MIRA INFORM REPORT

 

 

Report Date :

08.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SHANI PERIPHERALS PRIVATE LIMITED

 

 

Registered Office :

803, Safal Prilude, Behind Corporate Road, Prahlad Nagar, Ahmedabad – 380015, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.12.1998

 

 

Com. Reg. No.:

04-035104

 

 

Capital Investment / Paid-up Capital :

Rs.5.948 Millions

 

 

CIN No.:

[Company Identification No.]

U30009GJ1998PTC035104

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS00455A

 

 

PAN No.:

[Permanent Account No.]

AADCS0715Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Traders of Computer Peripherals, Provide Networking Solution.

 

 

No. of Employees :

Information declined by the management

 

 

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 moderate track record.

 

The rating reflects moderate financial risk profile marked by a loss incurred by the company during F.Y. 2014 and huge borrowings recorded by the company.

 

However, trade relations are reported as 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.

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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 DENIED BY

 

Name :

Ms. Shiksha

Designation :

Not Divulged

Contact No.:

91-9714929699

Date :

05.12.2014

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

803, Safal Prilude, Behind Corporate Road, Prahlad Nagar, Ahmedabad – 380015, Gujarat, India 

Tel. No.:

91-79-66527200

Mobile No.:

91-9824160155 (Mr. Suresh Mehta)

91-9714929699 (Ms. Shiksha)

Fax No.:

91-79-66527231

E-Mail :

bkpatelandco@yahoo.com

info@sppl-india.com

mktg@sppl-india.com

sureshm@sppl-india.com

sales@sppl-india.com

Website :

www.sppl-india.com

 

 

Branches :

Located at:

 

·         Mumbai

·         Bangalore

·         Kolkata

·         Tamilnadu

·         Baroda

·         Delhi

·         Bhopal

·         Surat

 

 

DIRECTORS

 

AS ON 25.09.2014

 

Name :

Mr. Dharmesh Ashwinbhai Jasani

Designation :

Director

Address :

601, Sardar Center, Opposite Vastrapur Lake, Vastrapur, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

14.05.1968

Date of Appointment :

10.12.1998

DIN No.:

00440900

 

 

Name :

Mr. Kshitij Prafulbhai Desai

Designation :

Director

Address :

A - 602, Rosewood Estate, Behind Someshwar Complex, Satellite, Ahmedabad - 380015, Gujarat, India

Date of Birth/Age :

18.09.1965

Date of Appointment :

10.12.1998

DIN No.:

00440988

 

 

Name :

Mr. Dilipkumar Ratilal Jasani

Designation :

Director

Address :

B, Ground Floor, VIP Apartments,  Near Atmajyoti Ashram,  Ellora Park, Vadodara – 390007, Gujarat, India

Date of Birth/Age :

29.03.1953

Date of Appointment :

10.12.1998

DIN No.:

00441082

 

 

Name :

Mr. Rajiv Harshadrai Jasani

Designation :

Director

Address :

601, Sardar Center, Opposite Vastrapur Lake, Vastrapur, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

13.12.1971

Date of Appointment :

10.12.1998

DIN No.:

01736135

 

 

MAJOR SHAREHOLDERS

 

AS ON 25.09.2014

 

Names of Shareholders

 

No. of Shares

Kshitij Prafulbhai Desai

204345

Dilip Ratilal Jasani

62000

Dharmesh Jasani 

71260

Rajiv Jasani

76723

Asha Desai 

72470

Nita Jasani

41562

Nisha Jasani

13680

D. R. Jasani HUF

28150

Aakash K. Desai

160

Kshitij Desai (HUF)

5440

Kunal K. Desai

240

Praful K. Desai

14720

Rekha D. Jasani

4000

 

 

Total

594750

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 25.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Traders of Computer Peripherals, Provide Networking Solution.

 

 

Products :

Computer Hardware, Peripherals and Networking Products

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Union Bank of India Limited, Jodhpur Tekra Branch, Moti Park,  Satellite Road, Ahmedabad – 380015, Gujarat, India

·         HDFC Bank Limited

·         Standard Chartered Bank, Ground Floor, Abhijeet IV Near Mahakali Six Roads, Ahmedabad – 380006, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loans from banks

 

 

HDFC-Accent-Hyundai

(Secured Against Hypothecation of Car)

0.086

0.216

 

 

 

Short Term Borrowings

 

 

Standard Chartered Bank – Cash Credit

(Secured Against Hypothecation of Stock and Book Debts, EM of Office Building at Shapath VI, Office Building At Baroda And Shop At Satellite , Mortgage of LIC of Directors And Personal Guarantee of Directors)

51.814

52.403

 

 

 

Total

51.900

52.619

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nimesh M. Shah and Company

Chartered Accountants

Address :

4th Floor, Shantam, Near Havmor Restaurant, Navrangpura, Ahmedabad – 380009, Gujarat, India

PAN No.:

AADFN5729L

 

 

Membership :

--

 

 

Associates :

  • Shani Technet Private Limited
  • S. P. Infotech

 

 

CAPITAL STRUCTURE

 

AS ON 25.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

594750

Equity Shares

Rs.10/- each

Rs.5.948 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.948

5.948

5.948

(b) Reserves & Surplus

16.353

47.476

47.468

(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)

22.301

53.424

53.416

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.586

6.216

0.317

(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)

3.586

6.216

0.317

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

59.414

55.433

48.291

(b) Trade payables

26.944

60.587

18.869

(c) Other current liabilities

4.803

5.495

4.430

(d) Short-term provisions

0.000

0.361

1.361

Total Current Liabilities (4)

91.161

121.876

72.951

 

 

 

 

TOTAL

117.048

181.516

126.684

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.103

23.418

25.093

(ii) Intangible Assets

0.000

0.005

0.008

(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

0.001

0.001

0.000

(c) Deferred tax assets (net)

5.702

0.012

0.012

(d)  Long-term Loan and Advances

4.232

3.066

1.212

(e) Other Non-current assets

0.000

0.000

0.025

Total Non-Current Assets

14.038

26.502

26.350

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

31.480

70.087

50.607

(c) Trade receivables

58.369

72.372

43.474

(d) Cash and cash equivalents

3.055

3.545

2.855

(e) Short-term loans and advances

8.525

8.943

3.578

(f) Other current assets

1.581

0.067

0.000

Total Current Assets

103.010

155.014

100.514

 

 

 

 

TOTAL

117.048

181.516

126.684

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

305.387

331.291

396.613

 

 

Other Income

1.866

1.458

NA 

 

 

TOTAL                                              (A)

307.253

332.749

NA 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Stores & Spares Consumed

242.842

298.957

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

38.607

(19.480)

 

 

 

Employee Benefits Expenses

13.729

18.185

 

 

 

Other Expenses

22.663

23.716

 

 

 

TOTAL                                              (B)

317.841

321.378

 

 

 

 

 

 

 

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

(10.588)

11.371

NA 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.984

8.387

 

 

 

 

 

 

 

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

(18.572)

2.984

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.463

1.859

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

(19.035)

1.125

4.340

 

 

 

 

 

Less

TAX                                                                  (H)

(5.690)

0.362

1.371

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

(13.345)

0.763

2.969

 

 

 

 

 

 

Earnings Per Share (Rs.)

(22.44)

1.28

4.99

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(4.37)

0.23

0.75

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(3.47)

3.43

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(17.10)

0.62

3.42

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.85)

0.02

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.82

1.15

0.91

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.27

1.38

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

5.948

5.948

5.948

Reserves & Surplus

47.468

47.476

16.353

Net worth

53.416

53.424

22.301

 

 

 

 

long-term borrowings

0.317

6.216

3.586

Short term borrowings

48.291

55.433

59.414

Total borrowings

48.608

61.649

63.000

Debt/Equity ratio

0.910

1.154

2.825

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

396.613

331.291

305.387

 

 

(16.470)

(7.819)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

396.613

331.291

305.387

Profit

2.969

0.763

(13.345)

 

0.75%

0.23%

(4.37%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

Rs. In Millions

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current maturities of long term debt

0.129

0.101

0.093

 

 

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

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Loans from directors

0.000

2.000

Loans from corporate bodies

3.500

3.500

Loans from others

0.000

0.500

 

 

 

Short Term Borrowings

 

 

Buyers credit

7.600

3.030

 

 

 

Total

11.100

9.030

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10361599

11/09/2012 *

99,500,000.00

STANDARD CHARTERED BANK

GROUND FLOOR, ABHIJEET IV, NR MITHAKHALI SIX ROAD S, AHMEDABAD, GUJARAT - 380006, INDIA

B58230509

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Building

·         Computer Systems

·         Electric Fittings

·         Furniture and Fixtures

·         Office Equipment

·         Vehicles

 


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.61.85

UK Pound

1

Rs.96.73

Euro

1

Rs.76.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

NO

--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.