MIRA INFORM REPORT

 

 

Report Date :

20.02.2014

 

IDENTIFICATION DETAILS

 

Name :

CYBER PERIPHERALS PRIVATE LIMITED 

 

 

Registered Office :

Disha Tarangan Apartment, Osmanpura, Aurangabad – 431005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.03.1999

 

 

Com. Reg. No.:

11-119016

 

 

Capital Investment / Paid-up Capital :

Rs.0.975 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH1999PTC119016

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKC01112G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Computer and Computer Peripherals and also providing Networking Solution.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 41000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The management has seen a drastic dip in its net profitability which has further affected the profit margin during 2013.

 

The company possesses a modest financial profile marked by moderate networth position reported in the books.

 

The rating also take into consideration the dependence on external borrowings for funding of working capital needs which may further affected the liquidity position.

 

However, trade relations are fair. Business is active. Payment terms are reported to be 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 services sector, the largest contributor to India’s GDP, contracted for the sixth consecutive month in December, as orders dipped. However, hiring has risen.  Direct tax collections rose 12.3 % during the April – December period of the current financial year.  The government has decided to retain 100 per cent foreign direct investment in both greenfield (new) and brown field (existing) pharmaceutical companies, despite concerns over genetic drugs going out of production, if multi-national companies take over domestic ones. In M&A deals, a non compete clause would not be allowed, except in special circumstances. The Department of Industrial Policy and Promotion plans to release the next edition of its consolidated foreign direct investment policy document on March 31, incorporating changes made in the past year. DIPP compiles all policies related to India’s FDI regime into a single document to make it easy for investors to understand. 185 million estimated number of mobile internet users in India by June 2014, according to a report by the Internet & Mobile Association of India and IMRB International.  India had 110 million mobile internet users with 25 million in rural areas. $3.77 tn estimated global IT spending in 2014, according to research firm Gartner Inc. The growth forecast for this year is cut to 3.1 %from the earlier estimate of 3.5 %. The spending growth forecast for telecom services – a segment that accounts for more than 40 % at total IT spending – from 1.9 per cent to 1.2 per cent is the main reason for this overall IT cut. A Reserve Bank of India committee has recommended setting up a special category of lenders who would cater to small businesses and households, to expand the number of customers with access to banking services. These banks would focus onproviding payment services and deposit products.  Indian banks want the free use of automated teller machines to be capped at five transactions in a month including that of the bank in which the account is active. This follows state government order to banks to install security guards at ATM booths after a woman banker was assaulted in Bangalore. The government is likely to present a vote on Account in mid-February. The annual Economic Survey will be tabled later in Parliament along with the full Budget. A full Budget for 2014/15 is likely to be present in July by the new government formed after the General Election. The government will soon launch an internet spy system, called Netra, to detect malafide messages. Security agency will deploy the system to capture dubious voice traffic on applications such as Skype and Google Talk, as well as tweeters.

 

 

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. Vilas Khobre

Designation :

Account Department

Contact No.:

91-240-2350105

Date :

20.02.2014

 

 

LOCATIONS

 

Registered Office :

Disha Tarangan Apartment, Osmanpura, Aurangabad – 431005, Maharashtra, India

Tel. No.:

91-240-2350105/ 2341205

Fax No.:

91-240-2350105/ 2341205

E-Mail :

cyberperiperals@sify.com

roc.dept@apa.org.in

khobrevb@rediffmail.com 

pramod@cyberperipherals.com

vinod@cyberperiperlas.com

Website :

www.laptopbazaar.co.in

Area :

600 Sq Ft

Location :

Owned

 

 

Head Office :

Shop No.1 to 6, Ashirwad Complex, Opposite Sant Eknath Rang Mandir, Osmanpura, Aurangabad, Maharashtra, India

Tel. No.:

91-240-2350105

Fax No.:

91-240-2350105

Area :

2250 Sq Ft

Location :

Owned

 

 

Warehouse :

141, Chape Niwas, At Post Valadgaon, MIDC Waluj, Aurangabad District, Maharashtra, India

Area :

1000 Sq. Ft.

Location :

Rented

 

 

Branches :

Located at:

 

  • Ahmednagar
  • Latur
  • Beed
  • Parbhani
  • Vaijapur
  • Jalna

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Pramod Prakash Dere

Designation :

Director

Address :

Flat No.5, Disha Pushpa, Osmnanpura, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

01.06.1969

Qualification :

B.Com, MBA

Date of Appointment :

19.03.1999

DIN No.:

00775800

 

 

Name :

Mrs. Vaishali Pramod Dere

Designation :

Director

Address :

Flat No.5, Disha Pushpa, Osmnanpura, Aurangabad - 431005, Maharashtra, India

Date of Birth/Age :

12.12.1976

Qualification :

B.Com and BA

Date of Appointment :

19.03.1999

DIN No.:

00775806

KEY EXECUTIVES

 

Name :

Mr. Vilas Khobre

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Dere Prakash Pramod

 

24197

Dere Pramod Vaishali

 

24800

Dere Ashok Vinod

 

1

Dere Nemichand Rajkumar

 

1

Lambarde Jaikumar Sunil

 

1

Total

 

49000

 

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 Computer and Computer Peripherals and also providing Networking Solution.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Redington India Limited

 

 

Customers :

Akila Urban Cooperative Bank Limited

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

  • Oriental Bank of Commerce, 2nd Floor, Khatod Complex, Nirala Bazar, Opposite S B College, Aurangabad - 431001, Maharashtra, India

Tel. No.: 91-240-2353050

  • Standard Chartered Bank
  • HDFC Bank Limited

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ashok Patil and Company

Chartered Accountants

Address :

A.P. Heights, Behind Gopal Cultural Hall, Osmanpura, Aurangabad – 431005, Maharashtra, India

PAN No.:

AAQFA1326D

 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

97500

Equity Shares

Rs.10/- each

Rs.0.975 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

0.975

0.490

0.490

(b) Reserves & Surplus

9.353

8.451

5.246

(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)

10.328

8.941

5.736

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.089

1.377

0.118

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

3.089

1.377

0.118

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.509

17.499

12.658

(b) Trade payables

68.351

39.974

27.952

(c) Other current liabilities

2.204

1.044

1.882

(d) Short-term provisions

3.085

3.386

2.366

Total Current Liabilities (4)

98.149

61.903

44.858

 

 

 

 

TOTAL

111.566

72.221

50.712

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.879

4.501

1.906

(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

0.038

0.038

0.001

(c) Deferred tax assets (net)

0.142

0.101

0.081

(d)  Long-term Loan and Advances

0.086

0.136

1.181

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.145

4.776

3.169

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.536

19.035

15.625

(c) Trade receivables

64.459

41.541

27.876

(d) Cash and cash equivalents

2.458

1.609

1.485

(e) Short-term loans and advances

2.482

2.198

1.507

(f) Other current assets

5.486

3.062

1.050

Total Current Assets

107.421

67.445

47.543

 

 

 

 

TOTAL

111.566

72.221

50.712

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

483.859

370.311

235.679

 

 

Other Income

0.194

0.044

1.528

 

 

TOTAL                                    

484.053

370.355

237.207

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

 

 

Employee Benefits Expenses

 

 

 

 

 

Other Expenses

 

 

 

 

 

TOTAL                                    

479.758

366.536

234.893

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.295

3.819

2.314

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

0.622

0.603

0.303

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

3.673

3.216

2.011

 

 

 

 

 

Less

TAX                                                                 

2.286

(0.018)

0.773

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

1.387

3.234

1.238

 

 

 

 

 

 

Earnings Per Share (Rs.)

14.23

65.41

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.29

0.87

0.52

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.76

0.87

0.85

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.30

4.46

3.97

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.36

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.67

2.11

2.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.09

1.06

 

 

 


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

0.490

0.490

0.975

Reserves & Surplus

5.246

8.451

9.353

Net worth

5.736

8.941

10.328

 

 

 

 

long-term borrowings

0.118

1.377

3.089

Short term borrowings

12.658

17.499

24.509

Total borrowings

12.776

18.876

27.598

Debt/Equity ratio

2.227

2.111

2.672

 

 

 

 

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

235.679

370.311

483.859

 

 

57.125

30.663

 

 

 

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

235.679

370.311

483.859

Profit

1.238

3.234

1.387

 

0.53%

0.87%

0.29%

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS 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

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 three 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

 

During the year, the company has achieved a Net turnover of Rs.483.900 Millions as compared to last year's turnover of Rs.370.300 Millions and has earned Net Profit before tax of Rs.3.700 Millions as against Rs.3.200 Millions of last year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10449862

10/09/2013

55,000,000.00

Amhednagar Shahar Sahakari Bank Maryadit

H.O. "Sarvarth", Navi Peth, Ahmednagar, Maharashtra - 414001, India

B85319689

2

10445859

21/04/2011

1,500,000.00

Ahmednagar Shahar Sahakari Bank Maryadit

Reg. Office - Navi Peth,Ahmednagar, Through Savedi
Branch, Ahmednagar, Maharashtra - 414001, India

B76144690

3

90159035

11/10/2012 *

6,000,000.00

Oriental Bank Of Commerce

Ambe Building, 130,Varad Ganesh Road Samarth Nagar, Aurangabad, Maharashtra - 431001, India

B64438799

*Date of modification Charges

 

 

 

 

 


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 :

PDT

 

 

Report Prepared by :

VNT

 


 

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

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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

28

 

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.