MIRA INFORM REPORT

 

 

Report Date :

02.07.2014

 

IDENTIFICATION DETAILS

 

Name :

UNISAFE FIRE PROTECTION SPECIALISTS INDIA PRIVATE LIMITED

 

 

Registered Office :

501, Silver Metropolis, Western Express Highway, Goregaon (East), Mumbai – 400063, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.05.2008

 

 

Com. Reg. No.:

11-182327

 

 

Capital Investment / Paid-up Capital :

Rs.50.000 Millions

 

 

CIN No.:

[Company Identification No.]

U29193MH2008FTC182327

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading in Fire Protection and Safety Products.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “Zicom Electronic Security Systems Limited”.

 

It is an established company having moderate track record. In its second year of business operations, the company possesses a moderate financial profile marked by accumulation of losses along with working capital intensive nature of the operations during FY 13.

 

Management has witnessed a growth in its sales volume, whereas has reported a minimal profit as against a previous year loss.

 

However, trade relation seems to be fair. Business is active. Payment terms are reported as slow but correct.

 

In view of the business being in embraonic stage along with backing from well experienced promoters, the subject 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.

 

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

 

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 :

Ms. Pinky

Designation :

Admin Executive

Contact No.:

91-22-25841552

Date :

01.07.2014

 

 

LOCATIONS

 

Registered Office :

501, Silver Metropolis, Western Express Highway, Goregaon (East), Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-42904290/ 25841551

Fax No.:

91-22-25842007

E-Mail :

info@unisafeindia.com

manohar.bidaye@yahoo.co.in

Website :

http://www.unisafedxb.com

 

 

Head Office :

P.O. Box No. 117579, Office No. 1002, City Tower 2, Sheikh Zayed Road, Dubai, UAE

Tel. No.:

+ 971-4351-4124

 

 

Branch Office :

106, Orion Business Park, Next to Cine Wonder Mall, Kapurbawadi, Thane (West) – 400607, Maharashtra, India

Tel. No.:

91-22-25841551 to 4

 

 

Overseas Office :

Located At:

 

  • UAE
  • Qatar
  • Singapore  

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Easwaran Ramamoorthi Kalpathi

Designation :

Director

Address :

Vijay Enclave, Tower 2, Flat No. 101, Waghbil Naka, Kavesar GB Road, Thane – 400607, Maharashtra, India

Date of Birth/Age :

15.06.1947

Date of Appointment :

17.05.2008

Din No.:

02101091

 

 

Name :

Mr. Manohar Gopal Bidaye

Designation :

Director

Address :

1901/02, A Wing, Oberoi Gardens, Thakur Village, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

10.11.1963

Date of Appointment :

03.06.2011

Din No.:

00010699

 

 

Name :

Mr. Pramoud Vinayak Rao

Designation :

Director

Address :

404, Om Shanti, 4th Floor, 16th Road Extension, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

05.01.1958

Date of Appointment :

03.06.2011

Din No.:

00010743

 

 

KEY EXECUTIVES

 

Name :

Ms. Pinky

Designation :

Admin Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

Zicom Electronic Security Systems Limited, India

 

4999990

Manohar Gopal Bidaye

 

10

 

 

 

TOTAL

 

5000000

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading in Fire Protection and Safety Products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

Union Bank of India, Andheri(East) Branch, Mayani Manor, Sir M.V. Road, Andheri (East), Mumbai - 400069, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Short Term Borrowings

 

 

Working capital loans from banks

45.096

41.670

TOTAL

45.096

41.670

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mitul B. Shah and Associates

Chartered Accountants

Address :

A/13, Shivdarshan Co-operative Housing Society, S.V. Road, Borivali (West), Mumbai-400092, Maharashtra, India

PAN No:

AAFPS1505B

 

 

Holding Company :

Zicom Electronic Security Systems Limited [L32109MH1994PLC083391]

 

 

Fellow Associate (FAC) :

Institute of Advanced Security Training and Management Private Limited [U74920MH2008PTC180738]

 

 

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

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 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

50.000

50.000

0.100

(b) Reserves & Surplus

(6.207)

(6.445)

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)

43.793

43.555

0.100

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

(3.148)

(3.096)

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)

(3.148)

(3.096)

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

75.101

41.670

0.000

(b) Trade payables

13.182

4.917

0.000

(c) Other current liabilities

2.002

0.310

0.044

(d) Short-term provisions

0.383

0.096

0.000

Total Current Liabilities (4)

90.668

46.993

0.044

 

 

 

 

TOTAL

131.313

87.452

0.144

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.364

4.072

0.000

(ii) Intangible Assets

0.746

0.794

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

0.000

33.004

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.110

37.870

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

16.192

5.137

0.000

(c) Trade receivables

94.200

44.030

0.000

(d) Cash and cash equivalents

0.352

0.356

0.052

(e) Short-term loans and advances

16.459

0.059

0.000

(f) Other current assets

0.000

0.000

0.092

Total Current Assets

127.203

49.582

0.144

 

 

 

 

TOTAL

131.313

87.452

0.144

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

 

159.969

96.708

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

 

159.591

106.249

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

 

0.378

(9.541)

 

 

 

 

 

Less

TAX                                                     

 

0.140

(3.095)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

 

0.238

(6.446)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

0.05

(1.29)

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.15

(6.67)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.29

(10.91)

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

(0.22)

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.71

0.96

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.06

3.27

 

 

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

0.100

50.000

50.000

Reserves & Surplus

0.000

(6.445)

(6.207)

Net worth

0.100

43.555

43.793

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

41.670

75.101

Total borrowings

0.000

41.670

75.101

Debt/Equity ratio

0.000

0.957

1.715

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

96.708

159.969

 

 

65.414

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Sales

96.708

159.969

Profit

(6.446)

0.238

 

(6.67%)

0.15%

 

 

 

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

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

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

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

10312858

26/09/2011

30,000,000.00

UNION BANK OF INDIA

ANDHERI(EAST) BRANCH, MAYANI MANOR, SIR M.V. ROAD, ANDHERI (EAST), MUMBAI - 400069, MAHARASHTRA, 
INDIA

B23454911

2

10312856

26/09/2011

80,000,000.00

UNION BANK OF INDIA

ANDHERI(EAST) BRANCH, MAYANI MANOR, SIR M.V. ROAD, ANDHERI (EAST),, MUMBAI - 400069, MAHARASHTRA, 
INDIA

B23454333

 

 

 

OPERATIONS AND PROSPECTS:

 

During the year and in its very second year of operations, the Company achieved breakeven. The Company earned a Total Income of Rs. 159.969 Millions (previous year Rs. 96.708 Millions). After adjusting Expenditure, Depreciation and Finance Costs, there remained a Cash Profit of Rs. 0.378 Million (previous year Cash Loss of Rs. 9.541 Millions). Adjusting there from the Tax Expenses of Rs. 0.140 Million (previous year loss Rs. 3.095 Millions), the Net Profit After Tax was Rs. 0.238 Million (previous year Loss of Rs. 6.446 Millions) which the Directors propose to carry to the Balance Sheet.

 

Encouraged by the success of Unisafe Dubai’s business in the Middle-East, the Company started its operations in India last year. However in view of economic slowdown, and depleting growth on account of stringent fiscal policies to curtail spiraling inflation, many projects in infrastructure and real estate sectors have been either delayed, or put off in India, despite Government encouraging growth of infrastructure and implementation of such projects on Public Private Partnership.

 

Although the Company had entered the Indian business at the right time, in light of general slowdown in economy all over the world and later affecting Indian economy also, the Company decided to go ahead cautiously in taking up projects in India, and are now taking projects in India on very selective basis. Despite this, the Company successfully executed few projects in India during the year. The Company is successfully acting as Global Design Centre, to support design and estimation needs of all the projects of Zicom Group in Gulf Region, which business is expected to get boost from the growing demand from the Middle-East Region from Unisafe Dubai and Phoenix Qatar.

 

 

Unsecured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Short Term Borrowings

 

 

Inter-corporate deposits

30.005

0.000

TOTAL

30.005

0.000

 

 

 


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.60.14

UK Pound

1

Rs.102.83

Euro

1

Rs.82.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

TPT

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--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

 

31

 

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.