MIRA INFORM REPORT

 

 

Report Date :

01.10.2014

 

IDENTIFICATION DETAILS

 

Name :

CYBERNETIK TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

Plot No.27, Gat No.281/1, Kasar Amboli Tal Mulshi, Pune – 412108, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.06.1995

 

 

Com. Reg. No.:

11-089376

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH1995PTC089376

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of material handing equipments and providing solutions in progress and manufacturing innovative engineering automation.

 

 

No. of Employees :

250 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

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 conditions.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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 wilfully 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 PARTED BY

 

Name :

Mr. Sanjay

Designation :

Finance head

Contact No.:

91-731-2525050

Date :

30.09.2014

 

 

LOCATIONS

 

Registered Office / Factory 1 :

Plot No.27, Gat No.281/1, Kasar Amboli Tal Mulshi, Pune – 412108, Maharashtra, India

Tel. No.:

91-20-39152300

Mobile No.:

91-9925659880 (Mr. Nale)

Fax No.:

91-20-39152337

E-Mail :

sales.process@cybernetik.co.in

skondejkar@cybernetikco.in

Website :

www.cybernetik.co.in

 

 

Factory 2 :

Gat No.365, Urawade, Mutha Road, Pune – 412108, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Nirav Jagdish Desai

Designation :

Director

Address :

303, Mahatma Housing Society, Near Gandhi Bhavan, Kothrud, Pune – 411038, Maharashtra, India

Date of Birth/Age :

22.09.1955

Date of Appointment :

09.06.1995

DIN No.:

00151501

 

 

Name :

Mrs. Deepti Nirav Desai

Designation :

Director

Address :

303, Mahatma Housing Society, Near Gandhi Bhavan, Kothrud, Pune – 411038, Maharashtra, India

Date of Birth/Age :

02.11.1960

Date of Appointment :

09.06.1995

DIN No.:

00151332

 

 

Name :

Mrs. Tara Maithreyan

Designation :

Director

Address :

Plot No 86, Four Seasons Society, Bhugaon, Mulshi, Pune – 412108, Maharashtra, India

Date of Birth/Age :

23.08.1957

Date of Appointment :

09.06.1995

DIN No.:

00151436

 

 

Name :

Mr. Mahesh Madhav Wagle

Designation :

Director

Address :

Plot 26, Four Seasons Society, Bhugaon, Mulshi, Pune – 412108, Maharashtra, India

Date of Birth/Age :

13.01.1955

Date of Appointment :

01.10.2011

DIN No.:

00151276

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay

Designation :

Finance head

 


 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Nirav Jagdish Desai

3497

Deepti Nirav Desai

6500

Tara Maithreyan

9999

Rajeev Kamat

2

Mahesh Madhav Wagle

1

Jagdishbhai Desai

1

Total

20000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

99.99

Other top fifty shareholders

0.01

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of material handing equipments and providing solutions in progress and manufacturing innovative engineering automation.

 

 

Exports :

 

Products :

Finished Goods

Countries :

Bangladesh

 

 

Imports :

 

Products :

Raw Material

Countries :

·         UK

·         USA

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

·         Citi Bank

·         Small Industries Development Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loan with SIDBI

(Secured by charge on machinery purchased out of above loan)

(Repayable within one year Rs.0.414 Million)

0.380

0.794

Term loan with SIDBI

(Secured by charge on machinery purchased out of above loan)

(Repayable within one year Rs.0.804 Million)

2.446

0.000

 

 

 

Short Term Borrowings

 

 

From banks

(Cash credit secured by hypothecation of stock and export bill discounting is secured by fixed deposit with Citi bank)

25.214

14.959

Current maturities of long term debt

 

 

Term loan

(secured by charge on Motor Car purchased out of above loan)

0.000

0.835

Term loan with SIDBI

(Secured by charge on machinery purchased out of above loan)

0.414

0.414

Term loan with SIDBI

(Secured by charge on machinery purchased out of above loan)

0.804

0.000

Sales tax deferral liability

0.260

0.478

 

 

 

Total

29.518

17.480

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sharad Shah and Company

Chartered Accountants

Address :

Gokul Nagar ‘B’, 1184/4, Fergusson College Road, Pune – 411005, Maharashtra, India

PAN No.:

AAEFS2410C

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs.2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs.2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

174.986

149.570

127.775

(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)

176.986

151.570

129.775

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.652

8.012

12.011

(b) Deferred tax liabilities (Net)

5.385

5.994

4.447

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.380

0.000

1.927

Total Non-current Liabilities (3)

13.417

14.006

18.385

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

66.225

50.382

33.222

(b) Trade payables

57.658

82.095

50.654

(c) Other current liabilities

46.763

117.067

24.153

(d) Short-term provisions

15.649

11.382

0.000

Total Current Liabilities (4)

186.295

260.926

108.029

 

 

 

 

TOTAL

376.698

426.502

256.189

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

94.063

79.113

64.724

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

1.598

0.508

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

8.374

8.032

8.032

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.264

0.239

0.252

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

102.701

88.982

73.516

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

102.274

112.556

57.426

(c) Trade receivables

109.490

110.559

62.271

(d) Cash and cash equivalents

35.607

61.995

53.416

(e) Short-term loans and advances

20.789

43.907

8.858

(f) Other current assets

5.837

8.503

0.702

Total Current Assets

273.997

337.520

182.673

 

 

 

 

TOTAL

376.698

426.502

256.189

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

541.299

418.200

360.351

 

 

 

 

 

Less

EXPENSES

504.472

385.563

336.996

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

36.827

32.637

23.355

 

 

 

 

 

Less

TAX                                                                 

11.411

10.842

7.780

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

25.416

21.795

15.575

 

 

 

 

 

 

Earnings Per Share (Rs.)

1270.80

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.70

5.21

4.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.00

7.83

9.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.22

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.41

0.39

0.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.47

1.29

1.69

 

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

2.000

2.000

2.000

Reserves & Surplus

127.775

149.570

174.986

Net worth

129.775

151.570

176.986

 

 

 

 

long-term borrowings

12.011

8.012

6.652

Short term borrowings

33.222

50.382

66.225

Total borrowings

45.233

58.394

72.877

Debt/Equity ratio

0.349

0.385

0.412

 

 

 

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

360.351

418.200

541.299

 

 

16.054

29.435

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

360.351

418.200

541.299

Profit

15.575

21.795

25.416

 

4.32%

5.21%

4.70%

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

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

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)

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

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

Long Term Borrowings

 

 

Sales Tax Deferral Liability

3.826

7.218

 

 

 

Short Term Borrowings

 

 

From Director and Relatives

(Repayable on Demand)

39.533

33.696

 

 

 

Total

43.359

40.914

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10378891

28/09/2012

3,950,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SHREE BUILDING, GROUND FLOOR, S.NO.1109,
PLOT NO. 488, GANESHKHIND ROAD, SHIVAJINAGAR,, PUNE, MAHARASHTRA - 411005, INDIA

B59024521

2

10171863

21/08/2009

2,600,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

JEEVAN SHREE BUILDING, GROUND FLOOR, S.NO.1109,
PLOT NO. 488, GANESHKHIND ROAD, SHIVAJINAGAR,, PUN
E, MAHARASHTRA - 411005, INDIA

A68375633

3

10078254

14/01/2013 *

120,000,000.00

CITIBANK N. A.

2413, KUMAR CAPITAL, EAST STREET, PUNE, MAHARASHTRA - 411001, INDIA

B68391671

4

10025234

14/01/2013 *

120,000,000.00

CITIBANK N. A.

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (E), MUMBAI, MAHARASHTRA
- 400051, INDIA

B67180331

5

90088278

27/03/2000

1,000,000.00

BANK OF BARODA

KARVE ROAD, PUNE, MAHARASHTRA - 411004, INDIA

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Factory Building

·         Office Building

·         Plant and Machinery

·         Factory Equipments

·         Dies, Gigs and Fixture

·         Crane

·         Generator

·         Tool and Instruments

·         Furniture and Fixture

·         Electrical Installment

·         Office Equipment

·         Computers and Software

·         Motor Vehicles

·         Motor Cars

 


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.61.61

UK Pound

1

Rs.100.28

Euro

1

Rs.78.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

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

YES

--AFFILIATION

YES/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.