sets personal code · Installation · Fashionable exterior design · Reliable card reader system · Lap top computer fit · Distributor of Mobiles – Nokia · Consumer Electronics – Sony, Samsung · White Goods – Whirlpool · Electric Appliances – Philips · MTS – Racold, Forbes and Symphony. |
GENERAL INFORMATION
|
No. of Employees : |
100 (Approximately) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
· Punjab National Bank, MID Corporate Branch, 10 Ashok Marg, Lucknow - 226001, Uttar Pradesh, India · Union Bank of India, Main Branch, 29, Hazratganj, Lucknow – 226001, Uttar Pradesh, India · State Bank of India, Commercial Branch, 6A, Way Road, Gokhale Marg, Lucknow - 226001, Uttar Pradesh, India |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Khanna Thakker and Company Chartered Accountants |
|
Address : |
7-C/72, Tilak Marg, Dalibagh, Opposite Narmada Bhawan, Lucknow –
226001, Uttar Pradesh, India |
|
Tel. No.: |
91-522-2205205/ 2208110/ 3014625 |
|
Fax No.: |
91-522-2208110 |
|
E-Mail : |
|
|
Income-tax
PAN of auditor or auditor's firm : |
AAJFK0185H |
|
|
|
|
Related Parties : |
· Pon Textiles and Finance Private Limited CIN No.: U51494WB1992PTC056807 · Nanglia Agro Forms Private Limited · Marwar Builders Private Limited CIN No.: U70101WB1989PTC046919 · Alpine Builders Consultancy Private Limited |
CAPITAL STRUCTURE
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
20000000 |
Equity Shares |
Rs.10/- each |
Rs.200.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
19027691 |
Equity Shares |
Rs.10/- each |
Rs.190.277
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders'
Funds |
|
|
|
|
(a) Share Capital |
|
190.277 |
190.277 |
|
(b) Reserves & Surplus |
|
105.535 |
78.159 |
|
(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) |
|
295.812 |
268.436 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
62.752 |
92.706 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
62.752 |
92.706 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
|
783.889 |
770.161 |
|
(b) Trade
payables |
|
247.985 |
122.627 |
|
(c) Other
current liabilities |
|
6.622 |
4.939 |
|
(d) Short-term
provisions |
|
42.401 |
29.162 |
|
Total Current
Liabilities (4) |
|
1080.897 |
926.889 |
|
|
|
|
|
|
TOTAL |
|
1439.461 |
1288.031 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
57.609 |
47.475 |
|
(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 |
|
11.280 |
14.160 |
|
(c) Deferred tax assets (net) |
|
2.893 |
2.620 |
|
(d) Long-term Loan and Advances |
|
12.073 |
10.600 |
|
(e) Other Non-current
assets |
|
0.000 |
0.006 |
|
Total Non-Current
Assets |
|
83.855 |
74.861 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.001 |
0.000 |
|
(b)
Inventories |
|
527.821 |
631.921 |
|
(c) Trade
receivables |
|
554.136 |
458.925 |
|
(d) Cash
and cash equivalents |
|
48.102 |
7.584 |
|
(e)
Short-term loans and advances |
|
225.546 |
114.740 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
1355.606 |
1213.170 |
|
|
|
|
|
|
TOTAL |
|
1439.461 |
1288.031 |
|
SOURCES OF FUNDS |
|
|
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
190.277 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
54.901 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
245.178 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
822.438 |
|
|
2] Unsecured Loans |
|
|
55.046 |
|
|
TOTAL BORROWING |
|
|
877.484 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1122.662 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
42.406 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
1.015 |
|
|
DEFERRED TAX ASSETS |
|
|
1.175 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
861.078
|
|
|
Sundry Debtors |
|
|
402.040
|
|
|
Cash & Bank Balances |
|
|
15.715
|
|
|
Other Current Assets |
|
|
0.000
|
|
|
Loans & Advances |
|
|
164.803
|
|
Total
Current Assets |
|
|
1443.636
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
329.762
|
|
|
Other Current Liabilities |
|
|
17.213
|
|
|
Provisions |
|
|
18.601
|
|
Total
Current Liabilities |
|
|
365.576
|
|
|
Net Current Assets |
|
|
1078.060
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.006 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1122.662 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
TOTAL |
6354.318 |
6538.633 |
8324.880 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
6303.758 |
6495.909 |
8264.301 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
50.56 |
42.724 |
60.579 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
9.951 |
10.046 |
9.303 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
40.609 |
32.678 |
51.276 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
13.263 |
9.421 |
17.034 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
27.346 |
23.257 |
34.242 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
78.159 |
54.902 |
86.696 |
|
|
|
|
|
|
|
|
|
Less |
CAPITALIZED FOR
BONUS ISSUE OF SHARES |
0.000 |
0.000 |
66.036 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
105.505 |
78.159 |
54.902 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
1.44 |
1.22 |
1.80 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
0.43 |
0.36 |
0.41 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
2.85 |
2.57 |
3.45
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14 |
0.12 |
0.21
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.86 |
3.21 |
3.58
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.25 |
1.31 |
3.95
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
190.277 |
190.277 |
|
Reserves & Surplus |
78.159 |
105.535 |
|
Net
worth |
268.436 |
295.812 |
|
|
|
|
|
long-term borrowings |
92.706 |
62.752 |
|
Short term borrowings |
770.161 |
783.889 |
|
Total
borrowings |
862.867 |
846.641 |
|
Debt/Equity
ratio |
3.214 |
2.862 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Total Income |
8324.880 |
6538.633 |
6354.318 |
|
|
|
(21.457) |
-2.819 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Total Income |
8324.880 |
6538.633 |
6354.318 |
|
Profit |
34.242 |
23.257 |
27.346 |
|
|
0.41% |
0.36% |
0.43% |
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 |
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 |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10436900 |
27/06/2013 |
1,055,000,000.00 |
STATE BANK OF INDIA (LEAD BANK) |
COMMERCIAL BRANCH, 6A, WAY ROAD, GOKHALE MARG, LUCKNOW - 226001, UTTAR PRADESH, INDIA |
B79649539 |
|
2 |
10229254 |
06/03/2012 * |
350,000,000.00 |
PUNJAB NATIONAL BANK |
MID CORPORATE BRANCH, 10 ASHOK MARG, LUCKNOW - 226001, UTTAR PRADESH, INDIA |
B37599875 |
|
3 |
10107153 |
11/06/2008 |
165,000.00 |
PUNJAB NATIONAL BANK |
ALIGANJ BRANCH, KAPOORTHALA CROSSING, LUCKNOW - 226021, UTTAR PRADESH, INDIA |
A40288540 |
|
4 |
90273649 |
13/12/2013 * |
1,055,000,000.00 |
UNION BANK OF INDIA |
LUCKNOW MAIN BRANCH, 29 HAZRATGANJ, LUCKNOW - 226001, UTTAR PRADESH, INDIA |
B92745322 |
* Date of charge modification
UNSECURED LOANS
|
PARTICULAR |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Loans and advances from others |
52.081 |
85.079 |
|
Total |
52.081 |
85.079 |
FIXED ASSETS
· Buildings
· Furniture and Fixtures
· Vehicles
· Motor Vehicles
· Office Equipment
· 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,
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 |
|
|
1 |
Rs.101.10 |
|
Euro |
1 |
Rs.83.74 |
INFORMATION DETAILS
|
Information
Gathered by : |
PDT |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
MRI |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
|
44 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.