MIRA INFORM REPORT

 

 

Report Date :

02.06.2014

 

IDENTIFICATION DETAILS

 

Name :

SCHEMATIC SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

No. 141/1, S. No. 4, Ganapathinagar, 9th A Main, Mathru Extension Leggere Village, Peenya 3rd Phase, Bangalore-560058, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

27.04.1998

 

 

Com. Reg. No.:

08-023668

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U31101KA1998PTC023668

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRS04501A

 

 

PAN No.:

[Permanent Account No.]

AAECS5463L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader, Importer and Supplier of Industrial Storage and System Packages.

 

 

No. of Employees :

30 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 11900

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has not filed its financial after the year 2011 with the government department.

 

Ms. Lissi Daniya, Finance Head Department provided all information and also provided turnover figure but the financials are not verified.

 

As per available financial of 2011, the company seems to be performing normal. Trade relations are reported as fair. Business is active. Payments terms are unknown.

 

The company can be considered for business dealings with great 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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

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 :

Ms. Lissi Daniya

Designation :

Finance Head Department

Contact No.:

91-80-28364821

Date :

29.05.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

No. 141/1, S. No. 4, Ganapathinagar, 9th A Main, Mathru Extension Leggere Village, Peenya 3rd Phase, Bangalore-560058, Karnataka, India

Tel. No.:

91-80-28364821

Mobile No.:

91-9886288892 [Mr. Balakrishnan N.]

91-9845124610 [Mr. Vishal Virani]

Fax No.:

Not Available

E-Mail :

schematicsystem@vsnl.net

jsrinivasancas@gmail.com

Website :

http://www.schematicsystemc.om

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Vishal Himanshu Virani

Designation :

Director

Address :

E 203, Terrace Garden Apartment, II Main Banashankari III Stage, Bangalore-560085, Karnataka, India

Date of Birth/Age :

31.10.1973

Date of Appointment :

27.04.1998

Din No.:

01693333

 

 

Name :

Jyothi Nishu

Designation :

Director

Address :

R 402, 53, Purva Park, BG MSO Colony, Cox Town, Bangalore-560005, Karnataka, India

Date of Birth/Age :

24.03.1970

Date of Appointment :

27.04.1998

Din No.:

01693443

 

 

Name :

Anila Virani

Designation :

Director

Address :

E 203, Terrace Garden Apartment, II Main Banashankari III Stage, Bangalore-560085, Karnataka, India

Date of Birth/Age :

13.06.1944

Date of Appointment :

02.07.1999

Din No.:

02569319

 

 

Name :

Mr. Balakrishnan Nishu

Designation :

Director

Address :

R 402, 53, Purva Park, BG MSO Colony, Cox Town, Bangalore-560005, Karnataka, India

Date of Birth/Age :

17.10.1962

Date of Appointment :

20.06.2001

Din No.:

02641132

 

 

KEY EXECUTIVES

 

Name :

Ms. Lissi Daniya

Designation :

Finance Head Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

 

No. of Shares

% of Holding

Vishal Himanshu Virani

5000

50.00

Jyothi Nishu

5000

50.00

 

 

 

TOTAL

10000

100.00

 

 

 

AS ON 30.09.2011

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader, Importer and Supplier of Industrial Storage and System Packages.

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Malaysia
  • Singapore

 

 

Terms :

 

Selling :

Cash and Credit / Cheque

 

 

Purchasing :

Cash and Credit / Cheque

 

 

GENERAL INFORMATION

 

Customers :

Toyota Kirloskar Motors Private Limited

 

 

No. of Employees :

30 [Approximately] 

 

 

Bankers :

State Bank of India, Peenya 3rd Phase, Bangalore, Karnataka, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K R Sreenivasulu

Chartered Accountants

Address :

J Srinivasan, Chartered Accountants Madhu Complex, No. 14, Burugal Mutt North Cross Road, V.V. Puram, Bangalore-560004, Karnataka, India

Tel No.:

91-80-26672823/26672825

Email :

jsrinivasancas@gmail.com

PAN No:

ACBPS7925F

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

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

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.100

0.100

0.100

2] Share Application Money

0.000

0.046

0.046

3] Reserves & Surplus

2.885

2.336

2.334

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

2.985

2.482

2.480

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

0.018

0.000

0.000

 

 

 

 

TOTAL

3.003

2.482

2.480

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.188

0.742

0.820

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.013

0.017

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.803

3.980

0.130

 

Sundry Debtors

3.189

1.290

1.882

 

Cash & Bank Balances

1.140

0.894

0.087

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

3.179

3.167

3.016

Total Current Assets

8.311

9.331

5.115

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

5.950

7.494

3.187

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.546

0.110

0.285

Total Current Liabilities

6.496

7.604

3.472

Net Current Assets

1.815

1.727

1.643

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

3.003

2.482

2.480

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

52.504

11.512

 

 

Other Income

0.152

0.266

 

 

 

TOTAL                                     (A)

52.656

11.778

19.923

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material and Mfg. Expenses

46.381

8.320

 

 

Employees Cost

0.637

0.392

19.351

 

 

Selling Expenses

0.583

0.219

 

 

 

Administrative Expenses

3.941

2.703

 

 

 

TOTAL                                     (B)

51.542

11.634

19.351

[Including Financial Expenses]

 

 

 

 

 

Less

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

1.114

0.144

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.008

0.002

 

 

 

 

 

 

 

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

1.106

0.142

0.572

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.227

0.132

0.157

 

 

 

 

 

 

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

0.879

0.010

0.415

 

 

 

 

 

Less

TAX                                                                  (H)

0.331

0.008

0.280

 

 

 

 

 

 

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

0.548

0.002

0.135

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.336

2.334

2.199

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.884

2.336

2.334

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

54.80

0.020

--

 

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Sales Turnover [Approximately]

75.000

70.000

60.000

 

The above information has been parted by Ms. Lissi Daniya.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.04

0.02

0.67

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.67

0.09

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.25

0.10

6.99

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.00

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.23

1.47

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

2.334

2.336

2.885

Net worth

2.434

2.436

2.985

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

19.923

11.778

52.656

 

 

(40.882)

347.071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2009

31.03.2010

31.03.2011

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

19.923

11.778

52.656

Profit

0.135

0.002

0.548

 

0.68%

0.02%

1.04%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last six 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

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

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

No

30]

Major Shareholders, if available

Yes

31]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY.

 

 

OPEARATIONS:

 

The company has earned an income of Rs.52.656 Millions during the year against Rs.11.778 Millions in the previous year.

 

 

NOTE:

 

The registered office of the company has been shifted from Plot No. A-370/2, 6th Cross, 4th Main Peenya Industrial Estate, 1st Stage, Bangalore-560058, Karnataka, India to the present address w.e.f. 03.05.2011.

 

 

 


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.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

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

4

--CREDIT LINES

1~10

2

--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

 

26

 

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.