MIRA INFORM REPORT

 

 

Report Date :

09.07.2014

 

IDENTIFICATION DETAILS

 

Name :

MIRACLE TECH DISTRIBUTORS PRIVATE LIMITED

 

 

Registered Office :

212, Patel Shopping Center, Sai Nath  Road, Opposite Subway, Malad (West), Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.06.2010

 

 

Com. Reg. No.:

11-204010

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2010PTC204010

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of Dell and Lenovo Laptops.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

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 an established company having moderate track record.

 

The company has taken huge external borrowing, which acts as threatening to the liquidity position of the company. Profitability of the company is low.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for 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.

 

 

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 PARTED BY

 

Name :

Mr. Rajesh Harikishan Goel

Designation :

Director

Contact No.:

91-9820291357

Date :

07.07.2014

 

 

LOCATIONS

 

Registered Office :

212, Patel Shopping Center, Sai Nath  Road, Opposite Subway, Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-28810705/ 28810706/ 32481005/ 66342221

Mobile No.:

91-9820291357 (Mr. Rajesh Harikishan Goel)

Fax No.:

Not Available

E-Mail :

rajesh@miracletech.in

vijay@miracletech.in

anukul.miracle@gmail.com

Website :

http://www.miracletech.in

Location :

Owned 

 

 

Branch Office :

Office No. 11 C, 2nd Floor, Kamath Building, Shamrao Vithal Lane, Near Shamrao Vithal Bank, Lamington Road, Grant Road, Mumbai, - 400007, Maharashtra, India

Tel. No.:

91-22-66353001/ 66353002/ 66342221/ 32481005

E-Mail :

sales@miracletech.in

 

 

DIRECTORS

 

As on: 28.09.2013

 

Name :

Mr. Vijay Harikishan Goel

Designation :

Director

Address :

3/22, Malad Co-operative Housing Society Limited, Poddar Road Malad (East). Mumbai – 400097, Maharashtra, India

Date of Birth/Age :

13.09.1971

Date of Appointment :

10.06.2010

DIN No.:

02071148

 

 

Name :

Mr. Rajesh Harikishan Goel

Designation :

Director

Address :

3/22, Malad Co-operative Housing Society Limited, Poddar Road Malad (East). Mumbai – 400097, Maharashtra, India

Date of Birth/Age :

31.01.1970

Date of Appointment :

10.06.2010

DIN No.:

02071150

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 28.09.2013

 

Names of Shareholders

 

No. of Shares

Vijay Harikishan Goel

 

5100

Rajesh Harikishan Goel

 

4900

 

 

 

Total  

 

10000

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 28.09.2013

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of Dell and Lenovo Laptops.

 

 

Terms :

 

Selling :

Cheque and DD

 

 

Purchasing :

Cheque and DD

 

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers 

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

·         ICICI Bank Limited, 396/410, Shamitha Terrace, Lamington Road, Opera House, Mumbai - 400004, Maharashtra, India

Tel No.: 91-22-67574314 / 4322

·         State Bank of India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

SHORT TERM BORROWINGS

 

 

Bank Overdraft

 

 

ICICI Bank – 034805003759

(Terms of Repayment - By call)

(Secured Against Stock, Debtors and Hypothetication of Property of Directors)

17.167

6.643

 

 

 

Total

17.167

6.643

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jain Ambavat and Associates

Chartered Accountants

Address :

10, Chemox House, Opposite Bombay Hospital, Above Panchvati Hotel, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-43473635-40

PAN.:

AAAFJ1780E

 

 

Enterprise in which Directors/ their relatives are interested

Miracle Computers

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

2.247

1.297

0.437

(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)

2.347

1.397

0.537

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.338

16.980

13.853

(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)

19.338

16.980

13.853

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

17.167

6.643

4.096

(b) Trade payables

25.323

14.479

13.098

(c) Other current liabilities

2.474

0.074

4.156

(d) Short-term provisions

0.961

2.577

1.027

Total Current Liabilities (4)

45.925

23.773

22.377

 

 

 

 

TOTAL

67.610

42.150

36.767

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.023

1.046

1.043

(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

0.020

0.000

0.000

(c) Deferred tax assets (net)

0.121

0.120

0.064

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.164

1.166

1.107

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.716

14.955

12.083

(c) Trade receivables

34.465

24.727

20.979

(d) Cash and cash equivalents

8.638

0.627

0.702

(e) Short-term loans and advances

0.192

0.156

1.335

(f) Other current assets

0.435

0.519

0.561

Total Current Assets

66.446

40.984

35.660

 

 

 

 

TOTAL

67.610

42.150

36.767

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

352.803

315.105

215.902

 

Other Income

 NA

 NA

 NA

 

TOTAL (A)

 NA

 NA

 NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Other expenses

 

 

 

 

TOTAL (B)

 NA

 NA

 NA

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

4.564

3.935

2.264

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.950

2.475

1.510

 

 

 

 

 

 

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

1.614

1.460

0.754

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.241

0.204

0.120

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

1.373

1.256

0.634

 

 

 

 

 

Less

TAX (I)

0.423

0.396

0.197

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

0.950

0.860

0.437

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

95.01

86.02

43.72

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

430.000

 

 

 

 

 

The above information has been parted by Mr. Rajesh Harikishan Goel

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

0.39

0.40

0.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.04

2.99

1.73

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.59

0.90

1.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

15.55

16.91

33.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.72

1.59

 

 

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

0.100

0.100

Reserves & Surplus

0.437

1.297

2.247

Net worth

0.537

1.397

2.347

 

 

 

 

long-term borrowings

13.853

16.980

19.338

Short term borrowings

4.096

6.643

17.167

Total borrowings

17.949

23.623

36.505

Debt/Equity ratio

33.425

16.910

15.554

 

 

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

215.902

315.105

352.803

 

 

45.948

11.964

 

 

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

215.902

315.105

352.803

Profit

0.437

0.860

0.950

 

0.20%

0.27%

0.27%

 

 

 

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

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

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

 

 

 

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

 

 

Loan from Directors

3.575

1.797

Loan from Related Parties

(Terms of Repayment - On call)

15.763

15.183

 

 

 

Total

19.338

16.980

 

 

FINANCIAL RESULT:

 

During the year the company has made a profit of Rs.0.950 Million as against a profit of Rs.0.860 Million in the previous year.

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10249973

31/12/2012 *

20,000,000.00

ICICI BANK LIMITED

396/410, SHAMITHA TERRACE, LAMINGTON ROAD, OPERA HOUSE, MUMBAI, MAHARASHTRA - 400004, INDIA

B65412470

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         AC (Office)

·         Aquaguard

·         Computer

·         Furniture

·         Office Equipment

·         Vaccum Cleaner

·         Bar Code Scanner

·         Electric Fittings

·         Printer

·         Mobile


·         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.59.80

UK Pound

1

Rs.102.42

Euro

1

Rs.81.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

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

 

30

 

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.