MIRA INFORM REPORT

 

 

Report Date :

13.09.2014

 

IDENTIFICATION DETAILS

 

Name :

TALIN MODULAR OFFICE FURNITURE SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

189 and 190, Kacharakanahalli, 15th Cross, 3rd Block, 1st Stage, HBR Layout, Kalyannagar, Bangalore-560043, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.03.2005

 

 

Com. Reg. No.:

08.048429

 

 

Capital Investment / Paid-up Capital :

Rs. 15.667 Millions

 

 

CIN No.:

[Company Identification No.]

U51109KA2005PTC048429

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Modular Furniture.

 

 

No. of Employees :

100 (Approximately)

                                   

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems some dip in the profit of the company during 2013 however, General financial position of the company is good.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.

 

The company can be considered normal 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.

 

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

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Vasan MBS.

Designation :

Marketing Manager

Contact No.:

91-9844108280

Date :

30.08.2014

 

LOCATIONS

 

Registered Office / Factory :

Survey No.189 and 190, Kacharakanahalli, 15th Cross, 3rd Block, 1st Stage, HBR Layout, Kalyannagar, Bangalore-560043, Karnataka, India

Tel. No.:

91-80-25430712

Mobile No.:

91-9844108280 (Mr. Vasan)

Fax No.:

91-80-25430712

E-Mail :

latamusalekar@yahoo.co.in

ananddj@talin.in

Website :

http://www.talin.co.in

Location :

Owned

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mrs. Asha Anand

Designation :

Director

Address :

No. 31-1, 1st cross, Vivekanand Nagar, Rammurthy Seva Nagar Post, Bangalore-560033, Karnataka

Date of Birth/Age :

02.12.1966

Date of Appointment :

28.07.2006

DIN No.:

01330645

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

U51109KA2005PTC048429

TALIN MODULAR OFFICE FURNITURE SYSTEMS PRIVATE LIMITED

Director

28-07-06

28-07-06

-

Active

NO

2

U51909KA2007PTC061796

GULMOHAR VINIMAY PRIVATE LIMITED

Director

30-07-10

30-07-10

-

Active

NO

3

U51909KA2007PTC063719

GEMINI AGENCIES PRIVATE LIMITED

Director

30-07-10

30-07-10

-

Active

NO

4

U51109KA2007PTC061967

GANGA COMMODITIES PRIVATE LIMITED.

Director

30-07-10

30-07-10

-

Active

NO

 

 

Name :

Mr. Anand Dass Joseph

Designation :

Director

Address :

No. 31-1, 1st cross, Vivekanand Nagar, Rammurthy Seva Nagar Post, Bangalore-560033, Karnataka

Date of Birth/Age :

14.06.1965

Date of Appointment :

28.07.2006

DIN No.:

02176615

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

U51109KA2005PTC048429

TALIN MODULAR OFFICE FURNITURE SYSTEMS PRIVATE LIMITED

Director

28-07-06

28-07-06

-

Active

NO

2

U51909KA2007PTC061796

GULMOHAR VINIMAY PRIVATE LIMITED

Director

30-07-10

30-07-10

-

Active

NO

3

U51909KA2007PTC063719

GEMINI AGENCIES PRIVATE LIMITED

Director

30-07-10

30-07-10

-

Active

NO

4

U51109KA2007PTC061967

GANGA COMMODITIES PRIVATE LIMITED.

Director

30-07-10

30-07-10

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Vasan MBS.

Designation :

Marketing Manager

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

No. of Shares

Asha Anand

389000

Anand Dass Joseph

1177667

Total

1566667

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Modular Furniture.

 

 

Exports :

 

Products :

Modular Furniture

Countries :

·         Dubai

·         Australia

 

 

Imports :

 

Products :

Modular Furniture

Countries :

·         China

·         Singapore

 

 

Terms :

 

Selling :

Cash, Cheque and DD

 

 

Purchasing :

Cash, Cheque and DD

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

·         Canara Bank, Bangalore, Karnataka, India

·         Canara Bank, Devarajeevana  Halli Branch, Bangalore-560084, Karnataka, India

·         HDFC Bank

 

 

Facilities :

Secured Loan                                                                             (Rs. In Millions)

 

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term Loans - From Banks

 

 

Vehicle loan (secured) from Axis Bank

Secured by hypothecation of car, the loan to be repaid over 37 installments. As on the balance sheet date the 21 installments are completed, 16 installments are pending. The rate of interest @ 11.51 %. Intallment amout Rs.ll ,2711/-

--

0.033

Vehicle loan (secured) from HDFC Bank

Secured by hypothecation of car, the loan to be repaid over 36 installments. As on the balance sheet date the 22 installments are completed, 14 installments are pending. The rate of interest @ 10.25%. Intallment amout Rs.l ,32,2291-

1.620

2.965

Machinery loan (secured) from Canara Bank

Secured by hypothecation of machinery, the loan to be repaid over 60 installments. As on the balance sheet date the 58 installments are completed, 2 installments are pending. The rate of interest @ 11.5%.

--

0.491

Machinery loan (secured) from Canara Bank

Secured by hypothecation of machinery, the loan to be repaid over 60 installments. As on the balance sheet date the 44 installments are completed, 16 installments are pending. The rate of interest @ 15.25%.

--

2.318

Machinery loan (secured) from Canara Bank

Secured by hypothecation of machinery, the loan to be repaid over 36 installments. As on the balance sheet date the 21 installments are completed, 15 installments are pending. The rate of interest @ 17.75%.

1.528

3.323

SHORT TERM BORROWINGS

 

 

Loans repayable on demand:

From Bank (Secured)

Short term loan

5.804

(25.628)

Total

8.952

(16.498)

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Sushil K Lahoti and Company

Chartered Accountants

Address :

2nd, Harish Mukehrjee Road, First Floor, Kolkata- 700025, West Bengal, India

PAN No.:

ABCPL1563C

 

CAPITAL STRUCTURE

 

As on 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1600000

Equity Shares

Rs.10/- each

Rs. 16.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1566667

Equity Shares

Rs.10/- each

Rs. 15.667 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

15.667

15.667

15.667

(b) Reserves & Surplus

202.845

194.986

180.160

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

113.022

76.322

34.350

Total Shareholders’ Funds (1) + (2)

331.534

286.975

230.177

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.149

9.130

8.638

(b) Deferred tax liabilities (Net)

0.945

0.849

0.966

(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)

4.094

9.979

9.604

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.804

(25.628)

3.310

(b) Trade payables

40.755

94.003

78.821

(c) Other current liabilities

14.434

9.597

2.694

(d) Short-term provisions

3.686

6.908

5.254

Total Current Liabilities (4)

64.679

84.880

90.079

 

 

 

 

TOTAL

400.307

381.834

329.860

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

79.339

63.485

51.201

(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

6.541

6.410

6.410

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

3.450

3.322

3.290

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

89.330

73.217

60.901

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

69.549

54.857

44.116

(c) Trade receivables

141.657

183.846

152.536

(d) Cash and cash equivalents

77.782

52.062

51.867

(e) Short-term loans and advances

14.334

16.783

18.312

(f) Other current assets

7.655

1.069

2.128

Total Current Assets

310.977

308.617

268.959

 

 

 

 

TOTAL

400.307

381.834

329.860

 

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

11.641

21.618

16.712

 

 

 

 

 

Less

TAX                                                                 

3.782

6.789

5.213

 

 

 

 

 

 

PROFIT AFTER TAX

7.859

14.829

11.499

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

47.218

32.392

20.893

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

55.077

47.218

32.392

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

 

 

TOTAL EARNINGS

NA

NA

0.104

 

 

 

 

 

 

IMPORTS

 

 

Raw Materials

 

 

0.991

 

TOTAL IMPORTS

NA

NA

0.991

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.02

9.46

7.34

 

KEY RATIO

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

2.96

5.76

5.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.08

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.03

(0.06)

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.81

3.64

2.99

 

 

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

15.667

15.667

15.667

Reserves & Surplus

180.160

194.986

202.845

Share Application money pending allotment

34.350

76.322

113.022

Net worth

230.177

286.975

331.534

 

 

 

 

long-term borrowings

8.638

9.130

3.149

Short term borrowings

3.310

(25.628)

5.804

Total borrowings

11.948

(16.498)

8.953

Debt/Equity ratio

0.052

(0.057)

0.027

 

 

 

 

 

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

No

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

 

Note:

The registered office of the company has been shifted from 25D, Harish Mukherjee Road, Kolkata, West Bengal, India to present address w.e.f. 13.10.2008.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10118398

24/05/2010 *

50,500,000.00

CANARA BANK

DEVARAJEEVANA HALLI BRANCH, BANGALORE, KARNATAKA - 
560084, INDIA

A89644975

 

* Date of charge modification

 

FIXED ASSETS

·         Furniture and Fixture

·         Land and Building

·         Plant and Machinery

·         Motor Vehicles

·         Computers


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 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. 60.84

UK Pound

1

Rs. 98.72

Euro

1

Rs. 78.64

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH


 

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

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.