MIRA INFORM REPORT

 

 

Report Date :

17.07.2014

 

IDENTIFICATION DETAILS

 

Name :

DADA ENERGIES LIMITED

 

 

Registered Office :

7-198, Vinayaka Nagar, Phase-I, Industrial Park, Jeedimetla Hyderabad – 500055, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.03.1994

 

 

Com. Reg. No.:

01-017121

 

 

Capital Investment / Paid-up Capital :

Rs. 13.128 Millions

 

 

CIN No.:

[Company Identification No.]

U29309AP1994PLC017121

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Assemble, Fabricate, Import, Buy Sell, Distribute, Lease out or otherwise deal in all kinds and Types of Electronic, Electrical and Similar Equipment and Appliance, Components and Devices such as capacitors. 

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 79000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by low reserves level and some dip has been recorded in the turnover and profit of the company during 2013.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.  

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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 DENIED BY

 

Name :

Mr. Sanjay Agarwal

Designation :

Marketing Manager

Contact No.:

91-9908973210

Date :

15.07.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

7-198, Vinayaka Nagar, Phase-I, Industrial Park, Jeedimetla Hyderabad – 500055, Telangana, India 

Tel. No.:

91-40-23090482 / / 83/ 84

Mobile No.:

91-9908973210 (Mr. Sanjay Agarwal)

Fax No.:

91-40-23090481

E-Mail :

capcodada@gmail.com

Website :

http://www.capcocapacitor.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mrs. Anita Dada

Designation :

Director

Address :

H. No 50, Vahini Nagar, Lane - 2, Nonrural-Inr, Sikh Village, Secunderabad, 500009, Andhra Pradesh, India

Date of Appointment :

03.03.1994

DIN No.:

02206093

 

 

Name :

Mr. Basava Chary Chodavarapu

Designation :

Director

Address :

7-2-1087/A/72, Rajarajeswari Nagar, B K Guda, Hyderabad - 500038, Andhra Pradesh, India

Date of Appointment :

01.04.2007

DIN No.:

02206111

 

 

Name :

Mr. Deepak dada

Designation :

Director

Address :

H. No 50, Vahini Nagar, Lane - 2, Nonrural-Inr, Sikh Village, Secunderabad, 500003, Andhra Pradesh, India

Date of Appointment :

03.03.1994

DIN No.:

02206124

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay Agarwal

Designation :

Marketing Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Assemble, Fabricate, Import, Buy Sell, Distribute, Lease out or otherwise deal in all kinds and Types of Electronic, Electrical and Similar Equipment and Appliance, Components and Devices such as capacitors. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged 

 

 

Bankers :

The Cosmos Bank Limited, 269/270, Shaniwar Peth, Pune - 411030, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Kotak Mahindra Prime Litd – Accent

0.057

0.218

 

 

 

Short term borrowings

 

 

Bank Overdraft

13.866

13.820

 

 

 

Total

13.923

14.038

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Suresh Kumar Rathi and Company

Chartered Accountants

Address :

4-3-161/39, 2nd Floor, Hill Street, Ranigunj, Secunderabad – 500003, Andhra Pradesh, India

Tel. No.:

91-40-27714338 / 27423332

Mobile No.:

91-9440048600

E-Mail :

suresh_rathi@hotmail.com

PAN No.:

ABHPR9666H

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1400000

Equity Shares

Rs.10/- each

Rs. 14.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1312750

Equity Shares

Rs.10/- each

Rs. 13.128 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

13.128

13.128

13.128

(b) Reserves & Surplus

6.781

6.023

4.867

(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)

19.909

19.151

17.995

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.120

6.541

15.466

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

3.826

3.884

3.430

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

5.946

10.425

18.896

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.866

13.820

16.874

(b) Trade payables

6.007

2.789

2.880

(c) Other current liabilities

0.025

0.000

0.000

(d) Short-term provisions

1.249

1.031

0.820

Total Current Liabilities (4)

21.147

17.640

20.574

 

 

 

 

TOTAL

47.002

47.216

57.465

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

18.211

18.504

21.362

(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

0.100

0.100

0.100

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

1.759

1.679

0.285

Total Non-Current Assets

20.070

20.283

21.747

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.895

11.203

16.833

(c) Trade receivables

16.516

14.950

16.428

(d) Cash and cash equivalents

0.172

0.176

0.162

(e) Short-term loans and advances

0.144

0.424

0.118

(f) Other current assets

0.205

0.180

2.177

Total Current Assets

26.932

26.933

35.718

 

 

 

 

TOTAL

47.002

47.216

57.465

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

53.202

61.902

51.377

 

Other Income

0.108

0.091

0.092

 

TOTAL (A)

53.310

61.993

51.469

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

32.331

38.317

28.311

 

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

1.308

5.630

4.320

 

Employees benefits expense

3.401

3.824

4.016

 

Other expenses

9.829

7.217

8.106

 

Extraordinary Items

0.250

0.000

0.000

 

TOTAL (B)

47.119

54.988

44.753

 

 

 

 

 

Less

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

6.191

7.005

6.716

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.980

2.760

3.394

 

 

 

 

 

 

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

4.211

4.245

3.322

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.911

3.089

3.246

 

 

 

 

 

 

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

1.300

1.156

0.076

 

 

 

 

 

Less

TAX (I)

0.543

0.000

0.000

 

 

 

 

 

 

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

0.757

1.156

0.076

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.58

0.88

0.06

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.42

1.86

0.15

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.44

1.87

0.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.77

2.45

0.13

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.06

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.80

1.06

1.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.53

1.74

 

 

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

13.128

13.128

13.128

Reserves & Surplus

4.867

6.023

6.781

Net worth

17.995

19.151

19.909

 

 

 

 

long-term borrowings

15.466

6.541

2.120

Short term borrowings

16.874

13.820

13.866

Total borrowings

32.340

20.361

15.986

Debt/Equity ratio

1.797

1.063

0.803

 

 

 

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

51.377

61.902

53.202

 

 

20.486

(14.054)

 

 

 

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

51.377

61.902

53.202

Profit

0.076

1.156

0.757

 

0.15%

1.87%

1.42%

 

 

 

 

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

No

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]

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)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Akanksha Dada

0.000

0.382

Aman Dada

0.719

0.619

Deepak Dada

1.344

5.017

Anita Dada

0.000

0.305

 

 

 

Total

2.063

6.323

 

BUSINESS ACTIVITY:

 

The company has achieved a Turnover of Rs. 53.203 millions in the current financial year when compared to 61.929 millions in the previous year by manufacturing Capacitors. The fall in the turnover is on account of the overall economic recession and stiff competition from the unorganized sectors. The company hopes to further improve the turnover during 2013-2014 by increasing the network of marketing.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10491209

27/03/2014

2,250,000.00

THE COSMOS CO-OPERATIVE BANK LIMITED

H.O:- 269/270, SHANIWAR PETH, PUNE, MAHARASHTRA - 411030, INDIA

C04033361

2

10397248

05/12/2012

3,500,000.00

THE COSMOS BANK LIMITED

269/270M SHANIWAR PETH, COSMOS HEIGHTS, PUNE, MAHARASHTRA - 411030, INDIA

B65980336

3

80033823

05/03/2012 *

27,500,000.00

THE COSMOS BANK LIMITED

KING KOTHI BRANCH, OPPOSITE BHARATIYA VIDYA BHAVAN, HYDERABAD, ANDHRA PRADESH - 500001, INDIA

B34333591

 

* Date of charge modification

 

FIXED ASSETS

 

·         Buildings

·         Computers

·         Electrical Installations

·         Furniture and Fixture

·         Office Equipments

·         Tools and Dies

·         Plant and Machinery

 


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. 60.20

UK Pound

1

Rs. 103.13

Euro

1

Rs. 81.66

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

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

 

28

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.