MIRA INFORM REPORT

 

 

Report Date :

30.07.2014

 

IDENTIFICATION DETAILS

 

Name :

LSI INDIA RESEARCH AND DEVELOPMENT PRIVATE LIMITED (w.e.f. 14.05.2010)

 

 

Formerly Known As :

LSI INDIA RESEARCH AND DEVELOPMENT PUNE PRIVATE LIMITED (w.e.f. 10.07.2007)

 

METTA SEMICONDUCTOR PRIVATE LIMITED

 

 

Registered Office :

Global Technology Park, Block C, Marathahalli Outer Ring Road, Devarabeesanahalli, Bangalore – 560103, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.02.2005

 

 

Com. Reg. No.:

08-046729

 

 

Capital Investment / Paid-up Capital :

Rs.165.380 Millions

 

 

CIN No.:

[Company Identification No.]

U32105KA2005PTC046729

 

 

PAN No.:

[Permanent Account No.]

AAECM1677N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject engaged in rendering software export services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 10000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

Fundamentals of the company ids decent. Financial position of the company is strong and healthy.

 

Trade relation reported to be fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

The company can be considered normal for business dealing 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

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

 

Name :

Ms. Meghna Ramchandra

Designation :

Finance Department

Contact No.:

91-80-41978700

Date :

28.07.2014

 

 

LOCATIONS

 

Registered Office :

Global Technology Park, Block C, Marathahalli Outer Ring Road, Devarabeesanahalli, Bangalore – 560103, Karnataka, India 

Tel. No.:

91-80-41978700

Fax No.:

91-80-41978701

E-Mail :

megha.ramchandra@lsi.com

Website :

www.lsi.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Santhanakrishnan Raman

Designation :

Director

Address :

C 302, Mantri Pride Apartments, No.2, Mountain Road, Jayanagar, 1st Block, Bangalore – 560011, Karnataka, India

Date of Birth/Age :

05.04.1969

Date of Appointment :

12.08.2010

DIN No.:

03181728

 

 

Name :

Mr. Ganesan Viswanathan

Designation :

Director

Address :

B1201, Mantri Elegance, N. S. Palhya, B. G. Road, Bangalore – 560076, Karnataka, India

Date of Birth/Age :

16.04.1964

Date of Appointment :

19.10.2011

DIN No.:

05102400

 

 

Name :

Mr. Paul Bento

Designation :

Director

Address :

343 Little Creek Drinazareth Pa 18064, United States of America

Date of Birth/Age :

04.04.1966

Date of Appointment :

23.05.2007

DIN No.:

01530422

 

 

KEY EXECUTIVES

 

Name :

Ms. Veena Kannan

Designation :

Secretary

Address :

131 NTI Layout, 5t Cross, Vidyaranyapura, Bangalore – 560097, Karnataka, India

Date of Birth/Age :

05.05.1983

Date of Appointment :

16.08.2007

PAN No.:

AVUPK5592J

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names Equity of Shareholders

 

No. of Shares

LSI Management Services Corporation, USA

1

LSI Technology (Singapore) Pte Limited, Singapore

6434999

 

 

Total

6435000

 

 

Names Preference of Shareholders

 

No. of Shares

LSI Corporation, USA

9328000

 

 

Total

9328000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

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

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject engaged in rendering software export services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Long term maturities of finance lease obligations

279.624

346.952

 

 

 

Total

279.624

346.952

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Lovelock and Lewers

Chartered Accountants

Address :

5th Floor, Tower ‘D’, The Millenia, 1 and 2 Murphy Road, Bangalore – 560008, Karnataka, India

PAN No.:

AABFL5878L

 

 

Ultimate Holding Company :

LSI Corporation, USA (‘LSIU’), United States

 

 

Holding company :

( A ) L S I Technology(Singapore) Pte Limited, Singapore ('LSITS'), Singapore

 

 

Fellow Subsidiary company :

·         LSI Logic Asia Inc., Taiwan (‘LSIAT’), Taiwan, Province of China

·         LSI (Thai) Limited, Thailand ('LSITL'), Thailand

·         LSI Logic Asia Inc., Taiwan (‘LSIAT’), Taiwan, Province of China

·         LSI Logic AB, Sweden(‘LLAS’), Sweden

·         LSI Technologies Israel Limited, Israel (‘LSII’), Israel

·         LSI Logic Asia Inc., USA (‘LSIA’), United States

·         LSI International LLC, USA (‘LIL’), United States

·         Velio Communications International Inc., Cayman Islands (‘VCC’), Cayman Islands

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10050000

Equity Shares

Rs.10/- each

Rs.100.500 Millions

10950000

Preference Shares

Rs.10/- each

Rs.109.500 Millions

 

 

 

 

 

Total

 

Rs.210.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6435000

Equity Shares

Rs.10/- each

Rs.64.350 Millions

9328000

Preference Shares

Rs.10/- each

Rs.93.280 Millions

 

 

 

 

 

Total

 

Rs.157.630 Millions

 

 

 

 

 

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10050000

Equity Shares

Rs.10/- each

Rs.100.500 Millions

10950000

Preference Shares

Rs.10/- each

Rs.109.500 Millions

 

 

 

 

 

Total

 

Rs.210.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7210000

Equity Shares

Rs.10/- each

Rs.72.100 Millions

9328000

Preference Shares

Rs.10/- each

Rs.93.280 Millions

 

 

 

 

 

Total

 

Rs.165.380 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

165.380

165.380

165.380

(b) Reserves & Surplus

2398.656

2127.007

1529.994

(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)

2564.036

2292.387

1695.374

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

279.624

483.967

541.850

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

37.468

31.530

(d) long-term provisions

86.457

70.304

72.084

Total Non-current Liabilities (3)

366.081

591.739

645.464

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

56.980

37.773

36.762

(c) Other current liabilities

1033.129

845.884

517.636

(d) Short-term provisions

10.406

75.416

4.330

Total Current Liabilities (4)

1100.515

959.073

558.728

 

 

 

 

TOTAL

4030.632

3843.199

2899.566

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1125.142

912.111

765.302

(ii) Intangible Assets

5.614

8.062

0.000

(iii) Capital work-in-progress

122.023

22.040

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

100.034

68.718

85.039

(d)  Long-term Loan and Advances

399.689

404.514

490.885

(e) Other Non-current assets

147.514

127.361

83.969

Total Non-Current Assets

1900.016

1542.806

1425.195

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

1839.096

2107.963

1157.993

(d) Cash and cash equivalents

122.173

70.865

246.415

(e) Short-term loans and advances

69.307

35.574

45.793

(f) Other current assets

100.040

85.991

24.170

Total Current Assets

2130.616

2300.393

1474.371

 

 

 

 

TOTAL

4030.632

3843.199

2899.566

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                             

5106.299

4198.746

3633.575

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

4176.055

3002.328

2854.228

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

930.244

1196.418

779.347

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

485.321

312.370

302.271

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

444.923

884.048

477.076

 

 

 

 

 

Less

TAX                                                                 

168.909

287.036

(47.047)

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

276.014

597.012

524.123

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.69

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.41

14.22

14.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.68

23.56

16.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.39

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.11

0.21

0.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.94

2.40

2.64

 

 

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

165.380

165.380

165.380

Reserves & Surplus

1529.994

2127.007

2398.656

Net worth

1695.374

2292.387

2564.036

 

 

 

 

long-term borrowings

541.850

483.967

279.624

Short term borrowings

0.000

0.000

0.000

Total borrowings

541.850

483.967

279.624

Debt/Equity ratio

0.320

0.211

0.109

 

 

 

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

3,633.575

4,198.746

5,106.299

 

 

15.554

21.615

 

 

 

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

3,633.575

4,198.746

5,106.299

Profit

524.123

597.012

276.014

 

14.42%

14.22%

5.41%

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

No

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 LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Loans and advances from others

0.000

137.015

 

 

 

Total

0.000

137.015

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.60.10

UK Pound

1

Rs.102.04

Euro

1

Rs.80.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

53

 

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.