MIRA INFORM REPORT

 

 

Report Date :

20.03.2014

 

IDENTIFICATION DETAILS

 

Name :

MAXTONE ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

Unit No. 414, Creative Industrial Estate, N. M. Joshi Marg, Lower Parel, Mumbai – 400 011, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.06.1994

 

 

Com. Reg. No.:

11-079143

 

 

Capital Investment / Paid-up Capital :

Rs.30.705 millions

 

 

CIN No.:

[Company Identification No.]

U32109MH1994PTC079143

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM20951A

 

 

PAN No.:

[Permanent Account No.]

AABCM5324K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Distribution of computer hardware, electronic items, telecommunication, electric equipments, computer, peripherals, plotters, mechanical instruments, visual display, etc.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 330000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having moderate track record.

 

The company possesses a favorable financial profile marked by modest network during 2013.

 

Management has reported a drastic dip in its net profitability which has harshly affected the profit margin of the company.

 

The ratings also take into consideration the working capital intensive operations and deterioration in the company’s cash reserves which may affect the liquidity position.

 

However, trade relations appear to be fair. Business is active. Payment terms are reported as slow but correct.

 

The company can be considered for business dealings with some caution.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.


 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Naresh

Designation :

Finance Head

Contact No.:

91-22-40333000

Date :

19.03.2014

 

 

LOCATIONS

 

Registered Office / Godown / Corporate Office :

Unit No. 414, Creative Industrial Estate, N. M. Joshi Marg, Lower Parel, Mumbai – 400 011, Maharashtra, India

Tel. No.:

91-22-40333000/ 23091664

Fax No.:

91-22-23011818/ 3001370

E-Mail :

maxtone@vsnl.com

meplsales@maxtone.com

Website :

http://maxtone.com

Location :

Owned

 

 

Factory :

26, Shri Balaji Nagar, Near Bala Masjid, N. M. Joshi Marg, Lower Parel (East), Mumbai, Maharashtra, India

 

 

Branch Office :

Located at:

 

  • Pune
  • Ahmedabad
  • Cochin
  • Kolkata
  • Raipur
  • Bangalore
  • Indore
  • Nagpur



DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Champakraj J. Gurjar

Designation :

Director

Address :

220, Shivaji Nagar, N. M. Joshi Marg, Mumbai – 400 013, Maharashtra, India

Date of Birth/Age :

23.04.1956

Qualification :

Graduate

Date of Appointment :

23.06.1994

DIN No.:

01712070

PAN No.:

ADBPG1710D

 

 

Name :

Mr. Kantilal J. Gurjar

Designation :

Director

Address :

121, Shivaji Nagar, N. M. Joshi Marg, Mumbai – 400 013, Maharashtra, India

Date of Birth/Age :

17.08.1952

Qualification :

Matriculate

Date of Appointment :

23.06.1994

DIN No.:

00097883         

PAN No.:

AASPG4439K

 

 

KEY EXECUTIVES

 

Name :

Mr. Naresh

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Chanpakraj J. Gurjar

286668

93.36

Kantilal J. Gurjar

2712

0.88

Pamiben J. Gurjar

2400

0.78

Manjula K. Gurjar

1140

0.37

Indra C. Gurjar

2160

0.70

Aruna S. Gurjar

2160

0.70

Subhash J. Gurjar

3852

1.25

Pradeep Shetty

5960

1.94

Total

307052

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Distribution of computer hardware, electronic items, telecommunication, electric equipments, computer, peripherals, plotters, mechanical instruments, visual display, etc.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400 018, Maharashtra, India [Tel. No.: 91-22-66699000]

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

36.354

36.400

Loans taken for vehicles

0.790

1.449

Short Term Borrowings

 

 

Loans repayable on demand

119.580

114.116

Total

156.724

151.965

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. Raj and Company

Chartered Accountants

Address :

3/1218, Navjivan Commercial Premises Co-Operative Society Limited, Lamington Road, Mumbai – 400 008, Maharashtra, India

PAN No.:

ANCPS2268R

 

 

Subsidiaries :

Mai Tai Infotech Private Limited

CIN No.: U74990MH2009PTC198108

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.100/- each

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

307052

Equity Shares

Rs.100/- each

Rs.30.705 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

30.705

30.705

29.539

(b) Reserves & Surplus

50.665

44.414

24.190

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

2.000

Total Shareholders’ Funds (1) + (2)

81.370

75.119

55.729

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

37.144

37.849

42.240

(b) Deferred tax liabilities (Net)

(5.255)

(4.671)

1.934

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

31.889

33.178

44.174

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

135.067

114.116

49.667

(b) Trade payables

186.659

268.160

232.231

(c) Other current liabilities

11.696

14.152

17.521

(d) Short-term provisions

2.478

1.760

1.048

Total Current Liabilities (4)

335.900

398.188

300.467

 

 

 

 

TOTAL

449.159

506.485

400.370

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.360

33.621

33.955

(ii) Intangible Assets

0.239

0.333

0.427

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

59.793

55.678

51.232

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

92.392

89.632

85.614

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

168.225

158.928

118.347

(c) Trade receivables

150.171

214.996

156.466

(d) Cash and cash equivalents

6.860

7.726

7.681

(e) Short-term loans and advances

31.511

35.203

32.262

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

356.767

416.853

314.756

 

 

 

 

TOTAL

449.159

506.485

400.370

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

 

TURNOVER

1518.800

1817.100

1298.200

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

NA

NA

NA

 

 

 

 

 

 

TAX                                                     

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

6.969

11.609

9.775

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Electronics Goods

NA

NA

11.433

 

TOTAL IMPORTS

NA

NA

11.433

 

 

 

 

 

 

Earnings Per Share (Rs.)

22.70

37.81

33.09

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Debt Equity Ratio

(Total Debt /Networth)

 

2.12

2.02

1.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.06

1.05

1.05

 

 


 

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

29.539

30.705

30.705

Reserves & Surplus

24.190

44.414

50.665

Share Application money pending allotment

2.000

0.000

0.000

Net worth

55.729

75.119

81.370

 

 

 

 

long-term borrowings

42.240

37.849

37.144

Short term borrowings

49.667

114.116

135.067

Total borrowings

91.907

151.965

172.211

Debt/Equity ratio

1.649

2.023

2.116

 

 

 

 

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

Turnover

1,298.200

1,817.100

1,518.800

 

 

39.971

(16.416)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Turnover

1,298.200

1,817.100

1,518.800

Profit

9.775

11.609

6.969

 

0.75%

0.64%

0.46%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

Rs. In Millions

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

Current maturities of long term debt

4.778

4.783

5.253

Total

4.778

4.783

5.253

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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]

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

Yes

32]

PAN 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

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

Rupee term loans from others

15.487

0.000

Total

15.487

0.000

 

 

FINANCIAL RESULTS:-

 

The turnover of the company was lower at Rs.1518.800 Millions in the current year as against Rs.1817.100 Millions in the corresponding previous year and the Net Profit after tax has gone down sharply at Rs.6.969 Millions as compared to Rs.11.609 Millions in the previous year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10314285

18/01/2013 *

45,000,000.00

YES BANK LIMITED

9th Floor, Nehru Centre, Discovery Of India, Dr.
Annie Besant Road, Worli, Mumbai, Maharashtra -
400018, India

B66982588

2

10312650

14/01/2013 *

45,000,000.00

YES BANK LIMITED

9th Floor, Nehru Centre, Discovery Of India, Dr.
Annie Besant Road, Worli, Mumbai, Maharashtra -
400018, India

B66355066

3

10305170

19/12/2011 *

20,000,000.00

TATA CAPITAL LIMITED

One Forbes, Dr V B Gandhi Marg, Fort, Mumbai, Maharashtra - 400001, India

B28438414

4

10231254

06/08/2010 *

119,500,000.00

Standard Chartered Bank

Sme Credit, 23-25, M G Road, Fort, Mumbai, Maharashtra - 400001, India

A91560706

5

90158414

28/06/2004

1,000,000.00

BANK OF PUNJAB LTD

Fort Branch, Mumbai, Maharashtra, India

-

6

90156557

04/04/1997

190,000.00

MASHREQ BANK

512; Tulsiani Chambers, Nairman Point, Mumbai, Maharashtra - 400021, India

-

*Date of modification Charges

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.07

UK Pound

1

Rs.101.41

Euro

1

Rs.85.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

VNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

35

 

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.