MIRA INFORM REPORT

 

 

Report Date :

19.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SURBHI TELELINK PRIVATE LIMITED

 

 

Registered Office :

C 266, 2nd Mazzanine Floor, Vivek Vihar, Delhi – 110095

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.01.2001

 

 

Com. Reg. No.:

55-109285

 

 

Capital Investment / Paid-up Capital :

Rs. 8.220 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL2001PTC109285

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer and Supplier of Transmission Equipments.

 

 

No. of Employees :

45 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 530000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

The company can be considered normal for business dealing 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.

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 PARTED BY

 

Name :

Mr. Sunil Aggarwal

Designation :

Accounts Manager

Contact No.:

91-9871647711

Date :

17.02.2014

 

 

LOCATIONS

                                   

Registered Office :

C 266, 2nd Mazzanine Floor, Vivek Vihar, Delhi – 110095, India

Tel. No.:

Not Divulged

Mobile No.:

91-9871647711 (Mr. Sunil Aggarwal)

Fax No.:

Not Divulged

E-Mail :

tkga@tkguptaassociates.com

sunil.aggarwal@surbjiindia.com

Website :

http://www.surbhiindia.com

Location :

Owned

 

 

Corporate Office :

F-28 and 29, Sector -8, Noida – 201301, Uttar Pradesh, India

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mrs. Mamta Aggarwal

Designation :

Director

Address :

C-266, Vivek Vihar, Phase-I, Delhi – 110095, India 

Date of Appointment :

11.03.2009

DIN No.:

00038222

 

 

Name :

Mr. Rajeev Kumar Aggarwal

Designation :

Director

Address :

C-266, Vivek Vihar, Phase-I, Delhi – 110095, India 

Date of Appointment :

18.01.2001

DIN No.:

00038009

 

 

Name :

Mr. Shashi Aggarwal

Designation :

Additional Director

Address :

C-266, Vivek Vihar, Phase-I, Delhi – 110095, India 

Date of Birth/Age :

06.06.1947

Date of Appointment :

11.03.2009

DIN No.:

01149055

 

 

KEY EXECUTIVES

 

Name :

Mr. Sunil Aggarwal

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Rajeev Kumar Aggarwal

 

328800

Mamta Aggarwal

 

328800

Shashi Aggarwal

 

164400

Total

 

822000

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

{{{{{ copy & paste graph & table here from excel sheet – shareholding pattern chart }}}}}

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Importer and Supplier of Transmission Equipments.

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Transmission Equipments and Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Wholesalers

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

·         Canara Bank, Fountain, Delhi - 110006, India

 

·         ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Tarunesh Kumar Gupta

Chartered Accountants

Address :

4228/1, Ansari Road, Daryaganj, Delhi – 110002, India

PAN No.:

AAKPG3093K

 

 

Sister Concern :

Surabhi Brodband Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

822000

Equity Shares

Rs.10/- each

Rs.8.220 Millions

 

 

 

 

 


 

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

8.220

8.220

8.220

(b) Reserves & Surplus

124.953

107.642

89.469

(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)

133.173

115.862

97.689

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

60.000

60.000

0.000

(b) Deferred tax liabilities (Net)

1.155

1.047

1.009

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.273

0.245

0.277

Total Non-current Liabilities (3)

61.428

61.292

1.286

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.006

0.006

122.265

(b) Trade payables

77.556

5.704

9.860

(c) Other current liabilities

12.386

2.335

4.995

(d) Short-term provisions

4.354

4.017

3.912

Total Current Liabilities (4)

94.302

12.062

141.032

 

 

 

 

TOTAL

288.903

189.216

240.007

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

68.655

66.081

66.418

(ii) Intangible Assets

0.070

0.078

0.000

(iii) Capital work-in-progress

53.844

48.341

9.885

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

13.596

15.611

61.759

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5.307

0.310

0.310

(e) Other Non-current assets

0.000

0.000

0.033

Total Non-Current Assets

141.472

130.421

138.405

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

7.308

0.000

(b) Inventories

6.258

10.740

46.391

(c) Trade receivables

98.680

28.888

46.520

(d) Cash and cash equivalents

30.731

2.649

1.784

(e) Short-term loans and advances

11.762

9.177

6.844

(f) Other current assets

0.000

0.033

0.063

Total Current Assets

147.431

58.795

101.602

 

 

 

 

TOTAL

288.903

189.216

240.007

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

301.051

191.554

186.597

 

 

Other Income

 

7.248

8.417

 

 

TOTAL                                     (A)

301.051

198.802

195.014

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

43.556

46.875

 

 

Purchases of Stock-in-Trade

 

72.320

151.213

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

278.149

35.349

(42.678)

 

 

Employees benefits expense

 

6.010

9.248

 

 

Exceptional Items

 

(0.003)

 0.000

 

 

Other expenses

 

11.789

7.851

 

 

TOTAL                                     (B)

278.149

169.021

172.509

 

 

Including Financial Expenses 

 

 

Less

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

 

29.781

22.505

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

6.629

1.742

 

 

 

 

 

 

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

22.902

23.152

20.763

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.130

0.923

0.882

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

21.772

22.229

19.881

 

 

 

 

 

Less

TAX                                                                  (H)

4.461

4.056

3.941

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

17.311

18.173

15.940

 

 

 

 

 

 

Earnings Per Share (Rs.)

21.06

22.11

19.39

 

 

Expected Sales (2013-14) : Rs.180.000 Millions (Due to Market Fluctuation)

 

The above information has been parted by Mr. Sunil Aggarwal

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.75

9.14

8.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

11.60

10.65

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.83

17.75

11.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.19

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.46

0.52

122.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

4.87

0.72

 

 

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

8.220

8.220

8.220

Reserves & Surplus

89.469

107.642

124.953

Net worth

97.689

115.862

133.173

 

 

 

 

long-term borrowings

0.000

60.000

60.000

Short term borrowings

122.265

0.006

0.006

Total borrowings

122.265

60.006

60.006

Debt/Equity ratio

1.252

0.518

0.451

 

 

 

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

195.014

198.802

301.051

 

 

1.942

51.433

 

 

 

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

195.014

198.802

301.051

Profit

15.940

18.173

17.311

 

8.17%

9.14%

5.75%

 

 

 

 

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

No

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%

Yes

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

Loans and advances from related parties

60.000

60.000

Short-term borrowings

 

 

Loans Repayable on Demands - From banks

0.006

0.006

Total

60.006

60.006

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10428699

30/09/2013 *

5,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B86164761

2

10428701

30/09/2013 *

95,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B86164365

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Factory Building

·         Plant and Machinery

·         Furniture and fixture

·         Car

·         Truck

·         Computers

·         Office Equipment

·         Fire Extinguisher

·         Air Conditioner

 


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.62.12

UK Pound

1

Rs.103.93

Euro

1

Rs.85.17

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

NTH

 


 

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

6

--LEVERAGE

1~10

5

--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

 

45

 

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.