MIRA INFORM REPORT

 

 

Report Date :

09.10.2014

 

IDENTIFICATION DETAILS

 

Name :

PASOLITE ELECTICALS PRIVATE LIMITED

 

 

Registered Office :

No. 7, Kilari Road, 14th  Cross, Bangalore – 560053, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

31.03.2008

 

 

Com. Reg. No.:

08-045849

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U31409KA2008PTC045849

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRP08791G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Lights lighting products.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 110000

 

 

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. 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 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 – 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 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. Srinivas

Designation :

Account Manager

Contact No.:

91-80-22352834

Date :

01.10.2014

 

 

LOCATIONS

 

Registered Office :

No. 7, Kilari Road, 14th  Cross, Bangalore – 560053, Karnataka, India

Tel. No.:

91-80-22871845 / 22870185 / 22255526 / 22255589

Fax No.:

91-80-22255526

E-Mail :

pasolite@gmail.com

Website :

www.pasolite.net

Location :

Owned

 

 

Godown:

Plot No. 24, No. A, 2nd Phase, Gerupalya Main Road, Kumbalgod, Bangalore – 580074, Karnataka, India

 

 

DIRECTORS

 

Name :

Mr. Mr. Ganpat Raj Jain

Designation :

Managing Director

Address :

No.19/2, 2nd Floor, Shankarpuram, 3rd Cross Ranga Rao Road, Bangalore – 560004, Karnataka, India

Date of Birth/Age :

06.08.1970

Date of Appointment :

31.03.2008

DIN No.:

01935670

 

 

Name :

Mr. Dilkush Devi

Designation :

Director

Address :

No.7, 14th Cross, Kilari Road, Bangalore – 560053, Karnataka, India

Date of Birth/Age :

16.08.1970

Date of Appointment :

31.03.2008

DIN No.:

01004562

 

 

KEY EXECUTIVES

 

Name :

Mr. Srinivas

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Ganpat Raj Jain

344850

Dilkush Devi

155000

Chagan Raj

10

Madhuri Kumari

10

Parasmal (HUF)

50

Khamma Devi

10

Dinesh M Jain

10

Madhu D Jain

10

Ganpat Raj Jain (HUF)

10

Chagan Raj (HUF)

10

Monica Jain

10

Karishma Jain

10

Rinkal Jain

10

Total

500000

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Lights lighting products.

 

 

Products :

·         LEDs

·         Land Scrape Lights

·         Retail Lights

·         Architectural Lights

·         Commercial Lights

·         Industrial Lights

·         Decorative Poles

·         Street and Road Lightings

·         Highmast Lights

·         Solar Lights

·         Mirror Optics/Down Lights

·         Spot Lights

·         Flood Lights

·         Façade Lights

·         Battons

 

 

Exports :

 

Products :

·         Lighting Products

Countries :

·         Dubai

 

 

Imports :

 

Products :

·         Raw Material

Countries :

·         China

 

 

Terms :

 

Selling :

Cash and Advance

 

 

Purchasing :

Cash and Advance

 

 

GENERAL INFORMATION

 

Suppliers:

·         A R Enterprises

·         A P C Industries

·         Aaltis Lighting Solutions

·         Anmol Enterprises

·         Balaji Enterprises

·         Doordarshi Electronic

·         Kumar Enterprises

·         Mangaldeep Enterprises

·         Maya Polypack

·         Jainsons Electronic

·         Harshita Associates

 

 

Customer:

·         A V R Swarnamahal Jewellers Private Limited

·         ABC Light

·         Abhignaa Electricals

·         Accurate Instruments and Electricals Daman

·         Aditya Electricals

·         Adithya Lamps

·         Aegam Enterprises

·         Akash Light

·         Akash Light and Electricals

·         ALSD Syndicats

·         Amar Enterprises

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

·         Union Bank of India, BVK Iyengar Road Branch, Bangalore – 560053, Karnataka, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Kotak Mahindra Prime Loan II

0.108

0.246

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from Banks

 

 

Union Bank of India OD A/c

18.001

8.923

Others

 

 

Kotak Mahindra Prime Loan I

0.000

0.224

Kotak Mahindra Prime Loan II

0.136

0.121

Total

18.245

9.514

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

D. Kothari and Associates

Chartered Accountant

Address :

4th Floor, Pooja Complex, 5, Santhusapet, Bangalore – 560053, Karnataka, India

PAN No.:

AIKPK7115N

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/-each

Rs.5.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/-each

Rs.5.000 Million

 

 

 

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

5.000

5.000

5.000

(b) Reserves & Surplus

23.238

17.935

13.845

(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)

28.238

22.935

18.845

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

67.807

59.722

49.144

(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)

67.807

59.722

49.144

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

18.136

9.269

16.109

(b) Trade payables

73.252

21.504

44.247

(c) Other current liabilities

5.796

2.936

1.358

(d) Short-term provisions

0.420

1.949

2.178

Total Current Liabilities (4)

97.604

35.658

63.892

 

 

 

 

TOTAL

193.649

118.315

131.881

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.246

3.056

2.843

(ii) Intangible Assets

0.205

0.190

0.047

(iii) Capital work-in-progress

0.000

0.999

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)

0.110

0.127

0.114

(d)  Long-term Loan and Advances

2.251

2.224

1.897

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.812

6.596

4.901

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

84.056

19.581

19.346

(c) Trade receivables

97.673

83.635

103.557

(d) Cash and cash equivalents

1.309

2.314

0.973

(e) Short-term loans and advances

0.757

1.528

0.430

(f) Other current assets

2.042

4.661

2.674

Total Current Assets

185.837

111.719

126.980

 

 

 

 

TOTAL

193.649

118.315

131.881

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

308.538

292.935

326.187

 

Other Income

 

 

 

 

TOTAL

308.538

292.935

326.187

 

 

 

 

 

Less

EXPENSES

 299.809

 286.132

 317.896

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

8.729

6.803

8.291

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.055

0.782

0.847

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE EXTRAORDINARY ITEMS

7.674

6.021

7.444

 

 

 

 

 

Less

Exceptional Items

(0.096)

(0.004)

0.690

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

7.770

6.025

6.754

 

 

 

 

 

Less

TAX

2.467

1.936

2.122

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

5.303

4.089

4.632

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.373

0.565

2.202

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

10.61

8.18

9.26

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

400.000

 

The above information has been parted by Mr. Srinivas (Account Manager).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.72

 

1.40

 

1.42

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.52

 

2.06

 

2.07

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.01

 

5.14

 

5.13

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

 

0.26

 

0.36

 

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.04

 

3.01

 

3.46

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.90

 

3.13

 

1.99

 

 

 

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

5.000

5.000

5.000

Reserves & Surplus

13.845

17.935

23.238

Net worth

18.845

22.935

28.238

 

 

 

 

long-term borrowings

49.144

59.722

67.807

Short term borrowings

16.109

9.269

18.136

Total borrowings

65.253

68.991

85.943

Debt/Equity ratio

3.463

3.008

3.044

 

 

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

326.187

292.935

308.538

 

 

(10.194)

5.326

 

 

 

 

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

326.187

292.935

308.538

Profit

4.632

4.089

5.303

 

1.42%

1.40%

1.72%

 

 

 

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 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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10148775

26/03/2014 *

50,000,000.00

UNION BANK OF INDIA

B V K IYENGAR ROAD, BANGALORE, KARNATAKA - 560053, 
INDIA

C05491410

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loans from directors and Relatives

 

 

Chaganraj

6.095

5.217

Dinesh M. Jain

0.955

0.853

Ganpat Raj HUF

3.077

2.894

Ganpat Raj Jain

38.253

32.877

Madhu D Jain

1.210

1.081

Madhuri C

1.275

1.151

Parasmal HUF

2.755

2.609

Parasmal Jain

2.231

1.940

Dilkush Devi

8.854

8.438

Khamma Devi

2.993

2.417

Total

67.698

59.477

 

FIXED ASSETS

 

·         Air Conditioner

·         Borewell Compressor

·         CCTV Cable

·         Drilling Machine

·         Dyes and Tools

·         Fax Machine

·         Mobile Phones

·         Office Equipments

·         Plant and Machinery

·         Tubular Batteries

·         UPS

·         Furniture

·         HP LaserJet Printer

·         LCD TV

·         Scanner

·         Sony Camera

·         Car

·         Scooter

·         Computer

·         Server IBM

 

 


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.61.46

UK Pound

1

Rs.98.77

Euro

1

Rs.77.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.