MIRA INFORM REPORT

 

 

Report Date :

15.12.2014

 

IDENTIFICATION DETAILS

 

Name :

S. KUMAR COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad - 380015, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.01.2008

 

 

Com. Reg. No.:

04-052579

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U72501GJ2008PTC052579

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS16243D

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Computer Peripherals.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems some dip in the turnover and profit during F.Y.2014 of the company however net worth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be slow but 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.

 

 

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 :

Mr. Hemant

Designation :

Accounts Manager

Contact No.:

91-9825412570

Date :

12.12.2014

 

 

Name :

Mr. Kantibhai

Designation :

Sales Executive

Contact No.:

91-9227207618

Date :

12.12.2014

 

 

LOCATIONS

 

Registered Office :

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad - 380015, Gujarat, India

Tel. No.:

91-79-26306143/ 26306215/ 26300297/ 26303260

Mobile No.:

91-9825412570 (Mr. Hemant)

Fax No.:

91-79-26301847

E-Mail :

sales@skumarglobal.com

nimish@skilinfotech.com

sachin@skumarglobal.com 

nimish@skumarglobal.com

neel@skumarglobal.com 

skcbaroda@skumarglobal.com

Website :

http://www.skumarglobal.com

Location :

Owned

 

 

Branch Offices :

Located at:

 

·         Baroda

·         Surat

·         Rajkot

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Nimishbhai Sharadbhai Hansoti

Designation :

Director

Address :

17, Nishant Bungalows, Part II, Ashwamegh III, Near Kameshwar Park, Satellite Road, Ahmedabad-380015, Gujarat, India

Date of Birth/Age :

27.04.1957

Date of Appointment :

07.01.2008

DIN No.:

00130750

 

 

Name :

Mrs. Nita Nimish Hansoti

Designation :

Director

Address :

17, Nishant ll Bungalows, Near Ashwamegh III, Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

28.09.1957

Date of Appointment :

07.01.2008

DIN No.:

01958343

 

 

Name :

Mrs. Bhumika Nimish Hansoti

Designation :

Director

Address :

17, Nishant – II, Ashwamegh – III, Satellite Road, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

21.07.1986

Date of Appointment :

07.01.2008

DIN No.:

01974909

 

 

Name :

Mr. Rabindranath Rakhalchandra Biswas

Designation :

Director

Address :

4, Shantidham Bunglows, Vasna Road, Vadodara – 390016, Gujarat, India

Date of Birth/Age :

12.09.1955

Date of Appointment :

30.09.2010

DIN No.:

02996016

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant

Designation :

Accounts Manager

 

 

Name :

Mr. Kantibhai

Designation :

Sales Executive

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Nimish Hansoti

5000

1.00

Nita Hansoti

52500

10.50

Bhumika Hansoti

52500

10.50

Nimish Hansoti – HUF

390000

78.00

Total

500000

100.00

 

As on 30.09.2014

 

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 :

Trader of Computer Peripherals.

 

 

Products :

Not Divulged

 

 

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 :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

Vijaya Bank

Branch Address

Ambavadi Branch, Ambavadi, Ahmedabad - 380009, Gujarat, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

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)

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans From Banks

0.956

1.810

 

 

 

SHORT TERM BORROWINGS

 

 

Loan from Banks

13.265

14.383

Total

14.221

16.193

 

 

 

Auditors :

 

Name :

S. K. Chalishazar and Company

Chartered Accountants

Address :

601-603, Abhijeet – IV, Opposite, mayor’s Bunglow, Law Garden, Ellisbridge, Ahmedabad – 380006, Gujarat, India

Tel. No.:

91-79-26400531 / 32

E-Mail :

skchalishazae@yahoo.com

PAN No. :

AAQPC9573l

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Enterprise over which director has control

Wonder World

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.000

5.000

5.000

(b) Reserves & Surplus

16.521

14.139

11.001

(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)

21.521

19.139

16.001

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.576

24.203

24.413

(b) Deferred tax liabilities (Net)

2.030

1.867

1.674

(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)

25.606

26.070

26.087

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.265

14.383

18.676

(b) Trade payables

14.866

6.922

10.066

(c) Other current liabilities

9.457

26.554

11.100

(d) Short-term provisions

8.631

7.805

6.943

Total Current Liabilities (4)

46.219

55.664

46.785

 

 

 

 

TOTAL

93.346

100.873

88.873

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

20.156

20.218

20.541

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

20.156

20.218

20.541

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.984

18.816

16.484

(c) Trade receivables

34.960

46.829

39.520

(d) Cash and cash equivalents

6.775

3.529

3.063

(e) Short-term loans and advances

11.471

11.481

9.265

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

73.190

80.655

68.332

 

 

 

 

TOTAL

93.346

100.873

88.873

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

193.220

249.490

202.410

 

Other Income

 NA

 NA

 NA

 

TOTAL

 NA

 NA

 NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

 NA

 NA

 NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5.000

6.130

5.780

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.500

1.460

1.400

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.500

4.670

4.380

 

 

 

 

 

Less

TAX

1.120

1.530

1.410

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

2.380

3.140

2.970

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

4.77

6.28

5.94

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Net Profit Margin

(PAT / Sales)

(%)

1.23

1.26

1.47

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.75

4.63

4.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.24

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.71

2.02

2.69

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.58

1.45

1.46

 

 

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

5.000

5.000

5.000

Reserves & Surplus

11.001

14.139

16.521

Net worth

16.001

19.139

21.521

 

 

 

 

long-term borrowings

24.413

24.203

23.576

Short term borrowings

18.676

14.383

13.265

Total borrowings

43.089

38.586

36.841

Debt/Equity ratio

2.693

2.016

1.712

 

 

 

 

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

202.410

249.490

193.220

 

 

23.260

(22.554)

 

 

 

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

202.410

249.490

193.220

Profit

2.970

3.140

2.380

 

1.47%

1.26%

1.23%

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS IS 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

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

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

FINANCIAL RESULTS AND OPERATIONS:

 

During the period under review, the Company has achieved revenue from operations of Rs. 193.220 Millions (Previous year Rs. 249.490 Millions) and has earned Net Profit of Rs. 2.380 Millions (Previous year Rs. 3.140 Millions), after providing for Depreciation of Rs. 1.50 Millions (Previous year Rs. 1.460 Millions). Current Tax expense of Rs. 0.960 Million (Previous year Rs. 1.340 Millions) and Deferred Tax of Rs. 0.160 Million (Previous year Rs. 0.190 Million).

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans from relatives / Directors

22.620

22.393

Total

22.620

22.393

 

 

Corporate identity number (CIN) or foreign company registration number of the company

U72501GJ2008PTC052579

Name of the company

S. KUMAR COMPUTERS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

1st Floor, Satyam Centre, Near Inquilab Society, Gulbai Tekra, Ahmedabad - 380015, Gujarat, India

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10150806

Type of charge

Book Debts

Movable Property

Particular of charge holder

Vijaya Bank, Ambavadi Branch, Ambavadi, Ahmedabad - 380009, Gujarat, India

Email ID: ambavadi7302@vijayabank.co.in

Nature of instrument creating charge

Hypothecation Agreement

Date of instrument Creating the charge

10.06.2013

Amount secured by the charge

Rs. 28.000 Millions

Brief of the principal terms and conditions and extent and operation of the charge

Rate of Interest

BR(10.20) + 3.55 = 13.75% p.a. (floating)

 

Terms of Repayment

As per Bank’s sanction

 

Margin

As per Bank’s sanction

 

Extent and Operation of the charge

Charge Shall Operate on the Assets as describe herein below at Column no. 15 which have been hypothecated to Bank in order to secure its enhanced financial assistance limit of Rs. 28.000 Millions, together with interest and all other moneys payable by the Company to the Lender:

(Rs, In Millions)

CC (Hypo.) Limit  : 20.000

BG / ILC               :   8.000

                           --------------

Total Limit            : 28.000

 

Others

NIL

Short particulars of the property or asset(s) charged (including complete address and location of the property)

  1. The Whole of Borrower’s present and future stocks of raw materials, goods in process or manufacture and all finished and manufactured goods and articles etc. at factory premises or elsewhere.
  2. All of Borrower’s present and future book debts, outstanding monies, receivables, claims etc. which are now due owing or payable or belonging to Borrower and all other current assets.

Particulars of the present modification

By virtue of present modification, said charge is further extended for the following limits

 

(Rs. In Millions)

CC (Hypo.) Limit  : 20.000

BG / ILC               :   8.000

                           --------------

Total Limit            : 28.000

 

 

FIXED ASSETS

 

·         Computer

·         Furniture and Fixture

·         Office Equipments

·         Plant and Machinery

·         Test Equipments

·         Motor Car

·         Scooter

·         Electrification

·         Air Conditioner

·         Factory Building

·         EPBX Systems

 


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. 62.44

UK Pound

1

Rs. 98.15

Euro

1

Rs. 77.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

42

 

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.