MIRA INFORM REPORT

 

 

Report Date :

19.05.2013

 

IDENTIFICATION DETAILS

 

Name :

PERFECT FITNESS TECHNOLOGY PRIVATE LIMITED

 

 

Registered Office :

H 32/1 Panchkamal Co-Operative Housing Society, Sector 29, Vashi, Navi Mumbai – 400 705, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

22.03.2000

 

 

Com. Reg. No.:

11-125109

 

 

Capital Investment / Paid-up Capital :

Rs. 3.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74999MH2000PTC125109

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Fitness Equipment

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 25000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

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

 

The company can be considered for small 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.

 

 

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. Aakash

Designation :

Assistant Accountant

Contact No.:

91-22-41569442

Date :

30.04.2014

 

 

LOCATIONS

 

Registered Office :

H 32/1 Panchkamal Co-Operative Housing Society, Sector 29, Vashi, Navi Mumbai – 400 705, Maharashtra, India

Tel. No. :

91- 22-41569442/ 41569448

Mobile No. :

91- 9322596430 (Mrs. Uma Ramdas Iyer)

Fax No. :

91- 91-22-27617458/ 41569458

E-Mail :

ramdas@bom3vsnl.net.in

pft@vsnl.net.in

ramdassiyar@vsnl.net.in

Website :

www.perfectfitnesstechnology.com

Area :

2500 Sq. ft

Location :

Owned

 

 

Factory:

Electronic Sadan No.1, Unit No. B-51, MIDC, TTC, Mahape, Navi Mumbai – 400 710, Maharashtra, India

Tel. No. :

91-22-41569442/ 41569447/ 27616908/ 41569438

Fax No. :

91-22-27617458/41569458

 

 

DIRECTORS

 

As on : 30.09.2013

 

Name :

Mr. Ramdas Somasundaram Iyer

Designation :

Director

Address :

H-32/1:4, Panchkamal CHS, Sector – 29, Vashi, Navi Mumbai – 400 703, Maharashtra, India

Date of Birth/Age :

26.10.1948

Qualification :

BE

Date of Appointment :

22.03.2000

DIN No. :

00295569

 

Name :

Mrs. Uma Ramdas Iyer

Designation :

Director

Address :

H-32/1:4, Panchkamal CHS, Sector – 29, Vashi, Navi Mumbai – 400 703, Maharashtra, India

Date of Birth/Age :

01.05.1957

Qualification :

MA

Date of Appointment :

22.03.2000

DIN No. :

00295638

 

KEY EXECUTIVES

 

Name :

Mr. Aakash

Designation :

Assistant Accountant

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on  :30.09.2013

 

Names of Shareholders

No. of Shares

Percentage of Holding

Ramdas Somasundaram Iyer

269990

25.22

Uma Ramdas Iyer

80010

74.78

Total

350000

100.00%

 

 

 

As on : 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

 

 

Category

Percentage of Holding

Bodies corporate

100.00%

Total

100.00%

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Fitness Equipment

 

 

Product:

Trade Mills

Exercise Bikes

Steppers

Home Gyms

Commercial Gyms

 

 

Exports :

 

Products :

Fitness equipment

Countries :

USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

·         Oriental Bank of Commerce, Turbhe branch, Apartment No.3, banking Complex, APMC Market, Sector 19, Turbhe, Navi Mumbai-400 705 , Maharashtra, India

·         ICICI Bank Limited

·         HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Cash Credit Limit form bank

4.000

4.202

 

 

 

Total

4.000

4.202

 

Banking Relations :

--

 

 

Auditors :

 

Name :

SYS and Associates

Chartered Accountants

Address :

3/301, Janki Niwas, Dr. Mosses road, Above DCB Bank, Thane-400 060, Maharashtra, India

Tel. No. :

91-22-25416138

Fax No:

91-22-25347321

E-Mail :

yogesh.sovani@ysa.in

office.sys@gmail.com

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

ACEPS2656Q

 

 

Enterprises under Significant influence of key Management Personnel

·         Health and fitness Products Company(Proprietorship Concern of Mr. Ramdas S. Iyer)- Director

·         SN Engineering (Proprietorship Concern of Mrs. UmaR. Iyer)-Director

·         Viswajyoti Films Private Limited (Mr. Ramdas S. Iyer)- Director

 

 

CAPITAL STRUCTURE

 

As on : 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

2.981

3.270

3.108

(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)

6.481

6.770

6.608

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term Borrowings

0.224

0.224

0.224

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.224

0.224

0.224

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short Term Borrowings

4.000

4.202

3.411

(b) Trade Payables

4.034

2.169

2.497

(c) Other Current Liabilities

1.240

0.670

0.020

(d) Short-term Provisions

0.000

0.073

0.270

Total Current Liabilities (4)

9.274

7.114

6.198

 

 

 

 

TOTAL

15.979

14.108

13.030

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible Assets

1.420

0.422

0.511

(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)

0.022

0.059

0.072

(d)  Long-term Loan and Advances

0.372

1.546

1.797

(e) Other Non-current Assets

0.077

0.052

0.250

Total Non-Current Assets

1.891

2.079

2.630

 

 

 

 

(2) Current assets

 

 

 

(a) Current Investments

0.000

0.000

0.000

(b) Inventories

4.757

4.869

4.630

(c) Trade Receivables

7.622

6.693

4.993

(d) Cash and Cash Equivalents

0.916

0.100

0.368

(e) Short-term Loans and Advances

0.793

0.367

0.409

(f) Other Current Assets

0.000

0.000

0.000

Total Current Assets

14.088

12.029

10.400

 

 

 

 

TOTAL

15.979

14.108

13.030

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

16.813

14.340

 

 

Other Income

 

0.099

0.000

 

 

TOTAL                                     (A)

 

16.912

14.340

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

1.199

0.797

 

 

Purchases of Stock-in-Trade

 

10.246

7.187

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

0.101

0.094

 

 

Employees benefits expense

 

3.239

3.531

 

 

Other expenses

 

1.498

1.742

 

 

Cost of Materials Consumed

 

16.283

13.351

 

 

Purchases of Stock-in-Trade

 

1.199

0.797

 

 

TOTAL                                     (B)

 

10.246

7.187

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

 

0.629

0.989

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

0.738

0.626

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

 

(0.109)

0.363

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.142

0.114

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)           

 

(0.251)

0.249

 

 

 

 

 

Less

TAX                                                                  (H)

 

0.037

0.087

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

 

(0.288)

0.162

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

(0.82)

NA

 

 

Particulars

 

 

 

31.03.2014

 

 

 

 

Sales Turnover (Approximately)

 

 

18.000

 

 

 

 

 

 

The above information has been parted by Mr. Aakash

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(1.70)

1.13

 

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(1.49)

1.74

 

                   NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

(1.57)

 

1.76

 

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.03)

0.03

 

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

 

0.65

 

0.65

 

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.52

1.69

1.68

 

 

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

3.108

3.270

2.981

Net worth

6.608

6.770

6.481

 

 

 

 

long-term borrowings

0.224

0.224

0.224

Short term borrowings

3.411

4.202

4.000

Total borrowings

3.635

4.426

4.224

Debt/Equity ratio

0.550

0.654

0.652

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

14.340

16.813

 

 

 

17.245

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

14.340

16.813

Profit

 

0.249

(0.251)

 

 

 

16.562

 

 

 

 

 

 

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

YES

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 two 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)

YES

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

YES

24]

Banking facility details

YES

25]

Conduct of the banking account

YES

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 LOANS

 

Particulars

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. In Millions)

Loans and Advances form Related Parties

0.224

0.224

Total

0.224

0.224

 

 

 

FIXED ASSETS

 

·         Computer

·         Printer

·         Software

·         Water Cooler

·         Air Conditioner

·         Air Conditioner – Showroom

·         Lease Improvement

·         Furniture and Fixture

·         Factory Equipments

·         Furniture and Fixture – Showroom

·         Furniture and Fixture

·         Mobile

·         Office Equipments

 

 


 

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.58.86

UK Pound

1

Rs. 98.82

Euro

1

Rs.80.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

KRU

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.