MIRA INFORM REPORT

Report Date :

12.06.2014

IDENTIFICATION DETAILS

Name :	AUTODYNAMIC ENGINEERING PRIVATE LIMITED
Registered Office :	Basement Area, Survey No. 279 (1 and 2), Near Hinjewadi 2^nd Phase, Maan Mulshi, Pune – 411033, Maharashtra
Country :	India
Financials (as on) :	31.03.2013
Date of Incorporation :	17.08.2011
Com. Reg. No.:	11-140491
Capital Investment / Paid-up Capital :	Rs.0.101 Million
CIN No.: [Company Identification No.]	U25206PN2011PTC140491
Legal Form :	Private Limited Liability Company
Line of Business :	Manufacturer and Importer of Industrial Cooling Systems, Plastic Structural Parts.
No. of Employees :	25 (Approximately)

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 41000
Status :	Moderate
Payment Behaviour :	Slow
Litigation :	Clear
Comments :	Subject is a company having moderate track. The company possesses a weak financial profile marked by accumulated losses from its operations, along with slightly stretched liquidity position as evident from augmenting payables and increase in debtors days and inventory holding period which result in increase in gearing levels during FY 2013, despite equity infusion from part of the promoters. However, trade relations seem to be fair. Business is active. Payment terms are reported as slow. In view of unfavourable conditions, the subject 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 :	Mr. Sandeep Jaisinghani
Designation :	Director
Contact No.:	91-9922939101
Date :	09.06.2014

LOCATIONS

Registered Office / Factory 1 :	Basement Area, Survey No. 279 (1 and 2), Near Hinjewadi 2^nd Phase, Maan Mulshi, Pune – 411033, Maharashtra, India
Tel. No.:	Not Available
Mobile No.:	91-9922939101 (Mr. Sandeep Jaisinghani)
Fax No.:	Not Available
E-Mail :	sandeep_jaisinghani@yahoo.co.in sandeep.jaisinghani@autodynamics.co.in anil.george@autodynamics.co.in
Website :	http://www.autodynamics.co.in
Location :	Owned
Locality :	Commercial
Factory 2 :	Survey No 279, Hissa No 1, Phase 2, Near MSEB Power House, Hinjewadi, Village Maan, Taluka Mulshi, Pune – 411057, Maharashtra, India
Location :	Rented

DIRECTORS

As on: 30.09.2013

Name :

Mr. Sandeep Hiru Jaisinghani

Designation :

Managing Director

Address :

B-1, 503, Landmark, Garden Kalyani Nagar, Pune – 411006, Maharashtra, India

Date of Birth/Age :

19.10.1968

Date of Appointment :

17.08.2011

DIN No.:

03557763

Name :

Mr. Inder Parkash Jain

Designation :

Director

Address :

55, Sujay Garden Ashiyana Mukund Nagar Pune – 411037, Maharashtra, India

Date of Birth/Age :

11.06.1961

Date of Appointment :

17.08.2011

DIN No.:

00273038

Other Directorship :

S.No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U74999DL2001PLC109315	APPL INDUSTRIES LIMITED	Managing director	01/06/2011	01/06/2006	-	Active	NO
2	U24233DL2007PTC164316	APPL POLYMERS PRIVATE LIMITED	Director	30/12/2008	30/12/2008	-	Active	NO
3	U25200PN2010PTC135320	APPL GOR PLASTICS INDIA PRIVATE LIMITED	Managing director	11/02/2010	14/01/2010	-	Active	NO
4	U25206PN2011PTC140491	AUTODYNAMIC ENGINEERING PRIVATE LIMITED	Director	17/08/2011	17/08/2011	-	Active	NO

Name :

Mr. Anil George

Designation :

Additional Director

Address :

FI No.402/H, Pinnac Kanchanganga Aundh, Pune – 411007, Maharashtra, India

Date of Birth/Age :

08.11.1967

Date of Appointment :

29.09.2012

DIN No.:

05130849

Other Directorship :

S.No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U74999DL2001PLC109315	APPL INDUSTRIES LIMITED	Director	28/09/2012	01/12/2011	-	Active	NO
2	U25200PN2010PTC135320	APPL GOR PLASTICS INDIA PRIVATE LIMITED	Director	05/09/2012	04/04/2012	-	Active	NO
3	U25206PN2011PTC140491	AUTODYNAMIC ENGINEERING PRIVATE LIMITED	Director	29/09/2012	01/05/2012	-	Active	NO

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on: 30.09.2013

Names of Shareholders	No. of Shares
Inder Parkash Jain	5000
Roshan Anil George	2500
Sandeep Hiru Jaisinghani	2500
Bennett Coleman and Company Limited, India	100
Total	10100

Equity Share Break up (Percentage of Total Equity)

As on: 30.09.2013

Category	Percentage
Bodies corporate	1.00
Directors or relatives of directors	99.00
Total	100.00

BUSINESS DETAILS

Line of Business :	Manufacturer and Importer of Industrial Cooling Systems, Plastic Structural Parts.
Imports :
Products :	Raw Materials
Countries :	China Malaysia
Terms :
Selling :	Cash and Credit (30 Days)
Purchasing :	Cash and Credit (30 Days)

GENERAL INFORMATION

Customers :

Wholesalers and Retailers

No. of Employees :

25 (Approximately)

Bankers :

The Saraswat Co-operative Bank Limited, Ground Floor, Niko Annexe Adjoining Niko Garden, Survey No. 209, Vimanagar, Pune – 411014, Maharashtra, India

Facilities :

(Rs. In Millions)

Secured Loan	As on 31.03.2013	As on 31.03.2012
Long Term Borrowings
Loan from Bank	0.688	0.000
Total	0.688	0.000

Banking Relations :

--

Auditors :

Name :

G. N. Angal and Company

Chartered Accountant

Address :

1124, Sadashiv Peth, Nimalkar Talim Peth, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24479334

PAN No.:

AABFC9233C

CAPITAL STRUCTURE

As on: 30.09.2013

Authorised Capital:

No. of Shares	Type	Value	Amount
1180000	Equity Shares	Rs.10/- each	Rs.11.800 Millions

Issued, Subscribed & Paid-up Capital:

No. of Shares	Type	Value	Amount
10100	Equity Shares	Rs.10/- each	Rs.0.101 Million

As on: 31.03.2013

Authorised Capital:

No. of Shares	Type	Value	Amount
1180000	Equity Shares	Rs.10/- each	Rs.11.800 Millions

Issued, Subscribed & Paid-up Capital:

No. of Shares	Type	Value	Amount
10100	Equity Shares	Rs.10/- each	Rs.0.101 Million
3101395	Share Warrant	Rs.5/-each	Rs.15.507 Millions
	Total		Rs.15.608 Millions

FINANCIAL DATA

[All figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS	31.03.2013	31.03.2012
I. EQUITY AND LIABILITIES
(1)Shareholders' Funds
(a) Share Capital	15.608	0.100
(b) Reserves & Surplus	(5.274)	(1.860)
(c) Money received against share warrants	0.000	0.000
(2) Share Application money pending allotment	0.000	0.000
Total Shareholders’ Funds (1) + (2)	10.334	(1.760)
(3) Non-Current Liabilities
(a) long-term borrowings	2.588	1.900
(b) Deferred tax liabilities (Net)	0.000	0.000
(c) Other long term liabilities	0.000	0.000
(d) long-term provisions	0.000	0.000
Total Non-current Liabilities (3)	2.588	1.900
(4) Current Liabilities
(a) Short term borrowings	0.000	0.000
(b) Trade payables	23.746	4.260
(c) Other current liabilities	0.050	0.000
(d) Short-term provisions	4.294	0.000
Total Current Liabilities (4)	28.090	4.260
TOTAL	41.012	4.400
II. ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	1.666	0.628
(ii) Intangible Assets	0.000	0.000
(iii) Capital work-in-progress	2.635	0.000
(iv) Intangible assets under development	0.000	0.000
(b) Non-current Investments	0.000	0.000
(c) Deferred tax assets (net)	2.224	0.821
(d) Long-term Loan and Advances	0.000	0.000
(e) Other Non-current assets	7.369	0.000
Total Non-Current Assets	13.894	1.449
(2) Current assets
(a) Current investments	0.025	0.000
(b) Inventories	2.480	0.703
(c) Trade receivables	8.220	1.004
(d) Cash and cash equivalents	0.707	0.217
(e) Short-term loans and advances	0.259	0.078
(f) Other current assets	15.427	0.949
Total Current Assets	27.118	2.951
TOTAL	41.012	4.400

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2013	31.03.2012
	SALES
		Income
		Other Income
		TOTAL	26.919	1.304
Less	EXPENSES
		TOTAL	31.485	3.966
	PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION		(4.566)	(2.662)
Less/ Add	DEPRECIATION/ AMORTISATION		0.250	0.019
	PROFIT / (LOSS) BEFORE TAX		(4.816)	(2.681)
Less	TAX		(1.403)	(0.821)
	PROFIT / (LOSS) AFTER TAX		(3.413)	(1.860)
	IMPORTS		4.296	1.289
	Earnings / (Loss) Per Share (Rs.)		(337.92)	(184.16)

KEY RATIOS

PARTICULARS		31.03.2013	31.03.2012
PAT / Total Income	(%)	(12.68)	(142.64)
Return on Total Assets (PBT/Total Assets}	(%)	(13.32)	(74.91)
Return on Investment (ROI) (PBT/Networth)		(0.47)	1.52
Debt Equity Ratio (Total Debt/Networth)		0.25	(1.08)
Current Ratio (Current Asset/Current Liability)		0.97	0.69

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

DEBT EQUITY RATIO

Particular	31.03.2012	31.03.2013
	(Rs. In Millions)	(Rs. In Millions)
Share Capital	0.100	15.608
Reserves & Surplus	(1.860)	(5.274)
Net worth	(1.760)	10.334
long-term borrowings	1.900	2.588
Short term borrowings	0.000	0.000
Total borrowings	1.900	2.588
Debt/Equity ratio	(1.080)	0.250

YEAR-ON-YEAR GROWTH

Year on Year Growth	31.03.2012	31.03.2013
	(Rs. In Millions)	(Rs. In Millions)
Total Income	1.304	26.919
		1,964.340

NET PROFIT MARGIN

Net Profit Margin	31.03.2012	31.03.2013
	(Rs. In Millions)	(Rs. In Millions)
Total Income	1.304	26.919
Profit	(1.860)	(3.413)
	(142.64%)	(12.68%)

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 two years	Yes
12]	Profitability for last two 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	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	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, H-402, Pinnacle Kanchanganga, D.P. Road, Aundh, Pune – 411007, Maharashtra, India, to the present address w.e.f.30.09.2013.

UNSECURED LOAN

(Rs. In Millions)

Particulars	As on 31.03.2013	As on 31.03.2012
Long Term Borrowings
Loan from Shareholders and Director	1.900	1.900
Total	1.900	1.900

INDEX OF CHARGES

S.No.	Charge ID	Date of Charge Creation/Modification	Charge amount secured	Charge Holder	Address	Service Request Number (SRN)
1	10484607	06/03/2014	2,000,000.00	THE SARASWAT CO-OPERATIVE BANK LIMITED	GROUND FLOOR, NIKO ANNEXE ADJOINING NIKO GARDEN, SURVEY NO 209,VIMANNAGAR, PUNE - 411014, Maharashtra, INDIA	C00408526
2	10427988	30/04/2013	4,000,000.00	THE SARASWAT CO-OPERATIVE BANK LIMITED	GROUND FLOOR, NIKO ANNEXE ADJOINING NIKO GARDEN, SURVEY NO 209,VIMANNAGAR, PUNE - 411014, Maharashtra, INDIA	B75842617

FIXED ASSETS

• Office Equipment
• Computers
• Plant and Machinery
• Motor Car (Duster)

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 records 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.59.33
UK Pound	1	Rs.99.42
Euro	1	Rs.80.32

INFORMATION DETAILS

Information Gathered by :	PLK
Analysis Done by :	SUB
Report Prepared by :	VNK

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.