MIRA INFORM REPORT

 

 

Report Date :

07.03.2014

 

IDENTIFICATION DETAILS

 

Name :

ROLEX LOGISTICS PRIVATE LIMITED

 

 

Registered Office :

85, 1st Floor, 5th Main, 1st Cross, Domlur 2nd Stage, Bangalore – 560071, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.10.2001

 

 

Com. Reg. No.:

08-029613

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U72900KA2001PTC029613

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRR02854F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Logistic Services.

 

 

No. of Employees :

65 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 171000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Management has seen a significant improvement in its net profitability during 2013.

 

Trade relations are fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered for 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

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. Ramesh Balekudru Upadhya

Designation :

Director

Contact No.:

91-9845011670

Date :

01.03.2014

 

 

LOCATIONS

 

Registered Office :

85, 1st Floor, 5th Main, 1st Cross, Domlur 2nd Stage, Bangalore – 560071, Karnataka, India

Tel. No.:

91-80-41483210/ 41483200

Mobile No.:

91-9845011670/ 9725213596 (Mr. Ramesh Balekudru Upadhya)

Fax No.:

91-80-41483211

E-Mail :

bru@rolexlogistic.com

prs@pandr.in

Website :

www.rolexlogistic.com

Location :

Owned

 

 

Branches :

Located at:

 

·         New Delhi

Kolkata

Mumbai

Chennai

Hyderabad

Cochin

Pune

Lucknow

Ahmedabad

 

 

DIRECTORS

 

As on 24.09.2013

 

Name :

Mr. Ramesh Balekuduru Upadhya

Designation :

Director

Address :

490, Sannidhi 5th Cross, Bhuvaneshwari Nagar, Hebbal Dasarahalli  Main Road, Bangalore – 560024, Karnataka, India

Date of Birth/Age :

01.06.1956

Qualification :

Post Graduate

Date of Appointment :

04.10.2001

DIN No.:

00919911

 

 

Name :

Bhagyalakshmi Haleangadi

Designation :

Director

Address :

490, Sannidhi 5th Cross, Bhuvaneshwari Nagar, Hebbal Dasarahalli  Main Road, Bangalore – 560024, Karnataka, India

Date of Birth/Age :

12.06.1964

Qualification :

M. Sc.

Date of Appointment :

04.10.2001

DIN No.:

00460810

 

 

Name :

Deeksha Upadhya

Designation :

Director

Address :

490, Sannidhi 5th Cross, Bhuvaneshwari Nagar, Hebbal Dasarahalli  Main Road, Bangalore – 560024, Karnataka, India

Date of Birth/Age :

13.04.1991

Qualification :

H.S.C

Date of Appointment :

15.03.2010

DIN No.:

03521045

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 24.09.2013

 

Names of Shareholders

No. of Shares

Percentage of Holding

Ramesh Balekudru Upadhya

25000

25.00

Bhagyalakshmi Haleangadi

50000

50.00

Deeksha Upadhya

25000

25.00

Total

100000

100.00

 

 

As on 24.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Logistic Services.

 

 

Exports :

 

Products :

IT Products

Countries :

·         USA

Ireland

Singapore

Netherland

 

 

Imports :

 

Products :

IT Products

Countries :

·         Netherlands

Singapore

 

 

Terms :

 

Selling :

Cash and Credit (30 Days and 60 days)

 

 

Purchasing :

Cash and Credit (30 Days and 60 days)

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers, End Users and Manufacturers

 

·         CISCO, USA

 

 

No. of Employees :

65 (Approximately)

 

 

Bankers :

Axis Bank Limited, Esquire Centre, No. 9, M G Road, Bangalore – 560001, Karnataka, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Prakash and Rajaguru

Chartered Accountants

Address :

185/7, 2nd Floor, Chandra Plaza, 8th F Main, 3rd Block, Jayanagar, Bangalore – 560011, Karnataka, India

Income-tax PAN of auditor or auditor's firm :

AALFP5252C

 

 

Entity in which Director is interested:

Eastency Tek Equipments Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300,000

Equity Shares

Rs.100/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.100/- each

Rs. 10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

32.758

24.629

24.268

(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)

42.758

34.629

34.268

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.699

11.591

0.000

(b) Deferred tax liabilities (Net)

2.969

3.274

3.465

(c) Other long term liabilities

1.591

1.000

1.100

(d) long-term provisions

0.935

0.000

0.000

Total Non-current Liabilities (3)

13.194

15.865

4.565

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.500

0.000

(b) Trade payables

0.424

4.569

1.114

(c) Other current liabilities

25.080

18.324

22.303

(d) Short-term provisions

4.670

5.235

4.583

Total Current Liabilities (4)

30.174

28.628

28.000

 

 

 

 

TOTAL

86.126

79.122

66.833

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

28.661

26.164

15.885

(ii) Intangible Assets

0.744

0.396

0.473

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.270

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

9.079

14.956

6.229

(e) Other Non-current assets

1.779

0.000

0.000

Total Non-Current Assets

40.263

41.786

22.587

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

2.313

0.000

(c) Trade receivables

29.311

28.259

29.982

(d) Cash and cash equivalents

5.076

2.501

4.359

(e) Short-term loans and advances

9.813

3.212

3.334

(f) Other current assets

1.663

1.051

6.571

Total Current Assets

45.863

37.336

44.246

 

 

 

 

TOTAL

86.126

79.122

66.833

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

49.034

41.932

43.435

 

 

Other Income

1.273

2.288

1.056

 

 

TOTAL                                    

50.307

44.220

44.491

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

36.947

40.268

40.793

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX                         

13.360

3.952

3.698

 

 

 

 

 

Less

TAX                                                                 

5.231

3.591

1.268

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

8.129

0.361

2.430

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

3.574

2.673

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

81.29

3.61

24.30

 

Expected Sales (2013-2014): Rs. 55.000 Millions

 

The above information has been parted by Mr. Ramesh Balekudru Upadhya (Director).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

16.16
0.82

5.46

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

27.25
9.42

8.51

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 
10.66

2.43

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

15.51
5.01

5.53

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.18
0.35

0.00

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.52
1.30

1.58

 

 

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

10.000

10.000

10.000

Reserves & Surplus

24.268

24.629

32.758

Net worth

34.268

34.629

42.758

 

 

 

 

Long-term borrowings

0.000

11.591

7.699

Short term borrowings

0.000

0.500

0.000

Total borrowings

0.000

12.091

7.699

Debt/Equity ratio

0.000

0.349

0.180

 

 

 

 

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

43.435

41.932

49.034

 

 

(3.460)

16.937

 

 

 

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

43.435

41.932

49.034

Profit

2.430

0.361

8.129

 

5.59%

0.86%

16.58%

 

 

 

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 three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90195836

30/06/2007 *

20,000,000.00

UTI BANK LIMITED

ESQUIRE CENTRE, NO.9, M.G.ROAD, BANGALORE - 560001, KARNATAKA, INDIA

A19737840

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loans

 

 

From banks

6.616

9.000

From other parties

1.083

2.591

SHORT TERM BORROWINGS

 

 

Loans and advances from related parties

0.000

0.500

Total

7.699

12.091

 

 

CHANGE OF ADDRESS

 

The Registered office of the company has been shifted from No. 237-82/2, Hosur Main Road, Singasandra Village, Begur Hobli, Bangalore - 560068, Karnataka, India to the present address w.e.f 12.02.2009.

 

 

OVERVIEW OF THE COMPANY:

 

Subject was incorporated on 4th October 2001 as a company with the limited liability under the companies act, 1956. The principal business of the company is the provision of logistics services; it also acts as an import/export house and carries on thereto related and ancillary activities.

 

 

REVIEW OF PERFORMANCE:

 

During the year, the Company posted a revenue increase of 16.94% over the previous year, i.e. Rs 49.034 Millions during 2012-13 as against Rs 41.932 Millions during the previous year. There was a net profit of Rs. 8.129 Millions as against a net profit of Rs. 0.361 Million during the previous year. The Company is expected to show better results in the coming years.

 

 

CONTINGENT LIABILITIES:

 

PARTICULARS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

Guarantees (Refer Note (a))

--

--

Estimated amount of contracts remaining to be executed on capital

account and not provided for

--

0.180

 

Note (a): Management is yet to identify the total value of Bank Guarantees. However, the company has paid a sum of Rs. 0.957 Million towards obtaining such Guarantees. These Bank Guarantees are required in the process of carrying the statutory requirements arising under various State Commercial Taxes. Further, these Guarantees are neither obtained with regard to completion of Contract nor in settlement of any liability existing.

 

 

FIXED ASSETS

 

v                  Tangible Assets

Land and Building

Computer Hardware

Plant and Machinery

Furniture and Fixtures

Vehicles

Office Equipment

 

v                 Intangible Assets

Computer Software

 


 

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.61.32

UK Pound

1

Rs.102.54

Euro

1

Rs.84.19

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

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

 

45

 

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.