MIRA INFORM REPORT

 

 

Report Date :

15.02.2014

 

IDENTIFICATION DETAILS

 

Name :

MIDAS BUSINESS MACHINES PRIVATE LIMITED

 

 

Registered Office :

Unit No.7, Kartik Complex, New Link Road, Andheri (West) Mumbai- 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.10.1992

 

 

Com. Reg. No.:

11-068931

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U30007MH1992PTC068931

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM08677E

 

 

PAN No.:

[Permanent Account No.]

AABCM8441K

 

 

Legal Form :

Private Limited Liability Company

 

Line of Business :

Subject is in the business of trading, maintenance and support systems for computers.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 40000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The rating continue to remain constrained due to continues dip in company’s sales turnover and lower profit margin.

 

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

 

The company can be considered for business dealing 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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

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 31-03-2012.

 

INFORMATION DECLINED BY

 

Name :

Mr. Sunil Nangrani

Designation :

Director

Contact No.:

91-9320080305

Date :

13.02.2014

 

 

LOCATIONS

 

Registered Office :

Unit No.7, Kartik Complex, New Link Road, Andheri (West) Mumbai - 400053, Maharashtra

Tel. No.:

91-22-26730158 / 26730817 / 66990543 / 42648903/ 26730258

Mobile No.:

91-9320080305 (Mr. Sunil Nangrani)

Fax No.:

91-22-26730770

E-Mail :

midas_mbm@satyam.net.in

midas_mbm@midas.net.in

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Sunil Haresh Nangrani

Designation :

Director

Address :

B-403, Sky Pan Oberoi Complex, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India 

Date of Birth/Age :

01.05.1968

Date of Appointment :

09.10.1992

DIN No.:

00854880

 

 

Name :

Mrs. Shalini Sunil Nangrani

Designation :

Director

Address :

B-404 Sky Pan Oberoi Complex, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India 

Date of Birth/Age :

01.07.1969

Date of Appointment :

01.10.2000

DIN No.:

00854883

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

No. of Shares

% age

Sunil Haresh Nangrani

500

50.00

Shalini Sunil Nangrani

500

50.00

TOTAL

1000

100.00

 

 


Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is in the business of trading, maintenance and support systems for computers.

 

 

GENERAL INFORMATION

 

Suppliers:

·         Aarti Infosystems Private Limited

·         Aarti Services

·         Aar Vee Computers

·         Accure Infotech Private Limited

·         Asscoiate Lumbers Private Limited

·         Auto Hanger India Private Limited

·         Comprint Computers

·         Detect Computers

·         Graphline Computers Private Limited

 

 

Customer:

·         Abbott Healthcare Private Limited

·         ABC Comnet Private Limited

·         ACMA Computer Limited

·         Arihant Infosys

·         Arpita Infocomm Private Limited

·         ABC Systems

·         Ashtech Infotech Private Limited

·         Asia infotech

·         Bitsy Infotech Private Limited

·         Boss Infosolution Private Limited

 

 

No. of Employees :

Information declined by management

 

 

Bankers :

ING Vysya Bank Limited, Patel Chambers Ground Floor, Sandhurst Bridge Opera House, Mumbai - 400007, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loam

From banks

 

 

ING Vysya Bank Limited

8.260

8.273

Kotak Mahindra Prime

2.240

2.882

Bank OD

Bank of Maharashtra

0.011

0.000

Total

10.511

11.155

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Gami Associates

Chartered Accountants

Address :

615, Sai Chambers, Behind Santacruz Bus Depot, Santacruz (East), Mumbai-400055, Maharashtra, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAAFG0203F

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000

Equity Shares

Rs.100/- each

Rs. 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000

Equity Shares

Rs.100/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

9.901

7.969

7.053

(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)

10.001

8.069

7.153

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.511

11.155

12.194

(b) Deferred tax liabilities (Net)

0.224

0.224

0.293

(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)

10.735

11.379

12.487

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

55.086

63.550

67.236

(c) Other current liabilities

22.424

24.685

25.311

(d) Short-term provisions

14.606

12.175

7.906

Total Current Liabilities (4)

92.116

100.410

100.453

 

 

 

 

TOTAL

112.852

119.858

120.093

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.969

14.493

19.779

(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

0.405

0.405

0.405

(e) Other Non-current assets

0.436

0.430

0.430

Total Non-Current Assets

14.810

15.328

20.614

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.127

27.740

20.244

(c) Trade receivables

23.573

30.869

37.058

(d) Cash and cash equivalents

51.006

44.411

37.985

(e) Short-term loans and advances

0.000

0.012

0.000

(f) Other current assets

1.336

1.498

4.192

Total Current Assets

98.042

104.530

99.479

 

 

 

 

TOTAL

112.852

119.858

120.093

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2013

31.03.2012

 

31.03.2011

 

SALES

 

 

 

 

 

Income

268.644

295.373

370.443

 

 

Other Income

13.567

9.914

8.551

 

 

TOTAL                                    

282.211

305.287

378.994

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

277.701

300.150

373.925

 

 

TOTAL                                    

277.701

300.150

373.925

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.510

5.137

5.069

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.682

2.062

0.916

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

2.828

3.075

4.153

 

 

 

 

 

Less

TAX                                                                 

0.896

1.059

1.042

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

1.932

2.016

3.111

 

 

 

 

 

 

DEFERRED TAX LIABILITIES

0.000

0.069

0.274

 

 

 

 

 

 

OLD ASSESSMENT ADJUSTMENT

0.000

0.000

0.017

 

 

 

 

 

 

PRIOR PERIOD INCOME ACCOUNT

0.000

0.087

0.000

 

 

 

 

 

 

INVESTMENTS WRITTEN OFF IN THE CURRENT YEAR

0.000

0.500

0.000

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

6.723

6.007

4.083

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.200

0.311

 

 

Dividend

0.000

0.500

0.500

 

 

Tax on Dividend

0.000

0.081

0.085

 

BALANCE CARRIED TO THE B/S

8.655

6.727

6.007

 

 

 

 

 

 

Earnings Per Share (Rs.)

1932.000

2016.00

3111.00

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.67
0.66
0.82

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

1.05
1.04
1.12

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

2.51
2.57
3.46

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.28
0.38
0.58

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

1.05
1.38
1.70

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

1.06
1.04
0.99

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

7.053

7.969

9.901

Net worth

7.153

8.069

10.001

 

 

 

 

long-term borrowings

12.194

11.155

10.511

Short term borrowings

0.000

0.000

0.000

Total borrowings

12.194

11.155

10.511

Debt/Equity ratio

1.705

1.382

1.051

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

370.443

295.373

268.644

 

 

(20.265)

(9.049)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR)

(INR)

(INR)

Sales

370.443

295.373

268.644

Profit

3.111

2.016

1.932

 

0.84%

0.68%

0.72%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS: 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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

PERFORMANCE

 

The company is in the business of trading, maintenance and support systems for computers and this segment of the business is the niche area that the company has made its mark. The company’s turnover has decreased from Rs. 305.287 millions to Rs. 282.211 millions which is nearly about 7.55% decrease in the turnover of the company due to heavy competition in the computer segment, the company’s profit has not been affected as the directors have taken steps to reduce the cost in administrative areas.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10211386

18/03/2010

9,324,606.00

ING VYSYA BANK LIMITED

PATEL CHAMBERS GROUND FLOOR, SANDHURST BRIDGE OPE
RA HOUSE, MUMBAI - 400007, MAHARASHTRA, INDIA

A82708389

 

 

FIXED ASSETS

 

·         Office premises

·         Computer

·         Note Book

·         Printer

·         Air conditioner

·         Furniture and Fixture

·         Vehicle

·         Fax Machine

·         Mobile Phone

·         Telephone Systems

·         Fridge

·         UPS


 

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.62.28

UK Pound

1

Rs.103.67

Euro

1

Rs.87.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

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

3

--PROFITABILIRY

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

 

27

 

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.