. Summary Information

 

 

Country

India

Company Name

IMAGE STAR PRINT SOLUTIONS PRIVATE LIMITED

Principal Name 1

Mr. Masood Ahmed Khan

Status

Moderate

Principal Name 2

Mr. Parveen Abdul Jabbar Sulthana

 

 

Registration #

18-068296

Street Address

No. 29, Meermadan Ali Street, Pudupet, Chennai-600002, Tamil Nadu

Established Date

20.06.2008

SIC Code

--

Telephone#

91-44-22743601

Business Style 1

Manufacturer

Fax #

91-44-28420413

Business Style 2

Supplier

Homepage

www.imagestarindia.com

Product Name 1

Inkjet Ink

# of employees

Not Available

Product Name 2

Inkjet Compatible Cartridges

Paid up capital

Rs.3,500,000/-

Product Name 3

OPC drums

Shareholders

Directors or relatives of directors 100.00%

Banking

Karnataka Bank

Public Limited Corp.

No

Business Period

6 years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

B (26)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2013

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

856,371,000

Current Liabilities

41,728,000

Inventories

19,551,000

Long-term Liabilities

824,698,000

Fixed Assets

3,075,000

Other Liabilities

303,000

Deferred Assets

000

Total Liabilities

866,729,000

Invest& other Assets

000

Retained Earnings

8,668,000

 

 

Net Worth

12,268,000

Total Assets

878,997,000

Total Liab. & Equity

878,997,000

 Total Assets

(Previous Year)

425,612,000

 

 

P/L Statement as of

31.03.2013

(Unit: Indian Rs.)

Sales

468,015,000

Net Profit

3,048,000

Sales(Previous yr)

45,820,000

Net Profit(Prev.yr)

3,280,000

MIRA INFORM REPORT

 

 

Report Date :

15.05.2014

 

IDENTIFICATION DETAILS

 

Name :

IMAGE STAR PRINT SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

29, Meer Madan Ali Street, PUDUPET, Chennai-600002, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.06.2008

 

 

Com. Reg. No.:

18-068296

 

 

Capital Investment / Paid-up Capital :

Rs.3.500 Millions

 

 

CIN No.:

[Company Identification No.]

U22219TN2008PTC068296

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Inkjet Ink, Inkjet Compatible Cartridges, Continuous Ink Supply System, Inkjet Remanufactured cartridges OPC Drums etc.

 

 

No. of Employees :

Not Divulged

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 49000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has taken huge external borrowings, which acts as threatening to the liquidity position of the company

 

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

 

The company can be considered for business dealing 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.

 

 

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 DENIED BY

 

Name :

Mr. Balaji

Designation :

Regional Manager

Contact No.:

91-44-28550040

Date :

08.05.2014

 

 

LOCATIONS

 

Registered Office :

29, Meer Madan Ali Street, PUDUPET, Chennai-600002, Tamilnadu, India

Tel. No.:

91-44-22743601 / 28550389

Fax No.:

91-44-28420413

E-Mail :

info@imagestarindia.com

yesyesaccounts@yahoo.co.in 

Website :

www.imagestarindia.com

 

 

Branch Office :

Located At:

 

Delhi

Bangalore

Hyderabad

Madurai

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Masood Ahmad Khan

Designation :

Director

Address :

No. 829, Second Floor, Annasalai, Chennai-600002, Tamil Nadu, India

Date of Birth/Age :

18.05.1968

Date of Appointment :

20.06.2008

DIN NO :

02028001

 

 

Name :

Mr. Parveen Abdul Jabbar Sulthana

Designation :

Director

Address :

Flat No. 501, Jayashree Apartments, 60/39, Raja Annamalai Puram, II Main Road, Chennai-600028, Tamilnadu, India

Date of Birth/Age :

28.11.1973

Date of Appointment :

08.05.2013

DIN NO :

02703949

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Masood Ahmad Khan

 

264250

Parveen Sultana

 

85750

 

 

 

Total

 

350000

 

 

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 :

Manufacturer and Supplier of Inkjet Ink, Inkjet Compatible Cartridges, Continuous Ink Supply System, Inkjet Remanufactured cartridges OPC Drums etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Karnataka Bank Limited, Mount Road Branch, No.839, Mount Road, Chennai-600002, Tamil Nadu, India

·         State Bank of India

·         HDFC Bank

·         Indian Overseas Bank

 

 

Facilities :

 

Secured Loan

                                                                                               (Rs. In Millions)

Particulars

As on

31.03.2013

Short Term Borrowings

 

 

 

Karnataka Bank O/D

15.255

Total

15.255

 

 

Particulars

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

Term Loans

 

From Other Parties

 

Karnataka Bank OD A/C

12.438

TOTAL

12.438

                                                

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rao and Jegadeesan

Chartered Accountant

Address :

New No.36/19, Old No.77/19, Corporation Complex, CP Ramasamy Road, Alwarpet, Chennai-600018, Tamil Nadu, India

PAN No:

AAAFR8641N

 

 

 

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

3.500

3.500

3.500

(b) Reserves & Surplus

8.668

6.650

4.240

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.100

0.000

0.000

Total Shareholders’ Funds (1) + (2)

12.268

10.150

7.740

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

21.203

(b) Deferred tax liabilities (Net)

0.064

0.064

0.064

(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)

0.064

0.064

21.267

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

824.698

372.591

31.459

(b) Trade payables

41.329

42.317

27.075

(c) Other current liabilities

0.399

0.441

1.582

(d) Short-term provisions

0.239

0.047

0.066

Total Current Liabilities (4)

866.665

399.396

60.182

 

 

 

 

TOTAL

878.997

425.612

89.189

 

I.       ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.075

3.147

2.688

(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)

0.000

0.000

0.000

(d) Long-term Loan and Advances

0.000

360.142

32.290

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.075

363.289

34.978

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.551

14.092

12.105

(c) Trade receivables

49.683

45.302

38.998

(d) Cash and cash equivalents

2.947

1.158

1.618

(e) Short-term loans and advances

801.401

0.955

1.372

(f) Other current assets

2.340

0.816

0.118

Total Current Assets

875.922

62.323

54.211

 

 

 

 

TOTAL

878.997

425.612

89.189

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

468.015

45.820

275.094

 

 

Other Income

2.585

3.042

NA

 

 

TOTAL                        

470.600

48.862

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                    

467.552

(Including Depreciation Expenses)

45.582

[Including Depreciation]

NA

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.030

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.369

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

3.048

3.280

2.661

 

 

 

 

 

Less

TAX                                                     

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

3.048

3.280

2.661

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

8.70

10.13

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.64

7.15

 NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.65

7.15

0.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.34

0.77

2.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.32

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

67.22

36.70

6.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

0.15

0.90

 

 

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

3.500

3.500

3.500

Reserves & Surplus

4.240

6.650

8.668

Net worth

7.740

10.150

12.168

 

 

 

 

long-term borrowings

21.203

16.002

0.000

Short term borrowings

31.459

356.591

824.698

Total borrowings

52.662

372.593

824.698

Debt/Equity ratio

6.804

36.709

67.776

 

 

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

275.094

45.820

468.015

 

 

-83.344

921.421

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

45.820

468.015

Profit

 

3.280

3.048

 

 

7.16%

0.65%

 

 

 

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

NO

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

 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]

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

SHORT TERM BORROWINGS

 

Loans and Advances from Related Parties

809.443

Total

809.443

 

 

Particulars

As on 31.03.2012

[Rs. in Millions]

Long Term Borrowings

 

Term Loans

 

From Other Parties

 

From Directors and Related Parties

3.564

 

 

Short Term Borrowings

 

Loans and Advances From Related Parties

356.591

TOTAL

360.155

 

 

 


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.59.47

UK Pound

1

Rs.99.70

Euro

1

Rs.81.55

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

OKR

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.