MIRA
INFORM REPORT
|
Report Date : |
24.07.2014 |
IDENTIFICATION DETAILS
|
Name : |
NOKIA SOLUTIONS AND NETWORKS INDIA PRIVATE LIMITED (w.e.f. 01.10.2013) |
|
|
|
|
Formerly Known
As : |
NOKIA SIEMENS NETWORKS PRIVATE LIMITED (w.e.f. 31.03.2007) NOKIA NETWORKS INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
1507, Regus Business Centre, Eros Corporate Towers, Level 15, Nehru
Place, New Delhi – 110019 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
01.11.2006 |
|
|
|
|
Com. Reg. No.: |
55-155149 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 2099.660 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72900DL2006PTC155149 |
|
|
|
|
TIN No.: |
07190324978 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter and Importer of Telecommunication Equipments.
Computer Software and Software services
|
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
A (64) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 67600000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of ‘Nokia Siemens Networks BV, Netherlands’. It
is a well-established company having fine track record. The rating reflects company’s healthy financial risk profile marked by
strong liquidity position and decent profitability levels of the company. Trade relations are reported as fair. Business is active. Payment are
reported to be regular and as per commitment. The company can be considered good for normal 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
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
31-03-2014.
INFORMATION DENIED BY
Management Non co-operative. (91-124-4504000)
LOCATIONS
|
Registered Office : |
1507, Regus Business Centre, Eros Corporate Towers, Level 15, Nehru
Place, New Delhi – 110019, India |
|
Tel No: |
Not Available |
|
Fax No |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
7th Floor, Tower A, Building No – 9A, DLF Cyber
City, Phase – III, Gurgaon – 122002 Haryana, India |
|
Tel. No.: |
91-124-4504000 / 4504600 / 4004100 |
|
Fax No.: |
91-124-4503999 |
|
|
|
|
Branches : |
B-9, Sector- 62, Near Fortis Hospital, Green Boulevard, Noida-201309,
Uttar Pradesh, India |
|
Tel. No.: |
91-120-4717777 / 4718888 |
DIRECTORS
As on: 28.09.2013
|
Name : |
Mr. Sanjay Ajmera |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
701-T6, Sohna Road, Near Omax Mall, Orchid Petals, Sohna Road,
Gurgoan-122002, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
31.01.1973 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2010 |
|||||||||||||||||||||||||||
|
DIN No.: |
03065149 |
|||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Sunil Sayal |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
L-135, Jal Vayu Vihar, Sector-25, Noida-201301, Uttar Pradesh, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.09.1961 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2012 |
|||||||||||||||||||||||||||
|
DIN No.: |
00709793 |
|||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Name : |
Mr. Rajeev Merkhedkar |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
13/79, Second Floor, Vikram Vihar, Lajapat Nagar – IV, New
Delhi-110024, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.11.1976 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2013 |
|||||||||||||||||||||||||||
|
DIN No.: |
06519208 |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Sandeep Girotra |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
C-164, Trinity Towers, DLF City Phase-V, Gurgaon-122002, Haryana,
India. |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
22.02.1965 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2012 |
|||||||||||||||||||||||||||
|
DIN No.: |
05141862 |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Satendra Singh |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
G-202, The Atrium Apartment 22, Kalashetra Road, Thiruvanmiyur,
Chennai-600041, Tamil Nadu, India. |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.06.1971 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
05.05.2008 |
|||||||||||||||||||||||||||
|
DIN No.: |
02122153 |
|||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Mukul Bajaj |
|
Designation : |
Secretary |
|
Address : |
1654, Sector-28, Faridabad-121008, Haryana, India |
|
Date of Birth/Age : |
13.10.1977 |
|
Date of Appointment : |
08.08.2013 |
|
PAN NO.: |
AFPPB2933K |
MAJOR SHAREHOLDERS
As on: 28.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Nokia Solutions and Networks BV, Netherlands |
|
209965990 |
|
Nokia Solutions and Networks Branch Operations OY, Finland |
|
10 |
|
|
|
|
|
Total |
|
209966000 |
As on: 28.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Importer of Telecommunication Equipments.
Computer Software and Software services
|
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse and Company Chartered Accountants |
|
Address : |
Building No.8, Tower B, 7th and 8th Floor, DLF
Cyber City, Gurgaon-122002, Haryana, India |
|
PAN No.: |
AAHFP0187A |
|
|
|
|
Fellow Subsidiary
company |
·
Nokia India Private. Limited ·
Nokia Corporation MEA, Dubai ·
Nokia INC, USA ·
Nokia Siemens Networks (S.A.E) ·
Nokia Siemens Networks (Thailand) Limited ·
Nokia Siemens Networks AB ·
Nokia Siemens Networks Afghanistan LLC ·
Nokia Siemens Networks Algérie Eurl ·
Nokia Siemens Networks Argentina S.A. ·
Nokia Siemens Networks Asset Management Oy ·
Nokia Siemens Networks Australia Pty. Limited ·
Nokia Siemens Networks Azerbaijan LLC ·
Nokia Siemens Networks Bangladesh Limited ·
Nokia Siemens Networks Banja Luka d.o.o. ·
Nokia Siemens Networks Belarus ·
Nokia Siemens Networks Bolivia S.A. ·
Nokia Siemens Networks Canada Inc. ·
Nokia Siemens Networks Chile Limiteda ·
Nokia Siemens Networks Colombia ·
Nokia Siemens Networks Crotia Limited ·
Nokia Siemens Networks d.o.o, Slovenia ·
Nokia Siemens Networks d.o.o. ·
Nokia Siemens Networks Danmark A/S ·
Nokia Siemens Networks de Venezuela C.A. ·
Nokia Siemens Networks Do Brasil Sistemas De Comunicacőes Limiteda. ·
Nokia Siemens Networks Ecuador SA ·
Nokia Siemens Networks Egypt LLC ·
Nokia Siemens Networks EOOD ·
Nokia Siemens Networks France S.A. ·
Nokia Siemens Networks GmbH & Co KG ·
Nokia Siemens Networks H.K. Limited ·
Nokia Siemens Networks Hellas A.E. ·
Nokia Siemens Networks Iletisim A.S. ·
Nokia Siemens Networks Israel Limited ·
Nokia Siemens Networks Italia SpA ·
Nokia Siemens Networks Japan Corp. ·
Nokia Siemens Networks Korea Limited ·
Nokia Siemens Networks Kuwait Company WLL ·
Nokia Siemens Networks Magyarország Kft ·
Nokia Siemens Networks Maroc S.A.R.L ·
Nokia Siemens Networks MEA FZ-LLC, UAE ·
Nokia Siemens Networks Neusoft Commtech Company Limited ·
Nokia Siemens Networks Nigeria Limited ·
Nokia Siemens Networks Norge AS ·
Nokia Siemens Networks NZ Limited ·
Nokia Siemens Networks OOO ·
Nokia Siemens Networks Österreich GmbH ·
Nokia Siemens Networks Oy ·
Nokia Siemens Networks Pakistan(Private) Limited ·
Nokia Siemens Networks Peru S.A. ·
Nokia Siemens Networks Philippines Inc. ·
Nokia Siemens Networks Poland ·
Nokia Siemens Networks Portugal S.A. ·
Nokia Siemens Networks Romania SRL ·
Nokia Siemens Networks S.A. de C.V. ·
Nokia Siemens Networks S.A./N.V. ·
Nokia Siemens Networks SA Private limited ·
Nokia Siemens Networks Schweiz AG ·
Nokia Siemens Networks Sdn Bhd ·
Nokia Siemens Networks Services GmbH & Co. KG ·
Nokia Siemens Networks Shanghai Limited ·
Nokia Siemens Networks Singapore Pte. Limited ·
Nokia Siemens Networks SL ·
Nokia Siemens Networks Slovensko s.r.o. ·
Nokia Siemens Networks Srbija d.o.o ·
Nokia Siemens Networks (Suzhou) Company limited ·
Nokia Siemens Networks (Tianjin) Company limited ·
Nokia Siemens Networks Taiwan Limited ·
Nokia Siemens Networks Tanzania ·
Nokia Siemens Networks Technology (Beijing) ·
Nokia Siemens Networks Technology Service Limited ·
Nokia Siemens Networks Telecomunicacőes Do Brasil Limited ·
Nokia Siemens Networks Tietoliikenne Oy ·
Nokia Siemens Networks Tunis ·
Nokia Siemens Networks UK Limited ·
Nokia Siemens Networks Ukraine LLC ·
Nokia Siemens Networks US LLC ·
Nokia Siemens Networks Vietnam ·
Nokia Siemens Networks, s.r.o. ·
Nokia Siemens Tietoliikenne Oy, Zambia ·
Nokia Siemens Tietoliikenne Oy, Abu Dhabi ·
Nokia Siemens Tietoliikenne OY, Albania ·
Nokia Siemens Tietoliikenne OY, Burkina Faso ·
Nokia Siemens Tietoliikenne OY, Congo ·
Nokia Siemens Tietoliikenne Oy, Erbil ·
Nokia Siemens Tietoliikenne OY, Georgia ·
Siemens Tietoliikenne Oy, Iran ·
Nokia Siemens Tietoliikenne OY, Ivory Coast ·
Nokia Siemens Tietoliikenne Oy, Jordan ·
Nokia Siemens Tietoliikenne Oy, Lebnan ·
Nokia Siemens Tietoliikenne Oy, Macao ·
Nokia Siemens Tietoliikenne Oy, Malawi ·
Nokia Siemens Tietoliikenne Oy, Mozambique ·
Nokia Siemens Tietoliikenne Oy, Oman ·
Nokia Siemens Tietoliikenne Oy, Qatar ·
Nokia Siemens Tietoliikenne Oy, Saudi Arabia ·
Nokia Siemens Tietoliikenne Oy, Senegal ·
Nokia Siemens Tietoliikenne Oy, Syria ·
Nokia Siemens Tietoliikenne Oy, Uganda ·
Nokia Siemens Tietoliikenne Oy, Uruguay ·
Nokia Siemens Tietoliikenne Oy, Yemen ·
Nokia Siemens Tietoliikenne Oy-Kenya ·
Nokia Siemens Tietoliikenne Oy-Lebanon ·
Nokia Siemens Tietoliikenne OY-Madagascar ·
PT Nokia Siemens Networks ·
Apertio Partners Limited, UK ·
Nokia Siemens Networks do Săo José dos Pinhais ·
Nokia Siemens Networks Munich ·
NSN Technologies Israel 1990 Hod Hasharon ·
Nokia Siemens Networks S.A./N.V. ·
Nokia Siemens Networks System Co., Beijing ·
Nokia Siemens Networks S.A.Saint -Ouen Cedex ·
Nokia Siemens Tietoliikenne Oy, Cambodia ·
Nokia Siemens Tietoliikenne Oy, Namibia ·
Nokia Siemens Networks Iran JV, Iran ·
UAB Nokia Siemens Networks,
Lithuania ·
Nokia Siemens Networks AB, Sweden ·
Nokia Siemens Networks RSA (Pty) Limited, South Africa ·
Nokia Siemens Networks Kazakhstan, |
CAPITAL STRUCTURE
As on: 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
215000000 |
Equity Shares |
Rs.10/- each |
Rs. 2150.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
209966000 |
Equity Shares |
Rs.10/- each |
Rs. 2099.660 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 |
2099.700 |
2099.700 |
2099.700 |
|
(b) Reserves & Surplus |
14819.000 |
8158.900 |
6218.800 |
|
(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) |
16918.700 |
10258.600 |
8318.500 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
244.100 |
585.300 |
588.000 |
|
(c) Other long term liabilities |
1480.200 |
1326.000 |
1493.800 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
1724.300 |
1911.300 |
2081.800 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
1412.900 |
0.000 |
|
(b) Trade payables |
22788.200 |
19786.400 |
23089.700 |
|
(c) Other current
liabilities |
9890.400 |
6464.500 |
4963.400 |
|
(d) Short-term provisions |
1808.100 |
2487.300 |
1284.400 |
|
Total Current Liabilities (4) |
34486.700 |
30151.100 |
29337.500 |
|
|
|
|
|
|
TOTAL |
53129.700 |
42321.000 |
39737.800 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
4810.600 |
5632.500 |
5447.600 |
|
(ii) Intangible Assets |
21.600 |
27.000 |
55.200 |
|
(iii) Capital
work-in-progress |
466.400 |
349.000 |
285.600 |
|
(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) |
2511.000 |
2596.200 |
2332.400 |
|
(d) Long-term Loan and Advances |
999.600 |
2897.000 |
3467.200 |
|
(e) Other Non-current assets |
695.200 |
2009.400 |
2284.500 |
|
Total Non-Current Assets |
9504.400 |
13511.100 |
13872.500 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
5710.900 |
7225.400 |
4626.800 |
|
(c) Trade receivables |
30856.400 |
15207.500 |
17692.200 |
|
(d) Cash and cash
equivalents |
3854.400 |
3325.600 |
336.600 |
|
(e) Short-term loans and
advances |
958.100 |
361.200 |
509.000 |
|
(f) Other current assets |
2245.500 |
2690.200 |
2700.700 |
|
Total Current Assets |
43625.300 |
28809.900 |
25865.300 |
|
|
|
|
|
|
TOTAL |
53129.700 |
42321.000 |
39737.800 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
77198.700 |
66469.200 |
|
|
|
|
Other Income |
669.900 |
135.600 |
|
|
|
|
TOTAL |
77868.600 |
66604.800 |
57410.100 |
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
65196.900 |
61406.900 |
55053.100 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
12671.700 |
5197.900 |
(Including
deprecation expenses) |
|
|
|
|
|
|
|
|
|
|
DEPRECIATION/
AMORTISATION |
2099.400 |
2226.200 |
|
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
10572.300 |
2971.700 |
2357.000 |
|
|
|
|
|
|
|
|
|
|
TAX |
2692.100 |
1031.700 |
(186.700) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
7880.200 |
1940.000 |
2543.700 |
|
|
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
6040.700 |
4100.600 |
1556.900 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
13920.900 |
6040.700 |
4100.600 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
30623.200 |
26529.800 |
NA |
|
|
TOTAL EARNINGS |
30623.200 |
26529.800 |
NA |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
CIF Value of Imports |
35838.900 |
34337.900 |
NA |
|
|
TOTAL IMPORTS |
35838.900 |
34337.900 |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
37.53 |
9.24 |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
10.12 |
2.91 |
4.43 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
13.69 |
4.47 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
21.08 |
7.55 |
6.35 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.62 |
0.29 |
0.28 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00 |
0.14 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.26 |
0.96 |
0.88 |
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 |
2099.700 |
2099.700 |
2099.700 |
|
Reserves & Surplus |
6218.800 |
8158.900 |
14819.000 |
|
Net
worth |
8318.500 |
10258.600 |
16918.700 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
1412.900 |
0.000 |
|
Total
borrowings |
0.000 |
1412.900 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.138 |
0.000 |
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 |
57410.100 |
66604.800 |
77868.600 |
|
|
|
16.016 |
16.911 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Total Income |
57410.100 |
66604.800 |
77868.600 |
|
Profit |
2543.700 |
1940.000 |
7880.200 |
|
|
4.43% |
2.91% |
10.12% |
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 |
No |
|
10] |
Designation of contact person |
No |
|
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 |
No |
|
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 |
Note:
The registered office of the company has been shifted from 2nd Floor, Commercial Plaza Radisson Complex, National Highway-8 New Delhi – 110037, India to present address w.e.f. 01.02.2011
REVIEW OF THE
OPERATION
The last twelve months witnessed a growth in income, profits and assets. The Company registered a significant growth in all related segments and is confident of continuing to show growth in its operations during the coming years. The profits of the year are Rs.7880.200 Millions in comparison to Rs.1940.100Millions.
UNSECURED LOAN
(Rs. In Millions)
|
Particular |
As
on 31.03.2013 |
As
on 31.03.2012 |
|
Loan repayable on demand from bank |
0.000 |
1412.900 |
|
Total |
0.000 |
1412.900 |
INDEX OF CHARGES: NO
CHARGES EXIST FOR THE COMPANY
FIXED ASSETS
·
Land
·
Building
·
Computer
·
Plant and Machinery
·
Office Equipments
·
Vehicle
·
Good Will
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.60.18 |
|
UK Pound |
1 |
Rs.102.68 |
|
Euro |
1 |
Rs.81.03 |
INFORMATION DETAILS
|
Information
Gathered by : |
JML |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
YOG |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
64 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.