MIRA INFORM REPORT

 

 

Report Date :

10.10.2014

 

 

 

 

Tel. No.:

044-28202032

 

 

IDENTIFICATION DETAILS

 

Name :

HELIO ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

5, R.K. Syndicate, Near Senthil Nagar, Kolathur, Chennai - 600099, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

22.04.1996

 

 

Com. Reg. No.:

18-035274

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U29191TN1996PTC035274

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Fine Protection, Detection, CCTV, Security and Building Management Systems. 

 

 

No. of Employees :

52 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 170000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has seem a deterioration in its business profile marked by drastic dip in its revenue as well as net profitability during FY13, due to unfavourable market conditions.

 

Moreover, the management has reported an acceptable networth base backed by infusion of funds from the part of its promoters maintaining sufficient debt protection metrics.

 

Trade relations seem to be fair. Business is active. Payment terms are reported as slow but correct.

 

The company can be considered for business dealings with 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 – 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. Rajesh

Designation :

Account Manager

Contact No.:

91-44-28202032

Date :

09.10.2014

 

 

LOCATIONS

 

Registered Office :

5, R.K. Syndicate, Near Senthil Nagar, Kolathur, Chennai - 600099, Tamilnadu, India

Tel. No.:

91-22-28202031 / 32

Mobile No.:

 

Fax No.:

Not Available

E-Mail :

kgrcas@gmail.com

mnshreenath@gmail.com

Website :

www.helioeng.com

 

 

Branch Office :

No. 24, Ponnangipuram, I Street, Nungambakkam, Chennai – 600 034, Tamilnadu, India

Tel. No.:

91-44-28202031 / 28202032/ 42138738

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mrs. Shalini

Designation :

Director

Address :

New No.16, Old No.19A, Chari Street T. Nagar, Chennai – 600017, Tamilnadu, India

Date of Birth/Age :

16.11.1971

Date of Appointment :

29.04.1996

DIN No.:

 

 

 

Name :

Mr. Ravi

Designation :

Director

Address :

5, R.K. Syndicate, Near Senthil Nagar, Kolathur, Chennai - 600099, Tamilnadu, India

Date of Birth/Age :

22.04.1964

Date of Appointment :

22.04.1996

DIN No.:

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ravi. B.

 

6700

Shalini

 

6700

Kumaran Senthil S.

 

6600

Total

 

20000

 

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Fine Protection, Detection, CCTV, Security and Building Management Systems. 

 

 

Imports :

 

Products :

Fine Protection, Detection, CCTV, Security and Building Management Systems. 

Countries :

·         Singapore

·         USA

 

 

Terms :

 

Selling :

Cash / Advance Payment

 

 

Purchasing :

Cash / Advance Payment

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

52 (Approximately)

 

 

Bankers :

·         Indian Overseas Bank, Nungambakkam Branch, 109 Nungambakkam High Road, Chennai - 600034, Tamilnadu, India

 

·         ICICI Bank Limited, Madarsha Tower, No.298, 2nd Floor, Thousand Lights, Anna Salai, Chennai - 600006, Tamilnadu, India

 

·         Canara Bank, Kodambakkam

 

·         Standard Chartered Bank

 

 

Facilities :

Cash Credit Rs.20.000 Millions (From ICICI Bank Limited)

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

SHORT TERM BORROWINGS

 

 

IOB - Nungambakkam

(0.005)

5.973

ICICI Bank Limited

20.212

0.000

Bajaj Auto Finance

0.849

1.707

ICICI - (XUV)

0.798

1.136

ICICI - (Innova)

0.453

0.776

Sundaram Finance Limited (Zen)

0.081

0.175

Sundaram Finance Limited (Bolero)

0.275

0.400

Barclays Investments and Loans (India) Limited

1.796

2.880

Dhanalakshmi Bank Limited

0.624

0.915

Total

25.083

13.962

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

K Gopal Rao and Company

Chartered Accountants

Address :

New No 21 Moosa Street, T Nagar, Chennai - 600017, Tamilnadu, India

PAN No.:

AAGFK3782M

 

 

Sister Concern :

Dharavi Pipe Net Solutions, Chennai

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,000

Equity Shares

Rs.100/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000

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

1.000

1.000

(b) Reserves & Surplus

41.812

38.774

19.906

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.095

0.817

0.000

Total Shareholders’ Funds (1) + (2)

44.907

40.591

20.906

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.700

2.562

0.000

(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)

2.700

2.562

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

26.761

17.340

11.582

(b) Trade payables

14.430

32.288

34.922

(c) Other current liabilities

0.208

3.765

7.760

(d) Short-term provisions

5.304

4.159

3.784

Total Current Liabilities (4)

46.703

57.552

58.048

 

 

 

 

TOTAL

94.310

100.705

78.954

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.020

33.519

16.790

(ii) Intangible Assets

7.622

7.622

0.000

(iii) Capital work-in-progress

4.490

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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

44.132

41.141

16.790

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.569

5.012

7.813

(c) Trade receivables

32.836

44.272

40.360

(d) Cash and cash equivalents

3.718

3.161

7.252

(e) Short-term loans and advances

4.958

3.352

4.951

(f) Other current assets

5.097

3.767

1.788

Total Current Assets

50.178

59.564

62.164

 

 

 

 

TOTAL

94.310

100.705

78.954

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

66.830

143.503

106.920

 

 

Due to Market Fluctuation

 

Less

EXPENSES

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

55.584

130.757

98.560

 

 

 

 

 

Less

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

11.246

12.746

8.360

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.922

4.540

2.940

 

 

 

 

 

 

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

6.324

8.206

5.420

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.927

2.610

2.130

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

4.397

5.596

3.290

 

 

 

 

 

Less

TAX                                                                  (H)

1.359

1.729

1.524

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.038

3.867

1.766

 

 

 

 

 

 

Earnings Per Share (Rs.)

151.91

386.76

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

128.100

 

 

 

 

 

The above information has been parted by Mr. Rajesh

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

4.55

2.69

1.65

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.90

5.56

4.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.14

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.66

0.49

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

1.03

1.07

 

 

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

1.000

1.000

2.000

Reserves & Surplus

19.906

38.774

41.812

Share Application money pending allotment

0.000

0.817

1.095

Net worth

20.906

40.591

44.907

 

 

 

 

long-term borrowings

0.000

2.562

2.700

Short term borrowings

11.582

17.340

26.761

Total borrowings

11.582

19.902

29.461

Debt/Equity ratio

0.554

0.490

0.656

 

 

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

106.920

143.503

66.830

 

 

34.215

(53.430)

 

 

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

106.920

143.503

66.830

Profit

1.766

3.867

3.038

 

1.65%

2.69%

4.55%

 

 

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

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%

Yes

14]

Estimation for coming financial year

Yes

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

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Blaze Systems (Firm)

0.000

0.812

Mr. Mukundan

2.700

1.750

SHORT TERM BORROWINGS

 

 

MAGMA

0.841

1.691

RELIGARE

0.837

1.687

Total

4.378

5.940

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10362044

30/08/2012 *

60,000,000.00

ICICI BANK LIMITED

MADARSHA TOWER, NO.298, 2ND FLOOR, THOUSAND LIGHTS, ANNA SALAI, CHENNAI, TAMILNADU - 600006, INDIA

1

 

* Date of charge modification

 

 

 

FIXED ASSETS

 

·         Computer

·         Electrical and Fittings

·         Land

·         Vehicles

·         Furniture and Fixtures

·         Office Equipment

·         Plant and Machinery

 


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 records 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.61.04

UK Pound

1

Rs.98.64

Euro

1

Rs.77.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

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

 

33

 

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.