MIRA INFORM REPORT

 

 

Report Date :

18.02.2014

 

IDENTIFICATION DETAILS

 

Name :

PRIME ABGB PRIVATE LIMITED

 

 

Registered Office :

12 B/2 and 3, Kartar Mansion, No-II, 35, Tribhuvan Road, Opposite Ashok Hotel, Mumbai – 400004, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

31.08.1998

 

 

Com. Reg. No.:

11-116384

 

 

Capital Investment / Paid-up Capital :

Rs. 0.250 Million

 

 

CIN No.:

[Company Identification No.]

U30007MH1998PTC116384

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP10794A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of Computer Parts and Peripherals and also Provides Technical Services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 37000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company is low.

 

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

 

 

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

 

MANAGEMENT NON-COOPERATIVE

 

(CONTACT NO.: 91-22-67402000)

 

 

LOCATIONS

 

Registered Office :

12 B/2 and 3, Kartar Mansion, No-II, 35, Tribhuvan Road, Opposite Ashok Hotel, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-22-67402000

Fax No.:

91-22-23885500

E-Mail :

gulbir@primeabgb.com

Website :

http://www.primeabgb.com

 

 

Corporate Office :

Simlim Square Building, Office No. 106-109, 1st Floor, Dr. D B Marg, Lamington Road, Grant Road (East), Mumbai – 400007, Maharashtra, India

Tel. No.:

91-22-23896600/ 23855500

E-Mail :

support@primeabgb.com

sales@primeabgb.com

 

 

DIRECTORS

 

AS ON 25.09.2013

 

Name :

Lawaljitkaur Gulbirsingh Bhatia

Designation :

Director

Address :

2B, Ganges Apartment, 2nd Banganga Cross Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

28.01.1975

Date of Appointment :

26.11.1998

DIN No.:

01557175

 

 

Name :

Gulbirsingh  Bhatia

Designation :

Director

Address :

3B, 3rd Floor, Ganesh, Next to Raj Bhavan, Walkeshwar, Mumbai – 400006, Maharashtra, India 

Date of Birth/Age :

23.05.1973

Date of Appointment :

31.08.1998

DIN No.:

01680410

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 25.09.2013

 

Names of Shareholders

No. of Shares

% of Shares Held

Amarjeet Singh Bhatia

10010

39.99

Gulbirsingh  Bhatia

5010

20.02

Lawaljit Kaur Bhatia

5000

19.98

Rajindar Kaur Bhatia

5010

20.02

 

 

 

Total

 

25030

100.00

 

 

 

AS ON 25.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of Computer Parts and Peripherals and also Provides Technical Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         HDFC Bank Limited

HDFC Bank House, Senapati Bapat Marg, Lower Parel [West], Mumbai - 400013, Maharashtra, India

 

·         Union Bank Of India

Nepean Sea Road Branch, Manisha, Opposite Petit Hall, 69-A, Nepeansea Road, Mumbai - 400006, Maharashtra, India

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loan

From Bank

14.810

17.614

Less: Due Within 12 Months

0.000

3.885

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

Cash Credit facility From Banks

7.666

3.245

 

 

 

Total

 

22.476

16.974

 

LONG-TERM BORROWINGS

 

The loan is payable in 180 installments of Rs.0.348 Million each. The rate of interest being variable, it is not possible to bifurcate the emi amount into principal and interest components. Therefore we have not bifurcated the same under long term and short borrowings as required under the Companies Act. The loan is secured against the personal property of the directors.

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sukhbir And Associates

Chartered Accountants

Address :

320, Udyog Mandir 1, Bhagoji Keer Marg, Mahim (West), Mumbai – 400016, Maharashtra, India

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

ACHFS8882P

 

 

Related Party :

Prime Electronics

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs. 10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,030

Equity Shares

Rs. 10/- each

Rs. 0.250 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

0.250

0.250

0.250

(b) Reserves & Surplus

9.114

7.941

7.443

(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)

9.364

8.191

7.693

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.717

15.405

21.722

(b) Deferred tax liabilities (Net)

0.000

0.000

0.019

(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)

18.717

15.405

21.741

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.666

3.245

8.859

(b) Trade payables

29.785

17.890

14.245

(c) Other current liabilities

0.804

4.630

2.088

(d) Short-term provisions

0.000

0.013

0.007

Total Current Liabilities (4)

38.255

25.778

25.199

 

 

 

 

TOTAL

66.336

49.374

54.633

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.232

1.380

1.560

(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)

0.023

0.001

0.000

(d)  Long-term Loan and Advances

5.863

5.790

3.463

(e) Other Non-current assets

0.056

0.056

0.052

Total Non-Current Assets

7.174

7.227

5.075

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.493

18.607

13.982

(c) Trade receivables

33.781

20.842

22.811

(d) Cash and cash equivalents

5.384

2.605

12.743

(e) Short-term loans and advances

0.504

0.022

0.022

(f) Other current assets

0.000

0.071

0.000

Total Current Assets

59.162

42.147

49.558

 

 

 

 

TOTAL

66.336

49.374

54.633

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operations

227.167

164.421

170.894

 

 

Other Income

0.068

0.313

1.267

 

 

TOTAL                                     (A)

227.235

164.734

172.161

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-Trade

212.603

156.526

165.773

 

 

Changes in inventories of Stock-in-Trade

(0.886)

(4.625)

(5.576)

 

 

Employee benefit expense

4.991

4.076

3.749

 

 

Other expenses

4.763

4.138

4.013

 

 

TOTAL                                     (B)

221.471

160.115

167.959

 

 

 

 

 

Less

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

5.764

4.619

4.202

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.790

3.473

2.817

 

 

 

 

 

 

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

1.974

1.146

1.385

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.273

0.325

0.255

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

1.701

0.821

1.130

 

 

 

 

 

Less

TAX                                                                  (H)

0.528

0.324

0.379

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.173

0.497

0.751

 

 

 

 

 

 

Earnings Per Share (Rs.)

468.69

198.66

300.18

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.52

0.30

0.44

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.75

0.50

0.66

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.57

1.66

2.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.10

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.82

2.28

3.98

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.55

1.63

1.97

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

Share Capital

0.250

0.250

0.250

Reserves & Surplus

7.443

7.941

9.114

Net worth

7.693

8.191

9.364

 

 

 

 

long-term borrowings

21.722

15.405

18.717

Short term borrowings

8.859

3.245

7.666

Total borrowings

30.581

18.650

26.383

Debt/Equity ratio

3.975

2.277

2.817

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

SALES

170.894

164.421

227.167

 

 

(3.788)

38.162

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. in Millions)

(Rs. in Millions)

(Rs. in Millions)

Sales

170.894

164.421

227.167

Profit

0.751

0.497

1.173

 

0.44%

0.30%

0.52%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

 

 

 

 

Current maturities of long term debt

0.000

3.885

1.408

 

 

 

 

 

 

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

No

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10260905

01/10/2010

10,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI - 400013, MAHARASHTRA, INDIA

A99390585

2

10117654

01/09/2006

10,000,000.00

UNION BANK OF INDIA

NEPEAN SEA ROAD BRANCH, MANISHA, OPP PETIT HALL, 69-A, NEPEANSEA ROAD, MUMBAI - 400006, MAHARASHTRA, INDIA

A30100408

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Loans from Directors

3.907

1.676

 

 

 

Total

 

3.907

1.676

 

 

BACKGROUND

 

Subject is a private company domiciled in India and incorporated under the provisions of the Companies Act, 1956. The company is engaged in the business of dealing in computer parts and peripherals. It also provides technical services to its customers.


FIXED ASSETS:

 

·         Office Equipments

·         Furniture & Fixture

·         Motor Vehicle

·         Computers


 

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. 61.95

UK Pound

1

Rs. 104.02

Euro

1

Rs. 84.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

BVA

 


 

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

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.