MIRA INFORM REPORT

 

 

Report Date :

10.01.2014

 

IDENTIFICATION DETAILS

 

Name :

PHOENIX DENTAL EQUIPMENTS PRIVATE LIMITED (w.e.f. 19.05.2010)

 

 

Formerly Known As :

SYMAX DENTAL EQUIPMENTS PRIVATE LIMITED

 

 

Registered Office :

Survey No.-171/8, Darshil Estate, Amarnath Timber’s Lane, Near Gota Railway Crossing, Gota, Ahmedabad-382 481, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.01.2010

 

 

Com. Reg. No.:

04-059178

 

 

Capital Investment / Paid-up Capital :

Rs.0.200 Million

 

 

CIN No.:

[Company Identification No.]

U33116GJ2010PTC059178

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS18525D

 

 

PAN No.:

[Permanent Account No.]

AANCS7968P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Dental Equipments and its parts.

 

 

No. of Employees :

50 (Approximately)

 

 

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 3800

 

 

Status :

Small company

 

 

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. Payment terms are slow but correct.

 

The company can be considered for small 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.

 

ECGC Country Risk Classification List – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

                                     

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. Ronak Kanubhai Patel

Designation :

Director

Contact No.:

91-9978999829

Date :

28.12.2013

 

 

LOCATIONS

 

Registered Office / Factory :

Survey No.-171/8, Darshil Estate, Amarnath Timber’s Lane, Near Gota Railway Crossing, Gota, Ahmedabad-382 481, Gujarat, India

Tel. No.:

91-79-64502027 / 26462005

Mobile No.:

91-9978999829 (Mr. Ronak Kanubhai Patel)        

Fax No.:

Not Available

E-Mail :

phoenixdental@hotmail.com

mineshmehta2005@gmail.com 

drvienpatel@gmail.com

Website :

http://www.phoenixdentalequipments.com

Location :

Owned

 

 

Branch Office :

Gf-7, Bhagvat Complex, Near RC Technical Institute, Chandlodiya (Ghatlodia), Ahmedabad – 380061, Gujarat, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Virenkumar Kanubhai Patel

Designation :

Director

Address :

17, Ambica Co- Operative Society, Akash Vihar, Opposite Gunjan Cinema, GIDC, Vapi-396 195, Gujarat, India

Date of Birth/Age :

14.06.1982

Date of Appointment :

08.01.2010

DIN No.:

02869825

 

 

Name :

Mr. Ronak Kanubhai Patel

Designation :

Director

Address :

17, Ambica Co- Operative Society, Akash Vihar, Opposite Gunjan Cinema, GIDC, Vapi-396 195, Gujarat, India

Date of Birth/Age :

31.05.1985

Date of Appointment :

08.01.2010

DIN No.:

02869845

 

 

Name :

Mr. Kanubhai Manilal Patel

Designation :

Additional Director

Address :

17, Ambica Co- Operative Society, Akash Vihar, Opposite Gunjan Cinema, GIDC, Vapi-396 195, Gujarat, India

Date of Birth/Age :

01.06.1957

Date of Appointment :

30.03.2013

DIN No.:

00094015

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Virenkumar Kanubhai Patel

 

103000

Ronak Kanubhai Patel

 

85000

Kanubhai Manilal Patel

 

90000

Total

 

278000

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Dental Equipments and its parts.

 

 

Products :

Manufacturing Products:-

·        Multi programmable Dental Chair Unit

·        Dental oil-free Compressor

·        Dental Kirlosker Compressor

·        Dental U.V. Cabinet

 

Trading Products:-

 

·        Dental Autoclave

·        Dental Intraoral X-ray Unit

·        Dental Scalar

·         Dental Light Cure Unit etc.

 

Import Products:-

 

·        Dental Chair Spare Parts

·         Dental Autoclave

·         Dental Intra Oral Camera

 

 

Imports :

 

Products :

Raw   Materials

Countries :

China

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Indian Overseas Bank, G11 To G14, Unique Metropolis, Opposite Sun Divine Flat, Lamda Research Centre Road, Gota, Ahmedabad - 382481, Gujarat, India

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Minesh Mehta and Company 

Chartered Accountants

Address :

212, Sahajanand College, Behind Bhagwati Chambers, C. G. Road, Ahmedabad – 380015, Gujarat, India

PAN No.:

AQAPM1289P

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

800000

Equity Shares

Rs.10/- each

Rs.8.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

278000

Equity Shares

Rs.10/- each

Rs.2.780 Millions

 

 

 

 

 

As on 31.03.2013         

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity shares

Rs.10/- each

Rs.0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity shares

Rs.10/- each

Rs.0.200 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

0.200

0.200

0.200

(b) Reserves & Surplus

0.761

0.141

0.000

(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)

0.961

0.341

0.200

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.739

6.595

5.054

(b) Deferred tax liabilities (Net)

0.002

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)

3.741

6.595

5.054

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.258

0.179

1.293

(c) Other current liabilities

0.572

0.000

0.000

(d) Short-term provisions

1.742

0.151

0.065

Total Current Liabilities (4)

2.572

0.330

1.358

 

 

 

 

TOTAL

7.274

7.266

6.612

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.120

1.288

1.054

(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

0.039

0.025

(c) Deferred tax assets (net)

0.000

0.004

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.072

Total Non-Current Assets

1.120

1.331

1.151

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.806

3.224

3.485

(c) Trade receivables

0.993

0.889

0.516

(d) Cash and cash equivalents

0.123

1.759

1.241

(e) Short-term loans and advances

0.219

0.046

0.219

(f) Other current assets

0.013

0.017

0.000

Total Current Assets

6.154

5.935

5.461

 

 

 

 

TOTAL

7.274

7.266

6.612

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

13.608

7.075

4.506

 

 

Other Income

0.000

0.000

0.001

 

 

TOTAL                                     (A)

13.608

7.075

4.507

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

 

5.527

3.818

 

 

Employee benefits Expenses 

 

0.175

0.137

 

 

Administrative and Others Expenses

 

0.945

0.400

 

 

TOTAL                                     (B)

12.703

6.647

4.355

 

 

(Including Financial and Depreciation Expenses)

 

 

Less

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

 

0.428

0.152

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

0.016

0.007

 

 

 

 

 

 

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

 

0.412

0.145

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.174

0.114

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.905

0.238

0.031

 

 

 

 

 

Less

TAX                                                                  (H)

0.285

0.042

0.006

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.620

0.196

0.025

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.141

(0.055)

(0.080)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

0.761

0.141

(0.055)

 

 

 

 

 

 

Earnings Per Share (Rs.)

31.00

9.80

1.23

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.56

2.77

0.55

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.65

3.36

0.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.44

3.30

0.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.94

0.70

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.89

19.34

25.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.39

17.98

4.02

 

 

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

No

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

 

 

NOTE:

 

Registered office of the company has been shifted from C-35/412, Shrinath Apartment, Near Vyaswadi, New Wadaj, Ahmedabad-380 013, Gujarat, India to the present address w.e.f. 19.05.2010

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

From Director and Their Relatives

3.739

6.595

Total

3.739

6.595

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10460607

12/11/2013

500,000.00

INDIAN OVERSEAS BANK

G11 TO G14, UNIQUE METROPOLIS, OPPOSITE. SUN DIVINE FLAT, LAMDA RESEARCH CENTRE ROAD, GOTA, AHMEDABAD, GUJARAT - 382481, INDIA

B89703573

2

10448557

26/08/2013

36,000,000.00

INDIAN OVERSEAS BANK

G11 TO G14, UNIQUE METROPOLIS, OPPOSITE. SUN DIVINE FLAT, LAMDA RESEARCH CENTRE ROAD, GOTA, AHMEDABAD, GUJARAT - 382481, INDIA

B84784909

3

10448554

23/08/2013

36,000,000.00

INDIAN OVERSEAS BANK

G11 TO G14, UNIQUE METROPOLIS, OPPOSITE. SUN DIVINE FLAT, LAMDA RESEARCH CENTRE ROAD, GOTA, AHMEDABAD, GUJARAT - 382481, INDIA

B84783901

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Computer, Software and Printer

·         Plant and Machinery

·         Factory construction

·         Furniture

·         Vehicles

 

 


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.62.18

UK Pound

1

Rs.102.31

Euro

1

Rs.84.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NTH

 


 

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

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

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.