MIRA INFORM REPORT

 

 

Report Date :

21.05.2014

 

IDENTIFICATION DETAILS

 

Name :

PRAMA HIKVISION INDIA PRIVATE LIMITED

 

 

Registered Office :

Siddhivinayak Arcade, 2nd Floor, Akurli Cross Road No.1, Near Kandivali Station, Kandivali East, Mumbai – 400101, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.02.2009

 

 

Com. Reg. No.:

11-190094

 

 

Capital Investment / Paid-up Capital :

Rs.39.8058 Millions

 

 

CIN No.:

[Company Identification No.]

U74990MH2009PTC190094

 

 

PAN No.:

[Permanent Account No.]

AAECP9888L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importer and Dealer of CCTV.

 

 

No. of Employees :

Information denied by management

 

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 510000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “HANGZHOU HIKVISION DIGITAL TECHNOLOGY COMPANY LIMITED”. It is an established company having satisfactory track record.

 

The rating reflects company’s healthy financial risk profile marked by sound liquidity position and fair profitability achieved by the company from its operational activities.

 

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

 

The company can be considered for business dealings at usual trade terms and condition.

 

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.2453.2 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 :

Ms. Nikita

Designation :

Accounts Manager 

Contact No.:

91-22-28469900

Date :

21.05.2014

 

 

LOCATIONS

 

Registered Office :

Siddhivinayak Arcade, 2nd Floor, Akurli Cross Road No.1, Near Kandivali Station, Kandivali East, Mumbai – 400101, Maharashtra, India

Tel. No.:

91-22-42223737 / 28469900 / 42223733 / 28469943

Fax No.:

91-22-42223700 / 28469990

E-Mail :

ashish@pramaonline.com



DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Ashish Pravinchandra Dhakan

Designation :

Director

Address :

B/15, 304, Suryadarshan Anand Nagar, C.S. Road, Dahisar (East), Mumbai – 400068, Maharashtra, India 

Date of Birth/Age :

11.09.1976

Date of Appointment :

03.02.2009

Qualification :

B.E.(I.C.) MBA (Markting.), PGDBA (IT), PGDCS (IIT) SCJP

Experience :

13 Years

PAN No.:

AIEPD2708A

DIN No.:

02314764

 

 

Name :

Dingguo Cai

Designation :

Director

Address :

No. 47, Nanchang Road, Shanghai, China

Date of Birth/Age :

28.08.1967

Date of Appointment :

03.02.2009

DIN No.:

02354977

 

 

Name :

Haifeng Shen

Designation :

Director

Address :

Zhejing Institute of Science and Technology, Wenyuan Road, Hangzhou Eco and Tech Dev. Area, Zhejiang, China

Date of Birth/Age :

08.07.1983

Date of Appointment :

25.08.2010

DIN No.:

03083455

 

 

KEY EXECUTIVES

 

Name :

M Siroya and Company

Designation :

Company Secretaries

Address :

C-1, First Floor, Everest Building, Opp. BMC School, Dattapada Road, Borivali (East), Mumbai – 400066, Maharashtra, India

Tel No.:

91-22-28706523

Email ID :

siroyam@gmail.com

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Ashish Pravinchandra Dhakan

1671936

42.00

Hangzhou Hikvision Digital Technology Company Limited, China 

2308864

58.00

Total

3980800

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

58.00

Directors or relatives of Directors

42.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer and Dealer of CCTV.

 

 

Imports :

 

Products :

CCTV

Countries :

China

 

 

Terms :

 

Selling :

Cash, Cheque and Credit

 

 

Purchasing :

Cash, Cheque and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

Corporation Bank, Lakshmi Apartments, Shubhamkaroti Housing Complex, Behind Anand Nagar, Dahisar (East), Mumbai - 400068, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

0.311

0.492

Total

0.311

0.492

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Panchani Associates

Chartered Accountants

Address :

C - 703 / 704, Shree Ramdev Commercial Complex, Near Bank of India, Dr. Dalvi

Road, Kandivali (West), Mumbai, Maharashtra, India

Tel. No.:

91-22-28071408

PAN No.:

AAFFP2756F

 

 

Holding Company :

Hangzhou Hikvision Digital Technology Company Limited, China

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3980800

Equity Shares

Rs.10/- each

Rs.39.808 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

39.808

39.808

19.904

(b) Reserves & Surplus

87.982

24.403

27.558

(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)

127.790

64.211

47.462

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.311

0.492

0.654

(b) Deferred tax liabilities (Net)

0.399

0.349

0.255

(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)

0.710

0.841

0.909

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.300

0.000

0.000

(b) Trade payables

363.289

331.389

135.967

(c) Other current liabilities

23.036

15.446

7.701

(d) Short-term provisions

34.058

8.708

3.198

Total Current Liabilities (4)

420.683

355.543

146.866

 

 

 

 

TOTAL

549.183

420.595

195.237

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.462

10.465

6.782

(ii) Intangible Assets

0.367

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

0.201

0.185

0.212

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

20.387

10.381

2.806

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

33.417

21.031

9.800

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

220.493

156.936

86.892

(c) Trade receivables

208.935

159.999

61.453

(d) Cash and cash equivalents

78.275

78.140

35.849

(e) Short-term loans and advances

7.897

4.387

1.090

(f) Other current assets

0.166

0.102

0.153

Total Current Assets

515.766

399.564

185.437

 

 

 

 

TOTAL

549.183

420.595

195.237

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1209.258

638.962

362.392

 

 

 

 

 

Less

EXPENSES

1108.231

611.186

339.211

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

101.027

27.776

23.181

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

3.398

2.232

1.856

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

97.629

25.544

21.325

 

 

 

 

 

Less

TAX                                                     

34.050

8.794

7.442

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

63.579

16.750

13.883

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

22.984

5.520

4.294

 

TOTAL EARNINGS

22.984

5.520

4.294

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.97

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.26

2.62

3.83

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

17.78

6.08

10.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.76

0.40

0.45

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.01

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.12

1.26

 

 

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

19.904

39.808

39.808

Reserves & Surplus

27.558

24.403

87.982

Net worth

47.462

64.211

127.790

 

 

 

 

long-term borrowings

0.654

0.492

0.311

Short term borrowings

0.000

0.000

0.300

Total borrowings

0.654

0.492

0.611

Debt/Equity ratio

0.014

0.008

0.005

 

 

 


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

Total Income

362.392

638.962

1,209.258

 

 

76.318

89.254

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Total Income

362.392

638.962

1,209.258

Profit

13.883

16.750

63.579

 

3.83%

2.62%

5.26%

 

 

 

 

 

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

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

Yes

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

----------

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

 

 

Deposits from others

0.300

0.000

Total

0.300

0.000

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10467618

30/11/2013

1,897,483.00

Corporation Bank

Lakshmi Apartments, shubhamkaroti Housing Complex, Behind : Anand Nagar, Dahisar (East), Mumbai, Maharashtra - 400068, India

B92341395

2

10430134

16/05/2013

4,334,000.00

Corporation Bank

Retail Loan Herb, 301/302 3rd Floor, Eagles Flight, Suren Road, Andheri-Kurla Road, Andheri East,, Mumbai, Maharashtra - 400093, India

B76635002

3

10293143

30/07/2009

900,000.00

Corporation Bank

Lakshmi Apartments, shubhamkaroti Housing Complex, Behind : Anand Nagar, Dahisar (East), Mumbai, Maharashtra - 400068, India

A96971585

*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.58.75

UK Pound

1

Rs.98.77

Euro

1

Rs.80.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR 

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--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

YES

--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.