MIRA INFORM REPORT

 

 

Report Date :

20.08.2014

 

IDENTIFICATION DETAILS

 

Name :

CYBER PERIPHERALS PRIVATE LIMITED 

 

 

Registered Office :

Disha Tarangan Apartment, Osmanpura, Aurangabad – 431005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.03.1999

 

 

Com. Reg. No.:

11-119016

 

 

Capital Investment / Paid-up Capital :

Rs.0.975 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH1999PTC119016

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKC01112G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Computer and Computer Peripherals and also providing Networking Solution.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The management has seen a drastic dip in its net profitability which has further affected the profit margin during 2013.

 

The company possesses a modest financial profile marked by moderate networth position reported in the books.

 

The rating also take into consideration the dependence on external borrowings for funding of working capital needs which may further affect the liquidity position.

 

However, trade relations are fair. Business is active. Payment terms 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.

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Vilas Khobre

Designation :

Account Department

Contact No.:

91-240-2350105

Date :

19.08.2014

 

 

LOCATIONS

 

Registered Office :

Disha Tarangan Apartment, Osmanpura, Aurangabad – 431005, Maharashtra, India

Tel. No.:

91-240-2350105/ 2341205

Fax No.:

91-240-2350105/ 2341205

E-Mail :

cyberperiperals@sify.com

roc.dept@apa.org.in

khobrevb@rediffmail.com 

pramod@cyberperipherals.com

vinod@cyberperiperlas.com

Website :

www.laptopbazaar.co.in

Area :

600 Sq Ft

Location :

Owned

 

 

Head Office :

Shop No.1 to 6, Ashirwad Complex, Opposite Sant Eknath Rang Mandir, Osmanpura, Aurangabad, Maharashtra, India

Tel. No.:

91-240-2350105

Fax No.:

91-240-2350105

Area :

2250 Sq Ft

Location :

Owned

 

 

Warehouse :

141, Chape Niwas, At Post Valadgaon, MIDC Waluj, Aurangabad District, Maharashtra, India

Area :

1000 Sq. Ft.

Location :

Rented

 

 

Branches :

Located at:

 

  • Ahmednagar
  • Latur
  • Beed
  • Parbhani
  • Vaijapur
  • Jalna

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Pramod Prakash Dere

Designation :

Director

Address :

Flat No.5, Disha Pushpa, Osmnanpura, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

01.06.1969

Qualification :

B.Com, MBA

Date of Appointment :

19.03.1999

DIN No.:

00775800

 

 

Name :

Mrs. Vaishali Pramod Dere

Designation :

Director

Address :

Flat No.5, Disha Pushpa, Osmnanpura, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

12.12.1976

Qualification :

B.Com and BA

Date of Appointment :

19.03.1999

DIN No.:

00775806

 

 

KEY EXECUTIVES

 

Name :

Mr. Vilas Khobre

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Dere Prakash Pramod

 

24197

Dere Pramod Vaishali

 

24800

Dere Ashok Vinod

 

1

Dere Nemichand Rajkumar

 

1

Lambarde Jaikumar Sunil

 

1

Total

 

49000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Computer and Computer Peripherals and also providing Networking Solution.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Redington India Limited

 

 

Customers :

Akila Urban Cooperative Bank Limited

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

·         Oriental Bank of Commerce, 2nd Floor, Khatod Complex, Nirala Bazar, Opposite S B College, Aurangabad - 431001, Maharashtra, India

Tel. No.: 91-240-2353050

·         Standard Chartered Bank

·         HDFC Bank Limited

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ashok Patil and Company

Chartered Accountants

Address :

A.P. Heights, Behind Gopal Cultural Hall, Osmanpura, Aurangabad – 431005, Maharashtra, India

PAN No.:

AAQFA1326D

 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

97500

Equity Shares

Rs.10/- each

Rs.0.975 Million

 


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

0.975

0.490

0.490

(b) Reserves & Surplus

9.353

8.451

5.246

(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)

10.328

8.941

5.736

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.089

1.377

0.118

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

3.089

1.377

0.118

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.509

17.499

12.658

(b) Trade payables

68.351

39.974

27.952

(c) Other current liabilities

2.204

1.044

1.882

(d) Short-term provisions

3.085

3.386

2.366

Total Current Liabilities (4)

98.149

61.903

44.858

 

 

 

 

TOTAL

111.566

72.221

50.712

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.879

4.501

1.906

(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

0.038

0.038

0.001

(c) Deferred tax assets (net)

0.142

0.101

0.081

(d)  Long-term Loan and Advances

0.086

0.136

1.181

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.145

4.776

3.169

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.536

19.035

15.625

(c) Trade receivables

64.459

41.541

27.876

(d) Cash and cash equivalents

2.458

1.609

1.485

(e) Short-term loans and advances

2.482

2.198

1.507

(f) Other current assets

5.486

3.062

1.050

Total Current Assets

107.421

67.445

47.543

 

 

 

 

TOTAL

111.566

72.221

50.712

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

483.859

370.311

235.679

 

 

Other Income

0.194

0.044

1.528

 

 

TOTAL                                    

484.053

370.355

237.207

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

 

 

Employee Benefits Expenses

 

 

 

 

 

Other Expenses

 

 

 

 

 

TOTAL                                    

479.758

366.536

234.893

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.295

3.819

2.314

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

0.622

0.603

0.303

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

3.673

3.216

2.011

 

 

 

 

 

Less

TAX                                                                 

2.286

(0.018)

0.773

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

1.387

3.234

1.238

 

 

 

 

 

 

Earnings Per Share (Rs.)

14.23

65.41

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

680.000

 

The above information has been parted by Mr. Vilas Khobre (Account Department)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.29

0.87

0.52

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.76

0.87

0.85

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.30

4.46

3.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.36

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.67

2.11

2.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.09

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

0.490

0.490

0.975

Reserves & Surplus

5.246

8.451

9.353

Net worth

5.736

8.941

10.328

 

 

 

 

long-term borrowings

0.118

1.377

3.089

Short term borrowings

12.658

17.499

24.509

Total borrowings

12.776

18.876

27.598

Debt/Equity ratio

2.227

2.111

2.672

 

 

 

 

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

Sales

235.679

370.311

483.859

 

 

57.125

30.663

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

235.679

370.311

483.859

Profit

1.238

3.234

1.387

 

0.53%

0.87%

0.29%

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS 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

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 four years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

 

 

PERFORMANCE

 

During the year, the company has achieved a Net turnover of Rs.483.900 Millions as compared to last year's turnover of Rs.370.300 Millions and has earned Net Profit before tax of Rs.3.700 Millions as against Rs.3.200 Millions of last year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10449862

10/09/2013

55,000,000.00

Amhednagar Shahar Sahakari Bank Maryadit

H.O. "Sarvarth", Navi Peth, Ahmednagar, Maharashtra - 414001, India

B85319689

2

10445859

21/04/2011

1,500,000.00

Ahmednagar Shahar Sahakari Bank Maryadit

Reg. Office - Navi Peth,Ahmednagar, Through Savedi
Branch, Ahmednagar, Maharashtra - 414001, India

B76144690

3

90159035

11/10/2012 *

6,000,000.00

Oriental Bank Of Commerce

Ambe Building, 130,Varad Ganesh Road Samarth Nagar, Aurangabad, Maharashtra - 431001, India

B64438799

 

*Date of modification Charges

 

 

 

 

 


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.60.73

UK Pound

1

Rs.101.48

Euro

1

Rs.81.04

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

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

 

28

 

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.