MIRA INFORM REPORT

 

 

Report Date :

13.05.2014

 

IDENTIFICATION DETAILS

 

Name :

SKYLINE CARGO AGENTS PRIVATE LIMITED

 

 

Registered Office :

B-411, Somdutt Chambers-I, 5, Bhikaji Cama Place, New Delhi – 110 066

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

06.01.1988

 

 

Com. Reg. No.:

55-030224

 

 

Capital Investment / Paid-up Capital :

Rs.0.166 million

 

 

CIN No.:

[Company Identification No.]

U74899DL1988PTC030224

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject act as a Custom Clearing Agency and also engaged into freight forwarding business.

 

 

No. of Employees :

45 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 90000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Liquidity position of the company is strong and healthy.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealing 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 – 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. Shiv Kumar Gulati

Designation :

Director

Contact No.:

91-9810011572

Date :

12.05.2014

 

 

LOCATIONS

 

Registered Office :

B-411, Somdutt Chambers-I, 5, Bhikaji Cama Place, New Delhi – 110 066, India

Tel. No.:

91-11-26161253/ 26178736/ 26184239

Mobile No.:

91-9810011572 (Mr. S.K. Gulati)

Fax No.:

Not Available

E-Mail :

shivgulati@hotmail.com

ca.jbsharma@gmail.com

Website :

http://www.skylinecargoagents.com

 

 

Branch Office :

402-A, Vikas, 11, Bank Street, Fort, Mumbai – 400 023, Maharashtra, India

Tel. No.:

91-22-22622846

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Shiv Kumar Gulati

Designation :

Director

Address :

C-8B, MIG Flats, Mayapuri, New Delhi, India

Date of Birth/Age :

17.10.1947

Date of Appointment :

22.12.2006

DIN No.:

00619759

 

 

Name :

Mr. Krishan Kumar Sachdeva

Designation :

Director

Address :

14/187, Malviya Nagar, New Delhi, India

Date of Birth/Age :

19.08.1954

Date of Appointment :

06.01.1988

DIN No.:

00570927

 

 

Name :

Mr. Ashok Kumar Gulati

Designation :

Director

Address :

702-B, Express Apartment, Yari Road, Versova, Mumbai – 400 023, Maharashtra, India

Date of Birth/Age :

02.01.1946

Date of Appointment :

06.01.1988

DIN No.:

00725321

 


 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Shiv Kumar Gulati

661

39.75

Krishan Kumar Sachdeva

533

32.05

Ashok Kumar Gulati

469

28.20

Total

1663

100.00

 

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Subject act as a Custom Clearing Agency and also engaged into freight forwarding business.

 

 

Products/ Services :

·         Air Freight Forwarding

·         Sea Freight Forwarding

·         Import Custom Clearance

·         Export Freight Forwarding

 

 

Terms :

 

Selling :

Advance Payment

 

 

Purchasing :

Advance Payment

 

 

GENERAL INFORMATION

 

Customers :

End Users and Others (Corporate)

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

·         Vijaya Bank, Bhikaji Cama Place Branch, New Delhi, India

·         Punjab National Bank, Moti Bagh, New Delhi, India

·         State Bank of India, New Delhi

·         Punjab National Bank, Mumbai

·         State Bank of India, Navasheva

·         Citi Bank, Mumbai, Maharashtra, India

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

(Against Hypothecation of Cars)

 

 

Term loans from other financial institution

0.348

0.846

Term loans from Banks

0.093

0.274

SHORT TERM BORROWINGS

 

 

(i) (Against Hypothecation of Car)

 

 

Term Loans from Banks

0.181

0.390

Term loans from other financial institution

0.833

0.607

(ii) Overdraft facility from Banks (Against pledge of FDRs)

7.686

3.388

Total

9.141

5.505

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

KPMR and Associates

Chartered Accountants

Address :

211, Delhi Chamber, Delhi Gate, New Delhi – 110 002, India

PAN No.:

AAAFF1124G

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3000

Equity Shares

Rs.100/- each

Rs.0.300 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1663

Equity Shares

Rs.100/- each

Rs.0.166 million

 

 

 

 

 


 

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

0.166

0.166

0.166

(b) Reserves & Surplus

22.384

20.734

20.213

(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)

22.550

20.900

20.379

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.441

1.120

0.774

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

2.703

2.580

2.184

Total Non-current Liabilities (3)

3.144

3.700

2.958

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.700

4.385

8.421

(b) Trade payables

36.111

34.156

27.451

(c) Other current liabilities

3.887

3.451

3.661

(d) Short-term provisions

1.075

0.425

1.323

Total Current Liabilities (4)

49.773

42.417

40.856

 

 

 

 

TOTAL

75.467

67.017

64.193

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.320

5.034

4.312

(ii) Intangible Assets

0.000

0.000

0.000

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

1.241

1.095

0.914

(d)  Long-term Loan and Advances

0.236

0.236

0.386

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.797

6.365

5.612

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

33.283

29.177

27.763

(d) Cash and cash equivalents

17.625

18.479

17.224

(e) Short-term loans and advances

16.022

11.684

13.445

(f) Other current assets

2.740

1.312

0.149

Total Current Assets

69.670

60.652

58.581

 

 

 

 

TOTAL

75.467

67.017

64.193

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from Operations

 

 

 

 

 

(a) Income from operations 

 

 

 

 

 

- Billing excluding reimbursement

47.973

45.082

47.536

 

 

(b) Brokerage & Commission

1.148

1.728

3.334

 

 

(c) Profit on Freight

0.385

0.287

 

 

 

(d) Gain on Sale of Licences

0.000

0.004

 

 

 

Other Income

1.961

1.551

 

 

 

TOTAL                                    

51.467

48.652

50.870

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

47.866

46.498

45.959

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

47.866

46.498

45.959

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.601

2.154

4.911

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

1.424

1.389

0.989

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

2.177

0.765

3.922

 

 

 

 

 

Less

TAX                                                                 

0.527

0.244

1.408

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

1.650

0.521

2.514

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

992.18

313.29

1511.73

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

3.21

1.07

4.94

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.23

1.57

7.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.93

1.16

6.20

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.04

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.41

0.26

0.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.43

1.43

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.166

0.166

0.166

Reserves & Surplus

20.213

20.734

22.384

Share Application money pending allotment

0.000

0.000

0.000

Net worth

20.379

20.900

22.550

 

 

 

 

long-term borrowings

0.774

1.120

0.441

Short term borrowings

8.421

4.385

8.700

Total borrowings

9.195

5.505

9.141

Debt/Equity ratio

0.451

0.263

0.405

 

 

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)

Total Income

50.870

48.652

51.467

 

 

(4.360)

5.786

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR)

(INR)

(INR)

Total Income

50.870

48.652

51.467

Profit

2.514

0.521

1.650

 

4.94%

1.07%

3.21%

 


 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

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

No

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

No

34) External Agency Rating, if available

No

 


 

Note:

No Charges Exist for Company.

 


PERFORMANCE HIGHLIGHTS:

 

During the year, the company carried on the business of custom clearing and forwarding agents both for Import and Export including ICD/LCL clearance and the business of International Freight Forwarding business under IATA Licence. The gross service and other charges have increased marginally from Rs.45.082 millions to Rs.47.973 millions during the year and the net profit before depreciation and tax increase from Rs.2.155 millions to Rs.3.601 millions.

 

 

FIXED ASSETS:

 

·         Furniture and Fixture

·         Office Equipments

·         Car

·         Air Conditioner

·         Typewriter

·         Fax

·         Computer

·         Refrigerator

·         Stabilizer

·         Invertor

·         Generator

·         Battery

·         Mobile Phone

 


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]         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.59.73

UK Pound

1

Rs.100.82

Euro

1

Rs.82.22   

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

6

--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

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

 

47

 

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.