MIRA INFORM REPORT

 

 

Report Date :

16.10.2014

 

IDENTIFICATION DETAILS

 

Name :

MAGNAA MODULES AND SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

No. 70, (100 Feet Road) Jawaharlal Nehru Road, Vadapalani, Chennai – 600026, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

07.05.2004

 

 

Com. Reg. No.:

18-053166

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U36101TN2004PTC053166

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Modules Furniture Like Table, Office Furniture

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 44000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company possesses a moderate financial profile marked by modest networth base and slight working capital intensive operations.

 

Management has reported a drastic dip in its net profitability from limited scale of business operations during Financial year 2013.

 

However, 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 some 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL NSIC

Rating

SE3B

Rating Explanation

Moderate financial strength and moderate performance capability.

 

 

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 :

MS. Gayathri

Designation :

Accountant

Contact No.:

91-44-24814777

Date :

08.10.2014

 

 

LOCATIONS

 

Registered Office :

No. 70, (100 Feet Road) Jawaharlal Nehru Road, Vadapalani, Chennai – 600026, Tamilnadu, India

Tel. No.:

91-44-66759545 / 2481477 / 45032379

Fax No.:

91-44-24804777

E-Mail :

marketing@magnaa.com

info@magnaa.com

Website :

www.magnaa.com

 

 

Warehouse :

Porur, Chennai, Tamil Nadu, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Venugopal Ganesh Kumar

Designation :

Managing Director

Address :

3 / 12, Surya Street, Bharani Colony, Saligramam, Chennai – 600093, Tamilnadu, India

Date of Appointment :

07.05.2004

DIN No.:

01022453

Other Directorship :

 

S.NO.

CIN/LLPIN

NAME OF THE COMPANY/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U36101TN2004PTC053166

MAGNAA MODULES & SYSTEMS PRIVATE LIMITED

Managing director

07/05/2004

07/05/2004

-

Active

NO

2

U29268TN2008PTC068680

TARGETS MACHINES & ACCESSORIES PRIVATE LIMITED

Director

28/07/2008

28/07/2008

-

Active

NO

 

Name :

Mrs. Mahalakshmi Ganesh Kumar

Designation :

Director

Address :

3 / 12, Surya Street, Bharani Colony, Saligramam, Chennai – 600093, Tamilnadu, India

Date of Appointment :

07.05.2004

DIN No.:

02202481

 

 

KEY EXECUTIVES

 

Name :

MS. Gayathri

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

%age

Venugopal Ganesh Kumar

5000

50.00

Mahalakshmi Ganesh Kumar

5000

50.00

 

 

 

Total

10000

100.00

 

 

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 :

Trader of Modules Furniture Like Table, Office Furniture

 

 

Products :

  • Modular Work Station
  • Linear Workstation
  • Cluster Or L Shaped Workstation
  • Full Half Height Partition
  • Reception Tables
  • Office Tables
  • Conference Table
  • Option And Modular Accessorty

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Customers :

Retailers and End Users

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

  • Indian Bank, Vadapalani Branch, 55 / 1, 100 Feet Road, Chennai – 600026, Tamil Nadu, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

HDFC – Jetta  Car Loan

0.356

0.946

HDFC – Two Wheeler Loan 

0.000

0.041

HDFC – Eicher

0.292

0.660

Tata Capital Loan

1.673

0.000

Tata Capital Vehicle Loan

0.392

0.000

Barclays Bank

0.449

1.402

Bajaj Finance Limited

1.271

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Loan repayable of demand

 

 

From Bank 807619355

10.693

10.576

From Bank 807618873

0.000

0.318

Provision

1.103

0.997

 

 

 

Total

16.229

14.940

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kalyanasudaram and Company

Chartered Accountant

Address :

Old No. 28-P, New No. 7P, Ashok Flats, 10th Avenue, Ashok Nagar, Chennai – 600083, Tamilnadu, India

PAN No. :

ACCPR5010K

 

 

Associates :

v  Target Machines and Accessories Private Limited

v  Bharat Furniture

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

11.034

9.624

7.302

(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)

11.134

9.724

7.402

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.567

3.083

2.961

(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)

6.567

3.083

2.961

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.796

11.891

10.397

(b) Trade payables

8.350

12.289

8.434

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.265

0.461

0.544

Total Current Liabilities (4)

20.411

24.641

19.375

 

 

 

 

TOTAL

38.112

37.448

29.738

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.459

3.920

2.614

(ii) Intangible Assets

0.000

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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.007

0.007

0.007

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.466

3.927

2.621

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.913

9.808

6.119

(c) Trade receivables

15.861

11.863

10.569

(d) Cash and cash equivalents

0.140

0.304

0.632

(e) Short-term loans and advances

7.727

11.477

9.790

(f) Other current assets

0.005

0.069

0.007

Total Current Assets

33.646

33.521

27.117

 

 

 

 

TOTAL

38.112

37.448

29.738

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

80.322

90.810

70.480

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

78.282

87.568

67.528

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.040

3.242

2.952

 

 

 

 

 

Less

TAX                                                                 

0.630

0.920

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.410

2.322

2.952

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

141.00

232.20

295.20

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.76

2.56

4.19

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.35

8.66

9.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.33

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.65

1.54

1.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

1.36

1.40

 

 

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

0.100

0.100

0.100

Reserves & Surplus

7.302

9.624

11.034

Net worth

7.402

9.724

11.134

 

 

 

 

long-term borrowings

2.961

3.083

6.567

Short term borrowings

10.397

11.891

11.796

Total borrowings

13.358

14.974

18.363

Debt/Equity ratio

1.805

1.540

1.649

 

 

 

 

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

70.480

90.810

80.322

 

 

28.845

(11.549)

 

 

 

 

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

70.480

90.810

80.322

Profit

2.952

2.322

1.410

 

4.19%

2.56%

1.76%

 

 

 

 

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%

-----

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)

No

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

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

Yes

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Mr. V. GaneshKumar

2.100

0.000

Smt. Sushila V

0.017

0.017

Venugopal.A

0.017

0.017

 

 

 

Total

2.134

0.034

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10277367

21/03/2011

9,500,000.00

INDIAN BANK

VADAPALANI BRANCH, 55/1, 100 FEET ROAD, CHENNAI, 
Tamil Nadu - 600026, INDIA

B09713397

 

 

 

FIXED ASSETS

 

œ  Air Conditioner

œ  Camera

œ  Computer Accessories

œ  Computer and Printer

œ  Fax Machine

œ  Furniture and Fitting

œ  Interior Decoration

œ  Office Equipment’s

 

 


 

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.61.11

UK Pound

1

Rs.98.15

Euro

1

Rs.77.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.