MIRA INFORM REPORT

 

 

Report Date :

12.11.2014

 

IDENTIFICATION DETAILS

 

Name :

TOP VICTORY INVESTMENTS LIMITED

 

 

India Head Office :

201-205, Tower B, Millennium Plaza, Sector – 27, Gurgaon – 122001, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

01.01.1900

 

 

Capital Investment / Paid-up Capital :

Rs. 16.432 Millions

 

 

FCRN :

F01815

 

 

Legal Form :

Foreign Registered Company

 

 

Line of Business :

Trading of complete range of LCD/ LED Monitors and Television.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

 

Status :

Branch of Foreign Registered Company

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a Branch of Foreign Registered Company having a moderate track record.

 

As per available financial of 2012, the company has incurred huge accumulated losses which has eroded networth of the company.

 

However business is active as per the status shown in the Registrar of Companies. Payment terms are slow.

 

The company can be considered for business dealings on safe and secured 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that it had willfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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 31-03-2014.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Pooran

Designation :

Accountant

Contact No.:

91-124-2806407

Date :

11.11.2014

 

 

LOCATIONS

 

Registered Office :

Hong Kong

 

 

India Head Office :

201-205, Tower B, Millennium Plaza, Sector – 27, Gurgaon – 122001, Haryana, India

Tel. No.:

91-124-2806407

Fax No.:

Not Available

 

 

Branch Office 1 :

1114, 11th Floor, Raheja Towers (East Wing), Commercial Complex, M.G. Road, Bangalore – 560001, Karnataka, India 

 

 

Branch Office 2 and Warehouse :

RS 57/1, Karasoor Village, Villanur Commune, Pondicherry – 605111, India

 

 

Branch Office 3 :

Tobacco House, Unit No. 4A, 4th Floor, 1 Old Court House Corner, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-40681170

 

 

Branch Office 4 :

507 and 508, 5th Floor, B-Wing, Knox Plaza, Near Tangent, Off Link Road, Mind Space, Malad (West), Mumbai – 400064, Maharashtra, India

 

 

Branch Office 5 :

604-605, Millenium Plaza, Tower-B, Sector 27, Near Max Hospital, Gurgaon – 122002, Haryana, India

Tel. No.:

91-124-28061162806117

Fax No.:

91-124-2806118

 

 

DIRECTORS

 

AS ON 31.12.2011

 

Name :

Dr. Hsuan Jason

Designation :

Director

 

 

Name :

Mr. Houng Yu-Te

Designation :

Director

 

 

Name :

Mr. Lin Yeun-Wu

Designation :

Director

 

 

Name :

Mr. Djuhar Sutanto

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Pooran

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

NOT AVAILABLE 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of complete range of LCD/ LED Monitors and Television.

 

 

Exports :

--

 

 

Imports :

--

 

 

GENERAL INFORMATION

 

Suppliers :

--

 

 

Customers :

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Not Divulged

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Uberoi Sood and Kapoor

Chartered Accountants

Address :

606, Vishal Bhavan, 95 Nehru Place, New Delhi – 110019, India

Tel. No.:

91-11-26416942/ 26429297

Fax No.:

91-11-26480027

E-Mail :

uskca@vsnl.com

 

 

Holding Company :

TPV Technology Limited

 

 

Subsidiaries :

·         AOC do Brasil Monitors Ltda

·         AOC International (Europe) GmbH

·         Envision Industria de Productos Electronics Ltda

·         P-Harmony Monitors (Taiwan) Limited

·         P-Harmony Monitors Netherlands B.V.

·         Top Victory Electronics (Fujian) Company Limited

·         Top Victory Electronics (Taiwan) Company Limited

·         TPV Display Polska

·         TPV Display Technology (Wuhan) Company Limited

·         TPV Electronics (Fujian) Company Limited

·         TPV Electronics (Fuzhou Bonded Zone) Trading Company Limited

·         TPV Electronics (Wuhan) Company Limited

·         TPV International (Netherlands) B.V.

·         TPV International (USA) Inc.

·         TPV Technology (Ningbo) Company Limited

·         TPV Technology Display (Ningbo) Company Limited

·         TPV Technology (Beijing) Company Limited

·         TPV Technology (Suzhou) Company Limited

·         TPV Technology Polska

·         TPV Trading (Ningbo) Company Limited

·         Wuhan Adirmal Technology Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

PARTICULARS

 

Amount in Millions

 

 

Funds from Head Office

Rs. 16.432 Millions

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Funds from Head Office

 

16.432

14.299

(b) Reserves & Surplus

 

(92.725)

92.024

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

(76.293)

106.323

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

28.142

13.899

Total Non-current Liabilities (3)

 

28.142

13.899

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

1557.621

1363.549

(c) Other current liabilities

 

107.286

80.088

(d) Short-term provisions

 

39.413

32.213

Total Current Liabilities (4)

 

1704.320

1475.850

 

 

 

 

TOTAL

 

1656.169

1596.072

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

9.039

8.997

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.414

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

154.309

19.265

(d)  Long-term Loan and Advances

 

5.941

7.021

(e) Other Non-current assets

 

0.023

0.022

Total Non-Current Assets

 

169.312

35.719

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

581.475

502.848

(c) Trade receivables

 

833.469

975.460

(d) Cash and cash equivalents

 

10.499

22.405

(e) Short-term loans and advances

 

61.414

59.640

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

1486.857

1560.353

 

 

 

 

TOTAL

 

1656.169

1596.072

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Funds from Head Office

 

 

14.503

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

54.437

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

68.940

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

68.940

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

5.810

Capital work-in-progress

 

 

0.414

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

46.861

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

126.057

 

Sundry Debtors

 

 

694.068

 

Cash & Bank Balances

 

 

29.760

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

122.644

Total Current Assets

 

 

972.529

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

840.070

 

Other Current Liabilities

 

 

12.797

 

Provisions

 

 

103.807

Total Current Liabilities

 

 

956.674

Net Current Assets

 

 

15.855

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

68.940

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from Operations

5574.903

5090.106

3504.604

 

 

Other Income

0.231

52.453

177.763

 

 

TOTAL                                     (A)

5575.134

5142.559

3682.367

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of traded goods

5326.812

5070.646

 

 

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

(78.627)

(376.791)

 

 

 

Employees benefits expense

81.537

73.692

 

 

 

Other expenses

555.980

305.060

 

 

 

TOTAL                                     (B)

5885.702

5072.607

3577.618

 

 

 

 

 

Less

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

(310.568)

69.952

[Including Financial Expenses]

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

6.595

0.591

 

 

 

 

 

 

 

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

(317.163)

69.361

104.749

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.660

3.331

2.723

 

 

 

 

 

 

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

(319.823)

66.030

102.026

 

 

 

 

 

Less

TAX                                                                  (H)

(135.073)

28.443

45.226

 

 

 

 

 

 

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

(184.750)

37.587

56.800

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings [FOB Basis]

144.359

141.432

93.735

 

 

Support from Head Office

27.206

48.214

45.925

 

 

Expenses recovered 

3.200

1.188

3.546

 

TOTAL EARNINGS

174.765

190.834

143.206

 

 

 

 

 

 

IMPORTS OF TRADED GOODS

4813.949

4633.712

3206.143

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PAT/Sales)

(%)

(3.31)

0.74

1.62

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(5.57)

1.37

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(21.30)

4.19

10.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

4.19

0.62

1.48

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

1.06

1.02

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

Funds from Head Office

14.299

16.432

Reserves & Surplus

92.024

(92.725)

Net worth

106.323

(76.293)

 

 

 

Long-term borrowings

0.000

0.000

Short term borrowings

0.000

0.000

Total borrowings

0.000

0.000

Debt/Equity ratio

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2010

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

3504.604

5090.106

5574.903

 

 

45.241

9.524

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2010

31.03.2011

31.03.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

3504.604

5090.106

5574.903

Profit/ (Loss)

56.800

37.587

(184.750)

 

1.62%

0.74%

(3.31%)

 

 

 

 


 

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

No

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

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

No

24]

Banking facility details

No

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

No

30]

Major Shareholders, if available

No

31]

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

No

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

CORPORATE INFORMATION

 

Top Victory Investments Limited – India Branch (the branch) is a branch of Top Victory Investments Limited, incorporated in Hong Kong SAR with limited liability. The branch has started its operation in India in 2001 and is engaged in trading of complete range of LCD/ LED Monitors and Television.


FIXED ASSETS:

 

·         Furniture and Fixture

·         Vehicle

·         Office Equipments

·         Computer

·         Improvement in Leasehold Properties


 

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. 61.55

UK Pound

1

Rs. 97.53

Euro

1

Rs. 76.48

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

12

 

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.