MIRA INFORM REPORT

 

 

Report Date :

13.12.2014

 

IDENTIFICATION DETAILS

 

Name :

INSIGHT BUSINESS MACHINES PRIVATE LIMITED 

 

 

Registered Office :

B-210/21, Raj Ratan Industrial Estate, Beside American Springs, Works Malad (West), Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.01.1996

 

 

Com. Reg. No.:

11-096148

 

 

Capital Investment / Paid-up Capital :

Rs.2.466 Millions

 

 

CIN No.:

[Company Identification No.]

U30000MH1996PTC096148

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of computer and computer peripherals they also provide networking solutions.

 

 

No. of Employees :

150 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Exists

 

 

Comments :

Subject is established company having satisfactory track.

 

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

 

The company can be considered 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL SME

Rating

SME 2

Rating Explanation

High Credit Quality Very Low Credit Risk. .

Date

July 28, 2014

 

 

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. Vijay Koli

Designation :

Accountant Executive

Contact No.:

91-22-67262100

Date :

12.12.2014

 

 

LOCATIONS

 

Registered / Head Office :

B-210/21, Raj Ratan Industrial Estate, Beside American Springs, Works Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-67262100/ 28824769

Mobile No.:

91-9022170981 (Mr. Aafaque Shaid)

Fax No.:

91-22-28808034

E-Mail :

info@insightindia.com

neel@insightindia.com

Website :

www.insightindia.com 

Area :

4000 sq. ft.

Location :

Owned

 

 

Warehouse :

·         Bhiwandi

·         Panvel

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Piyush Vipin Vibhakar

Designation :

Director

Address :

A/4, Ajit Nagar, Swami Vivekananda Road, Malad (West), Mumbai – 400064, Maharashtra, India

Date of Birth/Age :

13.08.1972

Date of Appointment :

11.01.1996

DIN No.:

00864719

 

 

Name :

Mr. Neel Shashikant Shah

Designation :

Director

Address :

Satyam, Flat No.5, Evershine Nagar, Malad (West), Mumbai – 400064, Maharashtra, India

Date of Birth/Age :

09.12.1969

Date of Appointment :

11.01.1996

DIN No.:

00870661

 

 

KEY EXECUTIVES

 

Name :

Mr. Vijay Koli

Designation :

Accountant Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Neel Shashikant Shah

47645

19.32

Piyush Vipin Vibhakar

55685

22.58

Neel S. Shah (HUF)

56000

22.71

Piyush V Vibhakar (HUF)

52000

21.08

Amisha Neel Shah

18900

7.66

Kajal Piyush Vibhakar

16400

6.65

Total

246630

100.00

 

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of computer and computer peripherals they also provide networking solutions.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

·         IBM

·         HP

·         Lenovo

·         Microsoft

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

·         Computer Peripherals

·         Networking Solutions

Countries :

·         Singapore

·         USA

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

 

GENERAL INFORMATION

 

Suppliers :

  • Ingram Micro Limited, Mumbai, Maharashtra, India
  • Rodington India Limited, Mumbai, Maharashtra, India

 

 

Customers :

Wholesalers and Retailers

 

  • Reliance Infrastructure Limited
  • Sahara India

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Banker Name

Development Credit Bank Limited

Branch Address

601 and 602, Peninsula Business Park, 6th Floor, Tower A, Senapati Bapat Marg, Lower Parel, Mumbai – 400013, Maharashtra, India

Person Name (With Designation)

Ms. Sujata

Contact Number

91-22-67083547

Name of Account Holder

Insight Business machines Private Limited

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

--

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2014

Long Term Borrowing

 

 

Term Loans from Bank

2.951

3.104

Total

2.951

3.104

 

Auditors :

 

Name :

Shah Gohil and Associates

Chartered Accountants

Address :

159/4, Smruti, Jawahar Nagar Road No.2, Goregaon (West), Mumbai – 400062, Maharashtra, India

Tel No.:

91-22-28767488/ 28737904/ 28788528

Fax No.:

91-22-28788528

PAN No.:

ABWFS6454M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

  • Insight Solution
  • Insight IT Services

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

246630

Equity Shares

Rs.10/- each

Rs. 2.466 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

2.466

2.466

2.466

(b) Reserves & Surplus

50.125

41.553

35.222

(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)

52.591

44.019

37.688

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.047

4.125

5.542

(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

3.229

2.358

1.586

Total Non-current Liabilities (3)

7.276

6.483

7.128

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

90.883

49.310

78.764

(c) Other current liabilities

32.405

17.305

17.287

(d) Short-term provisions

1.843

1.561

0.881

Total Current Liabilities (4)

125.131

68.176

96.932

 

 

 

 

TOTAL

184.998

118.678

141.748

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.137

23.181

17.960

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

1.683

(iv) Intangible assets under development

0.000

0.000

0.610

(b) Non-current Investments

0.180

0.180

0.180

(c) Deferred tax assets (net)

0.780

0.546

0.249

(d)  Long-term Loan and Advances

10.552

9.069

8.130

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

32.649

32.976

28.812

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.903

13.865

15.617

(c) Trade receivables

110.460

67.451

90.309

(d) Cash and cash equivalents

25.607

3.319

3.966

(e) Short-term loans and advances

0.000

0.849

2.934

(f) Other current assets

0.379

0.218

0.110

Total Current Assets

152.349

85.702

112.936

 

 

 

 

TOTAL

184.998

118.678

141.748

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

512.568

385.007

 

 

Other Income

 

0.153

0.132

 

 

TOTAL                                    

636.920

512.721

385.139

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Traded Goods

447.823

333.534

 

 

Changes in Inventories of Finished Goods, work in Progress and stock in Trade

 

1.752

4.396

 

 

Employee Benefits Expenses

 

32.987

25.096

 

 

Other Expenses

 

15.484

10.567

 

 

TOTAL

618.067

498.046

373.593

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

18.853

14.675

11.546

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

1.961

3.042

1.745

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

16.892

11.633

9.801

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.545

2.522

1.410

 

 

 

 

 

 

PROFIT BEFORE TAX

13.347

9.111

8.391

 

 

 

 

 

Less

TAX                                                                 

4.776

2.780

3.408

 

 

 

 

 

 

PROFIT AFTER TAX

8.571

6.331

4.983

 

 

 

 

 

 

Earnings Per Share (Rs.)

37.75

25.67

20.20

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.35

1.24

1.29

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

2.96

2.86

3.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.25

7.72

6.04

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.21

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.08

0.09

0.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.26

1.17

 

 

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

2.466

2.466

2.466

Reserves & Surplus

35.222

41.553

50.125

Net worth

37.688

44.019

52.591

 

 

 

 

long-term borrowings

5.542

4.125

4.047

Short term borrowings

0.000

0.000

0.000

Total borrowings

5.542

4.125

4.047

Debt/Equity ratio

0.147

0.094

0.077

 

 

 

 

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)

Total Income 

385.139

512.721

636.920

 

 

33.126

24.224

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

385.139

512.721

636.920

Profit

4.983

6.331

8.571

 

1.29%

1.23%

1.35%

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM DEBT = 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 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

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

Yes

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

Yes

 

 

LITIGATION DETAILS

 

 

HIGH COURT OF BOMBAY

 

Case Details

 

 

Bench:-Bombay

 

 

Lodging No.:-

SL/152/2011

Filing Date:-

20/01/2011

Reg. No.:-

S/932/2011

Reg. Date:-

20/04/2011

 

 

 

Petitioner:-

KORES (INDIA LIMITED)

Respondent:-

INSIGHT BUSINESS MACHINES PRIVATE LIMITED

 

 

Petn. Adv.:-

MOHANKUMAR K. (0)

Resp. Adv.:-

MR. BHAVIN BHATIA FOR DEF.NOS. 1 & 2 (0)

 

 

District:-

MUMBAI

 

 

 

Bench:-

SINGLE

 

 

 

Status:-

Transferred

Category:-

DECLARATORY SUITS

 

Transfer Date:-

03/10/2012

Remark:-

TRANSFERRED TO CITY CIVIL COURT

 

 

 

Act :-

Code of Civil Procedure 1908

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2014

Long Term Borrowing

 

 

Loans and Advance from Related Parties

1.096

1.020

Total

1.096

1.020

 

 

INDEX OF CHARGES

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10436584

03/07/2013

27,179,000.00

DEVELOPMENT CREDIT BANK LIMITED

601 & 602, PENINSULA BUSINESS PARK, 6TH FLOOR,, TOWER A, SENAPATI BAPAT MARG, LOWER PAREL,, MUMBAI, MAHARASHTRA - 400013, INDIA

B79508180

2

10229143

14/06/2010

10,000,000.00

DEVELOPMENT CREDIT BANK LIMITED

301, DELTA PLAZA, 414, VEER SAVARKAR MARG, PRABHADEVI,, MUMBAI, MAHARASHTRA - 400025, INDIA

A89268270

3

10067980

12/12/2012 *

51,500,000.00

DEVELOPMENT CREDIT BANK LIMITED

601 & 602, PENINSULA BUSINESS PARK, 6TH FLOOR,, TOWER A, SENAPATI BAPAT MARG, LOWER PAREL,, MUMBAI,
MAHARASHTRA - 400013, INDIA

B64725914

4

90141252

20/03/2004 *

1,000,000.00

DEVELOPMENT CREDIT BANK LIMITED

MALAD BRANCH, MUMBAI, MAHARASHTRA - 400064, INDIA

-

5

90146615

20/03/2004

1,000,000.00

DEVELOPMENT CREDIT BANK LIMITED

MALAD BRANCH, MUMBAI, MAHARASHTRA - 400064, INDIA

-

6

90144362

20/03/2004 *

1,000,000.00

DEVELOPMENT CREDIT BANK LIMITED

MALAD BRANCH, MUMBAI, MAHARASHTRA - 400064, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Computer

·         Furniture and Building

·         Office Equipment

·         Land and Building

·         Vehicle

 

 

 


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 records 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.62.44

UK Pound

1

Rs.98.15

Euro

1

Rs.77.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

KLS


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

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

 

--

 

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.