MIRA
INFORM REPORT
1. Summary Information
|
|
|
Country |
India |
|
Company Name |
PAI
INTERNATIONAL ELECTRONICS LIMITED |
Principal Name 1 |
Mr. Rajkumar Srinivasa Pai |
|
Status |
Satisfactory |
Principal Name 2 |
Mrs. Meena Rajkumar Pai |
|
|
|
Registration # |
08-035984 |
|
Street Address |
28A/1, 100 Feet Road, Indira Nagar, Bangalore – 560038, Karnataka |
||
|
Established Date |
04.04.2005 |
SIC Code |
-- |
|
Telephone# |
91-80-25219466 |
Business Style 1 |
Seller |
|
Fax # |
91-80-22973818 |
Business Style 2 |
-- |
|
Homepage |
-- |
Product Name 1 |
Electronic and
Consumer Durable Goods |
|
# of employees |
45 (Approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs. 7,700,000/- |
Product Name 3 |
-- |
|
Shareholders |
Directors
or relatives of directors 100.00% |
Banking |
Syndicate Bank |
|
Public Limited Corp. |
No |
Business Period |
8 Years |
|
IPO |
No |
International Ins. |
- |
|
Public |
No |
Rating |
Ba (46) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Other
Related Parties |
India
|
Navaratna Distributors Private Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
327,200,000 |
Current Liabilities |
203,819,000 |
|
Inventories |
354,298,000 |
Long-term Liabilities |
398,933,000 |
|
Fixed Assets |
257,968,000 |
Other Liabilities |
80,125,000 |
|
Deferred Assets |
000 |
Total Liabilities |
682,877,000 |
|
Invest& other Assets |
2,500,000 |
Retained Earnings |
251,389,000 |
|
|
|
Net Worth |
259,089,000 |
|
Total Assets |
941,966,000 |
Total Liab. & Equity |
941,966,000 |
|
Total Assets (Previous Year) |
665,804,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales/ Total Income |
4,089,113,000 |
Net Profit |
67,151,000 |
|
Sales(Previous yr)/ Total Income |
3,468,859,000 |
Net Profit(Prev.yr) |
51,899,000 |
|
Report Date : |
13.03.2014 |
IDENTIFICATION DETAILS
|
Name : |
PAI INTERNATIONAL ELECTRONICS LIMITED (w.e.f. 12.06.2006) |
|
|
|
|
Formerly Known
As : |
PAI INTERNATIONAL HOME APPLIANCE AND ELECTRONICS LIMITED |
|
|
|
|
Registered
Office : |
28A/1, 100 Feet Road, Indira Nagar, Bangalore – 560038, Karnataka |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of Incorporation
: |
04.04.2005 |
|
|
|
|
Com. Reg. No.: |
08-035984 |
|
|
|
|
Capital
Investment/ Paid-up Capital: |
Rs. 7.700 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U05190KA2005PLC035984 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
BLRP06834C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCP8329B |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Seller of Electronic
and Consumer Durable Goods. |
|
|
|
|
No. of
Employees: |
45 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1036000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record.
The company possess a favourable financial profile marked by decent networth.
Furthermore, the management has reported a better improvement in its
sales volume as well as net profitability during 2013. The ratings also take into consideration the limited value adding
nature of the business. However, trade relations are fair. Business is active. Payment terms
are reported as usually correct. 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
State-run banks hired nearly
300000 personnel including more than 94000 officers in the last four years, according
to the Indian Banks Association. A study by trade lobby Assocham in September
2013 indicated that banks would need 800000 people in the next six years. It
estimated that state-run lenders alone would hire 50000 people in 2013/14.
The Competition Commission of
India plans to issue final orders within a broad time-frame of one year in
matters where it decides to carry out detailed investigations. The number of
complaints received by the watchdog which keeps tabs on unfair trade practices
in the marketplace.
The government has detected
custom tax evasion totaling around Rs 37920 mn in 14 states until December.
Maharashtra topped the list of Rs 14190 mn followed by Andhra Pradesh at Rs
8140 mn, Gujarat Rs 5240 mn, Karnataka Rs 1670 mn and Tamilnadu Rs 1610 mn.
Connaught Place in New Delhi
slipped four notches to become the world’s eighth most expensive office
locations. London’s West End is the world’s most expensive office market.
There are 4.072 mn number of high
value spenders under the scanner of the income tax department. The income tax
department has information that they have made cash deposits announcing to Rs 1
mn or more in their savings bank accounts in the current financial year. It
plans to check potential evasion before the closing of the financial year on
March 31.
Estimated pharmaceutical sales
in the country for 2016 is $ 27 bn. It is 14.4 per cent higher than a year ago.
The life sciences and health care industry is up against challenges such as
quality management, says a recent Deloitte report.
The gross non-performing assets
of listed banks rose 35.2 % to Rs 2.43 lakh crore during the first three months
of the financial year. In absolute terms, the 40 listed banks added Rs 3386
crore to their gross NPAs in nine months with the State Bank of India leading
with the State Bank of India leading with an accretion of Rs 16610 crore.
The inflow of smuggled gold
doubled in 2013 following restrictions to curb the supply from official
channels to contain the current account deficit. China surpassed India in the
demand for gold for the first time in 2013 due to liberalization of gold
trading norms by its local governments.
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 DECLINED
Management non co-operative [91-80-25219466]
LOCATIONS
|
Registered / Corporate Office : |
28A/1, |
|
Tel. No.: |
91-80-25219466/ 25219467/ 22973815/ 22973817 |
|
Fax No.: |
91-80-22973818 |
|
E-Mail : |
|
|
|
|
|
Other Offices : |
Located At: Indira Nagar: 100, Ft Road Phone: 91-80-25219466/67
Koramangla ( Phone: 91-80-22973812/25503625 Koramangla 2 : Near Shanthi Sagar Phone: 91-80-41627773/74 Marathahalli: Outer Ring Road Phone: 91-80-22973820/25227437
Vijaya Nagar : Service Road Phone: 91-80-22973813/23501041 R.T. Nagar : Opposite HMT Ground Phone: 91-80-22973814/ 23539783 |
DIRECTORS
AS ON 30.09.2013
|
Name : |
Mr. Rajkumar Srinivasa Pai |
|
Designation : |
Managing Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Bangalore – 560038, Karnataka, India |
|
Date of Birth/Age : |
12.05.1963 |
|
Qualification : |
Under Graduate |
|
Date of Appointment : |
04.04.2005 |
|
DIN No : |
|
|
|
|
|
Name : |
Mrs. Meena Rajkumar Pai |
|
Designation : |
Whole Time Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Bangalore – 560038, Karnataka, India |
|
Date of Birth/Age : |
30.06.1970 |
|
Qualification : |
M COM |
|
Date of Appointment : |
04.04.2005 |
|
DIN No : |
01653949 |
|
|
|
|
Name : |
Mr. Guruprasad Srinivasa Pai |
|
Designation : |
Whole Time Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Bangalore – 560038, Karnataka, India |
|
Date of Birth/Age : |
28.01.1959 |
|
Qualification : |
Under Gradugate |
|
Date of Appointment : |
04.04.2005 |
|
DIN No : |
01726532 |
|
|
|
|
Name : |
Mr. Uttam Kumar Pai |
|
Designation : |
Director |
|
Address : |
No. 423, Damodara Krupa, Kantoor Road, Alanahalli, Mysore – 570011, Karnataka, India |
|
Date of Birth/Age : |
01.07.1960 |
|
Date of Appointment
: |
04.04.2005 |
|
DIN No : |
01914387 |
|
|
|
|
Name : |
Mr. Ajith Kumar Pai |
|
Designation : |
Whole Time Director |
|
Address : |
Srinivasa No. 2-15-1317/4, Rock Wage Lane, Kayoor Bejai Road, Mangalore – 575004, Karnataka, India |
|
Date of Birth/ Age: |
18.02.1962 |
|
Qualification : |
Under Gradugate |
|
Date of Appointment
: |
04.04.2005 |
|
DIN No : |
01764673 |
|
|
|
|
Name : |
Mrs. Asha Guruprasad Pai |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Mangalore – 575004, Karnataka, India |
|
Date of Birth/Age : |
15.08.1962 |
|
Date of Appointment
: |
04.04.2005 |
|
DIN No : |
01790759 |
|
|
|
|
Name : |
Mr. Damodar Guruprasad Pai |
|
Designation : |
Whole Time Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Bangalore – 560038, Karnataka, India |
|
Date of Birth/Age : |
16.01.1986 |
|
Qualification : |
MBA |
|
Date of Appointment
: |
04.04.2005 |
|
DIN No : |
01764747 |
|
|
|
|
Name : |
Ms. Pushpa Srinivasa |
|
Designation : |
Director |
|
Address : |
No. 42, Ramaswamy Layout, New Bayappanahalli Extension, Bangalore – 560038, Karnataka, India |
|
Date of Birth/Age : |
08.07.1965 |
|
Qualification : |
PUC |
|
Date of Appointment : |
04.04.2005 |
|
DIN No : |
01726771 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Rajkumar Pai |
|
75500 |
|
Meena Rajkumar Pai |
|
250 |
|
Guruprasad Pai |
|
250 |
|
Pushpa Srinivasa |
|
250 |
|
Uttam Kumar Pai |
|
250 |
|
Ajith Kumar Pai |
|
250 |
|
Nirmala |
|
150 |
|
Damodar Guruprasad Pai |
|
50 |
|
Asha Guruprasad Pai |
|
50 |
|
|
|
|
|
TOTAL
|
|
77000 |
AS ON 30.09.2013
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Seller of Electronic
and Consumer Durable Goods. |
|
|
|
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
45 (Approximately) |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Bankers : |
·
Citi Bank N.A., Prestige Meridian 2, 30, M.G.
Road, Bangalore – 560001, Karnataka, India ·
Syndicate Bank, 663, 1st Main, Defence
Colony, Indiranagar, Bangalore-560038, Karnataka, India |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
B N Sudarshan and Company Chartered Accountants |
|
Address : |
386/A, 5th Main, Srinagar, Bangalore -560050, Karnataka, India |
|
PAN No: |
ABVPS3454N |
|
|
|
|
Other Related Parties : |
Navaratna
Distributors Private Limited, India CIN No.: U74900KA2008PTC046181 |
CAPITAL STRUCTURE
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity Shares |
Rs.100/- each |
Rs.10.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
77000 |
Equity Shares |
Rs.100/-
each |
Rs.7.700
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
|
31.03.2013 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1) Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
7.700 |
|
(b) Reserves & Surplus |
|
|
251.389 |
|
(c) Money received against share warrants |
|
|
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
|
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
|
259.089 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) Long-term borrowings |
|
|
398.933 |
|
(b) Deferred tax liabilities (Net) |
|
|
22.880 |
|
(c) Other long
term liabilities |
|
|
0.000 |
|
(d) Long-term
provisions |
|
|
0.000 |
|
Total Non-current
Liabilities (3) |
|
|
421.813 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
|
0.000 |
|
(b)
Trade payables |
|
|
203.819 |
|
(c)
Other current liabilities |
|
|
0.000 |
|
(d) Short-term
provisions |
|
|
57.245 |
|
Total Current
Liabilities (4) |
|
|
261.064 |
|
|
|
|
|
|
TOTAL |
|
|
941.966 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible
assets |
|
|
254.100 |
|
(ii)
Intangible Assets |
|
|
3.868 |
|
(iii)
Capital work-in-progress |
|
|
0.000 |
|
(iv)
Intangible assets under development |
|
|
0.000 |
|
(b) Non-current Investments |
|
|
2.500 |
|
(c) Deferred tax assets (net) |
|
|
0.000 |
|
(d) Long-term Loan and Advances |
|
|
68.445 |
|
(e) Other
Non-current assets |
|
|
0.000 |
|
Total Non-Current
Assets |
|
|
328.913 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
|
0.000 |
|
(b)
Inventories |
|
|
354.298 |
|
(c)
Trade receivables |
|
|
114.272 |
|
(d) Cash
and cash equivalents |
|
|
101.393 |
|
(e)
Short-term loans and advances |
|
|
43.090 |
|
(f)
Other current assets |
|
|
0.000 |
|
Total
Current Assets |
|
|
613.053 |
|
|
|
|
|
|
TOTAL |
|
|
941.966 |
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
7.700 |
7.700 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
186.940 |
137.278 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
194.640 |
144.978 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
242.660 |
287.355 |
|
|
2] Unsecured Loans |
|
15.000 |
15.000 |
|
|
TOTAL BORROWING |
|
257.660 |
302.355 |
|
|
DEFERRED TAX LIABILITIES |
|
17.507 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
469.807 |
447.333 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
240.002 |
213.663 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
2.500 |
2.500 |
|
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
232.063
|
252.495
|
|
|
Sundry Debtors |
|
58.247
|
52.426
|
|
|
Cash & Bank Balances |
|
49.921
|
26.948
|
|
|
Other Current Assets |
|
0.000
|
0.000
|
|
|
Loans & Advances |
|
83.071
|
70.755
|
|
Total
Current Assets |
|
423.302
|
402.624
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
164.727
|
128.490
|
|
|
Other Current Liabilities |
|
0.000
|
0.000
|
|
|
Provisions |
|
31.270
|
42.964
|
|
Total
Current Liabilities |
|
195.997
|
171.454
|
|
|
Net Current Assets |
|
227.305
|
231.170
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
469.807 |
447.333 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
4089.113 |
3468.859 |
3230.188 |
|
|
|
Other Income |
21.562 |
8.492 |
0.962 |
|
|
|
TOTAL (A) |
4110.675 |
3477.351 |
3231.150 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption material changes inventories |
-- |
-- |
2886.393 |
|
|
|
Administrative Expense |
-- |
-- |
173.625 |
|
|
|
Employee related Expense |
116.090 |
90.351 |
63.574 |
|
|
|
Purchases of stock-in-trade |
3443.420 |
3011.107 |
-- |
|
|
|
Changes in inventories of finished goods, work-in-progress and stock-in-trade |
122.235 |
20.432 |
-- |
|
|
|
Other expenses |
271.518 |
223.177 |
-- |
|
|
|
TOTAL (B) |
3953.263 |
3345.067 |
3123.592 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
157.412 |
132.284 |
107.558 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
47.627 |
47.883 |
47.019 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
109.785 |
84.401 |
60.539 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
9.683 |
8.339 |
6.529 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
100.102 |
76.062 |
54.010 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
32.951 |
24.163 |
19.733 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
67.151 |
51.899 |
34.277 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
NA |
137.279 |
104.542 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Dividend |
NA |
1.925 |
1.540 |
|
|
BALANCE CARRIED
TO THE B/S |
NA |
187.253 |
137.279 |
|
|
|
|
|
|
|
|
|
|
Earnings / (Loss)
Per Share (Rs.) |
837.00 |
645.00 |
445.15 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
1.63
|
1.49
|
1.06
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
2.45
|
2.19
|
1.67
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.70
|
0.11
|
8.76
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.39
|
0.39
|
0.74
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.54
|
1.32
|
2.09
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.35
|
2.16
|
2.35
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Sales |
3230.188 |
3468.859 |
4089.113 |
|
|
|
7.389 |
17.881 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(INR in Mlns) |
(INR in Mlns) |
(INR in Mlns) |
|
Sales |
3230.188 |
3468.859 |
4089.113 |
|
Profit |
34.277 |
51.899 |
67.151 |
|
|
1.06% |
1.50% |
1.64% |
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 |
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 |
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] |
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:
|
S. NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER
(SRN) |
|
1 |
10442574 |
26/07/2013 |
83,700,000.00 |
ING VYSYA BANK LIMITED |
NO.776, HAL II STAGE, 100
FEET ROAD, INDIRANAGAR, BANGALORE - 560008, KARNATAKA, INDIA |
B81934267 |
|
2 |
10151162 |
19/02/2009 |
115,000,000.00 |
SYNDICATE BANK |
663,IST MAIN, DEFENCE COLONY,
INDIRANAGAR, BANGALORE - 560038, KARNATAKA, INDIA |
A60129277 |
|
3 |
10007396 |
08/07/2011 * |
260,000,000.00 |
CITIBANK N.A. |
PRESTIGE MERIDIAN 2, #30,
M.G ROAD, BANGALORE - 560001, KARNATAKA, INDIA |
B16330854 |
* Date of charge modification
|
Unsecured Loan |
As
on 31.03.2013 [Rs.
in Millions] |
|
Long Term
Borrowings |
|
|
Loans and advances from related parties |
15.000 |
|
TOTAL
|
15.000 |
|
|
|
|
Unsecured Loan |
As
on 31.03.2012 [Rs.
in Millions] |
|
Loans and advances from related parties |
15.000 |
|
TOTAL
|
15.000 |
FIXED ASSETS:
· Land
· Buildings
· Furniture and Fixtures
· Vehicles
· Office Equipment
· 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,
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.61.09 |
|
|
1 |
Rs.101.59 |
|
Euro |
1 |
Rs.84.65 |
INFORMATION DETAILS
|
Report Prepared
by : |
TPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--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 |
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 |
|
46 |
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.