MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

PROTEUS MEDICAL TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

H-502, Floor 5, Indravadan CHS Limited, 5-7 Bai P Thakkar Road, Mahim, Mumbai – 400016, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.06.2004

 

 

Com. Reg. No.:

11-146921

 

 

Capital Investment / Paid-up Capital :

Rs.0.210 Million

 

 

CIN No.:

[Company Identification No.]

U33110MH2004PTC146921

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP20957G

 

 

PAN No.:

[Permanent Account No.]

AADCP4629E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Medical Life Saving Devices. 

 

 

No. of Employees :

8 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 5900

 

 

Status :

Small Business

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to medium 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.

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 PARTED BY

 

Name :

Mr. Ashish Ashok Bapat

Designation :

Director

Contact No.:

91-9820125259

Date :

19.12.2014

 

 

LOCATIONS

 

Registered Office :

H-502, Floor 5, Indravadan CHS Limited, 5-7 Bai P Thakkar Road, Mahim, Mumbai – 400016, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9820125259 (Mr. Ashish Ashok Bapat)

Fax No.:

Not Available

E-Mail :

sudha@proteusmed.com

aashish876@hotmail.com

Area :

500 Sq. Ft

Location :

Rented

 

 

Corporate Office :

Unit No. 105. 1st Floor, Jagruti Industrial Premises, Co-Operative Society, Mahim (West), Mumbai – 400016, Maharashtra, India

Tel. No.:

91-22-24214820

Fax No.:

91-22-24334820

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Ashish Ashok Bapat

Designation :

Director

Address :

H-502, Floor 5, Indravadan CHS Limited, 5-7 Bai P Thakkar Road, Mahim, Mumbai – 400016, Maharashtra, India

Date of Birth/Age :

18.08.1972

Date of Appointment :

06.08.2011

DIN No.:

03556717

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U33110MH2004PTC146921

PROTEUS MEDICAL TECHNOLOGIES PRIVATE LIMITED

Director

06/08/2011

06/08/2011

-

Active

NO

2

U74999MH2014PTC257804

Novateus Medical Technologies Private Limited

Director

04/09/2014

04/09/2014

-

Active

NO

 

 

Name :

Mr. Ashok Shankar Bapat

Designation :

Director

Address :

H-502, Floor 5, Indravadan CHS Limited, 5-7 Bai P Thakkar Road, Mahim, Mumbai – 400016, Maharashtra, India

Date of Birth/Age :

27.02.1942

Date of Appointment :

06.08.2011

DIN No.:

03556724

 


 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Ashish Ashok Bapat

10500

50.00

Ashok Shankar Bapat

10500

50.00

Total

21000

100.00

 

 

 

 

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 Medical Life Saving Devices. 

 

 

Products :

Medical Life Saving Devices

 

 

Brand Names :

--

 

 

Agencies Held :

  • Maquet Medical India Private Limited
  • Bard Medical – USA

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged 

 

 

Customers :

Not Divulged 

 

 

No. of Employees :

8 (Approximately)

 

 

Bankers :

Bank of Baroda, Shivaji Park Branch, Sweet Home, Corner of Lady Jamshedji Road, Mahim, Mumbai - 400016, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P.A. Puranik and Associates

Chartered Accountants

Address :

D7 Daginawala Mansion, Senapati Bapat Marg, Mahim (West), Mumbai – 400016, Maharashtra, India

PAN No.:

AQZPP9265D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 


 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

21000

Equity Shares

Rs.10/- each

Rs.0.210 Million

 

 


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

0.210

0.210

0.210

(b) Reserves & Surplus

1.858

1.813

1.715

(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)

2.068

2.023

1.925

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.214

4.552

2.065

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.532

0.654

0.033

(d) long-term provisions

0.000

0.000

0.880

Total Non-current Liabilities (3)

4.746

5.206

2.978

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.084

0.000

(b) Trade payables

3.688

2.430

2.194

(c) Other current liabilities

0.580

0.377

0.235

(d) Short-term provisions

0.316

0.377

0.228

Total Current Liabilities (4)

4.584

3.268

2.657

 

 

 

 

TOTAL

11.398

10.497

7.560

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.332

1.320

1.701

(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

0.600

1.000

0.041

(c) Deferred tax assets (net)

0.060

0.053

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

1.195

0.048

0.006

Total Non-Current Assets

3.187

2.421

1.748

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.456

1.622

2.272

(c) Trade receivables

5.320

4.585

2.875

(d) Cash and cash equivalents

0.245

0.171

0.022

(e) Short-term loans and advances

0.488

1.046

0.132

(f) Other current assets

0.702

0.652

0.511

Total Current Assets

8.211

8.076

5.812

 

 

 

 

TOTAL

11.398

10.497

7.560

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

23.940

18.320

NA

 

 

Other Income

1.014

0.791

NA

 

 

TOTAL                                         (A)

24.954

19.111

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

18.672

14.998

 

 

Employee Benefits Expenses

2.478

1.093

 

 

 

Other Expenses

2.835

2.084

 

 

 

TOTAL                                         (B)

23.985

18.175

NA

 

 

 

 

 

 

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

0.969

0.936

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.729

0.422

NA

 

 

 

 

 

 

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

0.240

0.514

NA

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.197

0.419

NA

 

 

 

 

 

 

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

0.043

0.095

0.588

 

 

 

 

 

Less

TAX                                                                  (H)

(0.001)

(0.003)

0.000

 

 

 

 

 

 

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

0.044

0.098

0.588

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.813

1.715

1.127

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

1.857

1.813

1.715

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.21

0.47

NA

Expected Sales (2014-2015): Rs.30.000 Millions

 

The above information has been parted by Mr. Ashish Ashok Bapat

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.18

0.53

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

4.05

5.11

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.40

1.01

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.05

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.04

2.29

1.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.79

2.47

2.19

 

 

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

0.210

0.210

0.210

Reserves & Surplus

1.715

1.813

1.858

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.925

2.023

2.068

 

 

 

 

Long Term borrowings

2.065

4.552

4.214

Short Term borrowings

0.000

0.084

0.000

Total borrowings

2.065

4.636

4.214

Debt/Equity ratio

1.073

2.292

2.038

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

Rs. In Millions

Rs. In Millions

Sales

 

18.320

23.940

 

 

 

30.677

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

Rs. In Millions

Rs. In Millions

Sales

 

18.320

23.940

Profit

 

0.098

0.044

 

 

0.53%

0.18%

 

 

 

 

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

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 two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

Yes

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

No

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

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10400340

25/09/2013 *

7,000,000.00

Bank of India

Shivaji Park Br, Indravadan Co.Op. Hsg. Society Limited, Ground Floor, Padmabai Thakkar Road, Mumbai, Maharashtra - 400016, India

B86729522

2

10348919

21/03/2012

750,000.00

Bank of India

Shivaji Park Br, Indravadan Co.Op. Hsg. Society Limited, Ground Floor, Padmabai Thakkar Road, Mumbai, Maharashtra - 400016, India

B37338092

3

10329332

17/12/2011

2,000,000.00

Bank of India

Shivaji Park Br, Indravadan Co.Op. Hsg. Society Limited, Ground Floor, Padmabai Thakkar Road, Mumbai, Maharashtra - 400016, India

B29742103

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.63.07

UK Pound

1

Rs.98.73

Euro

1

Rs.77.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

VNT


 

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

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

30

 

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.