MIRA INFORM REPORT

 

 

Report Date :

08.09.2014

 

IDENTIFICATION DETAILS

 

Name :

MICROLINE INDIA PRIVATE LIMITED

 

 

Registered Office :

Mansi Krupa, Flat No.001 and 002, Building No."A", C.T.S No.1053, Shivajinagar, Pune – 411016, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.01.1996

 

 

Com. Reg. No.:

11-096678

 

 

Capital Investment / Paid-up Capital :

Rs.12.947 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH1996PTC096678

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Computer Peripherals and also providing IT Solutions. 

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has seen a drastic fall in its net profitability during 2013. The position of reverse appears to be low.

 

However, trade relations are 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

Some brief news are as under

 

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

           

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 DENIED

 

Management Non Co-Operative (Tel No.: 91-20-41061300)

 

 

LOCATIONS

 

Registered Office/ Head Office :

Mansi Krupa, Flat No.001 and 002, Building No."A", C.T.S No.1053, Shivajinagar, Pune – 411016, Maharashtra, India

Tel. No.:

91-20-41061300

Fax No.:

91-20-41061301

E-Mail :

devanand@yesvideo.net.in

saching@microlineindia.com

Website :

http://www.microlineindia.com

Location :

Owned

 

 

Branch Office 1 :

Eucharistic Congress Building No.2, 2nd Floor, 5 Convent Street, Colaba, Mumbai – 400005, Maharashtra, India

Tel. No.:

91-22-22838351/ 22040293/ 22040291

Fax No.:

91-22-22838361

 

 

Branch Office 2 :

Office No. 10, 12th Cross, Indranagar, 1st Stage, Bangalore – 560038, Karnataka, India

Tel. No.:

91-80-41207731

 

 

DIRECTORS

 

As on 20.08.2013

 

Name :

Mr. Sadanand Bhalchandra Sule

Designation :

Director

Address :

Bunglow No.2, 1st Floor, Silver Oak Estate, Bhulabhai Desai Road, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

03.09.1963

Date of Appointment :

13.09.2006

DIN No.:

00622248

 

 

Name :

Mr. Devanand Veerabhadra

Designation :

Director

Address :

Flat No. 101, 1st Floor, Anant Building, Plot No. 88 (2), Sector 29, Vashi, Navi Mumbai – 400703, Maharashtra, India 

Date of Birth/Age :

01.05.1961

Date of Appointment :

08.08.2008

DIN No.:

00622289

 

 

Name :

Mr. Pradip Vasant Dubhashi

Designation :

Director

Address :

B - 29, Abhimaanshree Housing Society, Pashan Road, Pune – 411008, Maharashtra, India

Date of Birth/Age :

25.08.1948

Date of Appointment :

06.04.1999

DIN No.:

01445030

 

 

KEY EXECUTIVES

 

Name :

Ms. Poonam

Designation :

Accounts Department

 


 

MAJOR SHAREHOLDERS

 

As on 20.08.2013

 

Names of Shareholders

 

No. of Shares

Anuja Divekar

 

30000

Archana Kulkarni

 

10

Mandakini Dhopate

 

10

Pradumna Dhopate

 

10

Chitra Gholkar

 

10

Vijay Gholkar

 

10

Nirmala Gholkar

 

10

Nitin Gholkar

 

10

G. Dhopte

 

10

Padmaja Panchwadkar

 

10

Laguna International Private Limited, Singapore

 

75000

Radiant Tradevest Private Limited, India

 

534200

Nishant Finance and Trading Private Limited, India

 

86370

Aniruddha Deshpande

 

39000

Nimbus Investments Limited, Mauritius

 

530000

Total

 

1294660

 

Equity Share Break up (Percentage of Total Equity)

 

As on 20.08.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

46.73

Bodies corporate

47.93

Other top fifty shareholders

5.34

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Computer Peripherals and also providing IT Solutions. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management

 

 

Bankers :

Bank of Baroda, Ballard Estate, Orient House, Adi Marzaban Path, Mumbai - 400001, Maharashtra, India

Tel. No.: 91-22-22656962

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

From Bank

 

 

Working capital borrowings

(Secured by hypothecation of Stocks and Books Debt and Corporate Guarantee of sister concern of VRS Developers Private Limited)

21.929

21.368

Total

21.929

21.368

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Maheshwari Kanthalia Rana and Company

Chartered Accountants

Address :

109/112/114/136, Ostwal Ornate, Building No.2, Jesal Park, Bhayander (East), Thane – 401105, Maharashtra, India

PAN No.:

AANFM6125H

 

 

Related Enterprises :

·         Laguna Developers Private Limited

·         Radiant Tradevest Private Limited

·         Nishant Finance and Trading Private Limited

·         Travel Master (Mumbai) Private Limited

·         VRS Developers Private Limited

·         Sabrina Trading Private Limited

 

 

CAPITAL STRUCTURE

 

As on 20.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1294660

Equity Shares

Rs.10/- each

Rs.12.947 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

12.947

12.947

12.947

(b) Reserves & Surplus

2.926

2.244

0.230

(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)

15.873

15.191

13.177

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.158

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.168

0.137

0.135

Total Non-current Liabilities (3)

0.326

0.137

0.135

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

26.929

21.368

10.697

(b) Trade payables

12.467

14.047

6.203

(c) Other current liabilities

9.084

6.724

6.032

(d) Short-term provisions

0.377

0.115

0.646

Total Current Liabilities (4)

48.857

42.254

23.578

 

 

 

 

TOTAL

65.056

57.582

36.890

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.567

4.265

4.267

(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

6.518

6.518

7.165

(c) Deferred tax assets (net)

0.000

0.220

0.359

(d)  Long-term Loan and Advances

2.386

4.290

3.807

(e) Other Non-current assets

0.000

0.014

0.021

Total Non-Current Assets

13.471

15.307

15.619

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.839

3.296

0.578

(c) Trade receivables

39.137

33.057

19.603

(d) Cash and cash equivalents

3.923

4.316

0.785

(e) Short-term loans and advances

4.718

1.597

0.298

(f) Other current assets

1.968

0.009

0.007

Total Current Assets

51.585

42.275

21.271

 

 

 

 

TOTAL

65.056

57.582

36.890

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

83.262

 

 

Other Income

 

 

2.591

 

 

TOTAL                                     (A)

NA

NA

85.853

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Sales

 

67.962

 

 

Personal Costs

 

 

8.863

 

 

Other Expenditure

 

 

4.946

 

 

TOTAL                                     (B)

NA

NA

81.771

 

 

 

 

 

Less

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

 

 

4.082

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

 

0.624

 

 

 

 

 

 

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

 

 

3.458

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

0.410

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1.120

3.378

3.048

 

 

 

 

 

Less

TAX                                                                  (H)

0.438

1.398

1.414

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.682

1.980

1.634

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(0.745)

(2.379)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

(0.745)

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.53

1.53

1.71

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

NA

1.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

3.66

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.91

6.64

10.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.22

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.70

1.41

0.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.06

1.00

0.90

 

 

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

12.947

12.947

12.947

Reserves & Surplus

0.230

2.244

2.926

Net worth

13.177

15.191

15.873

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

10.697

21.368

26.929

Total borrowings

10.697

21.368

26.929

Debt/Equity ratio

0.812

1.407

1.697

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS 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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

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

Short Term Borrowings

 

 

From Related Parties

 

 

Others

5.000

0.000

Total

5.000

0.000

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10260762

18/06/2012 *

28,000,000.00

BANK OF BARODA

BALLARD ESTATE, ORIENT HOUSE, ADI MARZABAN PATH,
MUMBAI, MAHARASHTRA - 400001, INDIA

B45648839

2

10056170

12/06/2007

525,000.00

ORIENTAL BANK OF COMMERCE

917-20/20A OBC TOWER, F.C. ROAD, PUNE, MAHARASHTRA - 411004, INDIA

A16887333

3

90085174

09/11/2001 *

10,000,000.00

GLOBAL TRUST BANK LIMITED

S.N. NO. 917/20-A, PERGUSSON COLLEGE ROAD, PUNE, 
MAHARASHTRA - 411004, INDIA

-

4

90090723

29/06/1998 *

1,500,000.00

BANK OF INDIA

65/1B; ERANDWANE, NAL STOP; KARVE ROAD, PUNE, MAHARASHTRA - 411004, INDIA

-

*Date of modification Charges

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


 

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.60.44

UK Pound

1

Rs.98.64

Euro

1

Rs.78.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

 

34

 

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.