MIRA INFORM REPORT

 

 

Report Date :

09.07.2014

 

IDENTIFICATION DETAILS

 

Name :

FUSION ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

F-23-25, Sarojini Nagar, Industrial Area, Lucknow – 226008, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.10.1994

 

 

Com. Reg. No.:

20-017082

 

 

Capital Investment / Paid-up Capital :

Rs. 9.900 Millions

 

 

CIN No.:

[Company Identification No.]

U28111UP1994PTC017082

 

 

IEC No.:

0600006239

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

LKNF04572B

 

 

PAN No.:

[Permanent Account No.]

AAACF3520B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Flexible Printed Circuit Boards.

 

 

No. of Employees :

300 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

 

Satisfactory

 

Maximum Credit Limit :

USD 1300000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is well established company having a fine track record.

 

General financial position of the company is good. No borrowings recorded by the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal for business dealings 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 – 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

 

NEWS

 

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 PARTED BY

 

Name :

Mr. Iqbal Siddiqui

Designation :

Plant Manager

Contact No.:

91-522-6570686

Date :

07.07.2014

 

 

LOCATIONS

 

Registered Office / Factory :

F-23-25, Sarojini Nagar, Industrial Area, Lucknow – 226008, Uttar Pradesh, India

Tel. No.:

91-522-6570686/ 2476013/ 4109613

Fax No.:

91-522-2436022/ 2476020

E-Mail :

carohitbhalla@gmail.com

rbhalla202@yahoo.co.in

info@fepl.net

iqbal@fepl.net

dhiraj@fepl.net

Website :

http://www.fepl.net

Location :

Owned

 

 

Overseas  Office :

Located at

 

·         Russia

·         North America

 

 

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Rajesh Ramchandani

Designation :

Director

Address :

C-92, Nirala Nagar, Lucknow – 226020, Uttar Pradesh, India

Date of Birth/Age :

14.01.1962

Date of Appointment :

24.10.1994

DIN No.:

00724150

 

 

Name :

Mr. Sameer Mehan

Designation :

Director

Address :

1/22, Vishal Khand Gomti Nagar, Lucknow – 226010, Uttar Pradesh, India

Date of Birth/Age :

20.05.1960

Date of Appointment :

24.10.1994

DIN No.:

00724264

 

 

KEY EXECUTIVES

 

Name :

Mr. Iqbal Siddiqui

Designation :

Plant Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

 

Rajesh Ramchandani

 

49499

Sameer Mehan

 

49499

Nakul Mehan

 

1

Mudit Ramchandani

 

1

 

 

 

Total

 

99000

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Flexible Printed Circuit Boards.

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Spain

Poland

Malaysia

Germany

Italy

Romania

Mexico

Thailand

Australia

 

 

Imports :

 

Products :

Raw materials

Countries :

·         Germany

UK

Malaysia

China

Italy

Taiwan

Korea

Japan

Singapore

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

 

PRODUCTION STATUS (AS ON 31.03.2012)

 

Particulars

Actual Production

 

 

Printed Circuit Board

2013649

 

 

 

 

GENERAL INFORMATION

 

Customers :

Retailers and End Users

 

 

No. of Employees :

300 (Approximately)

 

 

Bankers :

·         Induslnd Bank, Lucknow Branch [Tel No.: 91-522-3230365]

·         Small Industrial Development Bank of India, SIDBI Tower, 15 Ashok Marg, Lucknow - 226001, Uttar Pradesh, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R Bhalla and Associates

Chartered Accountants

Address :

202-03 Murli Bhawan, 10-A Ashok Marg, Lucknow226001, Uttar Pradesh, India

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

AAOFR0661A

 

 

Name :

Bhargava and Company

Chartered Accountants

 

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

99,000

Equity Shares

Rs. 100/- each

Rs. 9.900 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

99,000

Equity Shares

Rs. 100/- each

Rs. 9.900 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

9.900

9.900

9.900

(b) Reserves & Surplus

313.645

260.439

204.915

(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)

323.545

270.339

214.815

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

13.656

13.924

10.016

(c) Other current liabilities

0.000

8.136

1.766

(d) Short-term provisions

6.687

2.446

0.000

Total Current Liabilities (4)

20.343

24.506

11.782

 

 

 

 

TOTAL

343.888

294.845

226.597

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

130.491

89.168

65.116

(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

52.559

61.767

22.143

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.548

1.548

1.308

(e) Other Non-current assets

0.103

0.112

0.042

Total Non-Current Assets

184.701

152.595

88.609

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.339

29.418

18.853

(c) Trade receivables

76.643

64.145

71.969

(d) Cash and cash equivalents

5.239

21.296

30.980

(e) Short-term loans and advances

44.966

27.391

16.186

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

159.187

142.250

137.988

 

 

 

 

TOTAL

343.888

294.845

226.597

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operations

260.000

(Approximately)

261.148

254.437

 

 

Other Income

NA

5.556

0.562

 

 

TOTAL                                     (A)

NA

266.704

254.999

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of materials consumed

 

93.498

82.137

 

 

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

 

(1.275)

(0.290)

 

 

Employee benefit expense

 

12.322

12.205

 

 

Other expenses

 

26.642

34.201

 

 

TOTAL                                     (B)

NA

131.187

128.253

 

 

 

 

 

Less

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

 

135.517

126.746

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

0.000

0.446

 

 

 

 

 

 

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

 

135.517

126.300

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

12.086

10.382

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

NA

123.431

115.918

 

 

 

 

 

Less

TAX                                                                  (I)

NA

40.279

38.505

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

NA

83.152

77.413

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

204.638

150.313

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Dividend

NA

NA

19.800

 

 

Tax on Dividend

 

 

3.288

 

BALANCE CARRIED TO THE B/S

NA

NA

204.638

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

200.491

200.824

200.491

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

839.92

781.95

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

630.000

 

 

 

 

 

 

The above information has been parted by Mr. Iqbal Siddiqui [Plant Manager].

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA
31.18
30.36

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

NA
47.26
45.56

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
52.96
56.70

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

NA
0.46
0.54

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00
0.00
0.00

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

7.82
5.80
11.71

 

 

 

 

 

 

 

 

 

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

9.900

9.900

9.900

Reserves & Surplus

204.915

260.439

313.645

Net worth

214.815

270.339

323.545

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

13.663

0.000

Total borrowings

0.000

13.663

0.000

Debt/Equity ratio

0.000

0.051

0.000

 

 

 

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%

--

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

No

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

90276168

03/06/2005

8,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

SIDBI TOER, 15; ASHOK MARG, LUCKNOW, UTTAR PRADESH - 226001, INDIA

-

2

90275944

16/07/2004

3,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

SIDBI TOER, 15; ASHOK MARG, LUCKNOW, UTTAR PRADESH - 226001, INDIA

-

3

90275556

26/03/2002

8,770,000.00

U. P. FINANCIAL CORPORATION

14/88; CIVIL LINES, KANPUR, UTTAR PRADESH, INDIA

-

 

OPERATION

 

The company operation during the financial year were very encouraging and have a very bright future.

 

FIXED ASSETS:

 

·         Computer System and Accessories

·         Factory Building Account

·         Furniture and Fixture

·         Lease Hold Land

·         Land at Bijnaur

·         Factory Building Revaluation A/c

·         Electrical Goods and Fitting

·         Office Equipment

·         Plant and Machinery

·         Vehicle

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 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. 59.79

UK Pound

1

Rs. 102.42

Euro

1

Rs. 81.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

52

 

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.