MIRA INFORM REPORT

 

 

Report No. :

315756

Report Date :

06.04.2015

IDENTIFICATION DETAILS

 

Name :

ABACUS PERIPHERALS PRIVATE LIMITED

 

 

Registered Office :

29, Apurva Industrial Estate, Makwana Road, Off Andheri Kurla Road, Marol, Andheri, Mumbai – 400 059, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.01.1986

 

 

Com. Reg. No.:

11-038619

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Million

 

 

CIN No.:

[Company Identification No.]

U72200MH1986PTC038619

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA10647A

 

 

PAN No.:

[Permanent Account No.]

AAACA7301F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Memory Modules and Distributor for of Computer Peripherals.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 280000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There seems a dip in the turnover of the company during 2014. Profitability of the company also seem to be low.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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. Ankush Dadhvi

Designation :

Financial Head

Contact No.:

91-9833012053

Date :

04.04.2015

 

 

LOCATIONS

 

Registered Office :

29, Apurva Industrial Estate, Makwana Road, Off Andheri Kurla Road, Marol, Andheri, Mumbai – 400 059, Maharashtra, India

Tel. No.:

91-22-40914611/ 600

Mobile No.:

91-9833012053 (Mr. Ankush Dadhvi)

Fax No.:

91-22-40914646

E-Mail :

enquiry@abacusperipherals.com

umesh@abacusperipherals.com

accounts@abacusperipherals.com

Website :

www.abacusperipherals.com

Area :

3000 sq. ft.

Location :

Owned

 

 

Factory :

F16/17 Chirag Industrial Complex, Golden Industrial Estate, Somnath Road, Dabel, Daman – 396210, Union Territory, India

Area :

2000 sq. ft.

Location :

Owned

 

 

Branch Office:

20 Branches all over India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Rajesh Kumar Modi

Designation :

Director

Address :

Meenaxi, Row House No. 8, Gokuldham, Goregaon (East), Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

14.10.1963

Qualification :

B.Com, LLB

Date of Appointment :

01.04.2002

DIN No.:

00739679

 

 

Name :

Mrs. Deepa Devi Modi

Designation :

Director

Address :

6, Meenaxi, Gokuldham, Goregaon (East), Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

25.03.1964

Qualification :

H.S.C

Date of Appointment :

28.09.1996

PAN No.:

AAHPM0771D

DIN No.:

01296908

 

 

KEY EXECUTIVES

 

Name :

Mr. Ankush Dadhvi

Designation :

Financial Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Deepa Modi

27250

Banbury Impex Private Limited, India

90000

Shanti Devi Modi

79000

Kunal Modi

28000

Rajesh Kumar Modi

Neha Modi

28000

Rajesh Kumar Modi

Varun Modi

82500

Rajesh Kumar Modi

Anjana Modi

54750

Rajesh Kumar Modi

Vipul Modi

55500

Rajesh Kumar Modi

Vatsal Modi

55000

 

 

Total

500000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Bodies corporate

18.00

Directors or relatives of Directors

82.00

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Memory Modules and Distributor for of Computer Peripherals.

 

 

Products :

·         ZION Dynamic Ram

·         The IQ PRO Flash Products-Pen Drives and Micro SD Cards.

·         Biostar Motherboards.

·         Sparkle NVIDIA Graphic Cards.

·         Palit NVIDIA Graphic cards

·         Power Color AMD Graphic cards

·         Cooler Master SMPS, Chassis and Note Book Cooling Pad.

·         Genius Computer Accessories-Keyboards, Mouse, Webcams, Headsets, Speakers and Tablets

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

·         Raw Material

Countries :

·         Singapore

·         Taiwan

·         China

 

 

Terms :

 

Selling :

Cash, Cheque, Credit

 

 

Purchasing :

Cash, Cheque, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

S K Hynix Asia Private Limited – Singapore

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

·         Biostar Microtech International, Taiwan

 

 

Customers :

Company Name :

Sal Info Systems Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

·         Wipre Limited

·         Zenith Limited

·         HCC Infotech Limited

 

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

Banker Name :

Standard Chartered Bank

Branch :

SME Credit, 23-25, M.G. Road, Fort, Mumbai – 400001, Maharashtra, India 

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

CC= Rs.200.000 Million

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         HDFC Bank Limited, Andheri, Mumbai, Maharashtra, India

 

Auditors :

 

Name :

ASL and Company

Chartered Accountants

Address :

102, Gauresh Apartment, Agarkar Chowk, Old Police Lines, Andheri, Mumbai – 400 069, Maharashtra, India

Tel. No.:

91-22-26841173/ 26838038/ 26830558/ 26838557

Fax No.:

91-22-26842206

E-Mail :

choudhary.pansari@mtnl.net.in

PAN No.:

AAAFC1257B

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

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 Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.000

5.000

1.000

(b) Reserves & Surplus

92.529

91.683

95.201

(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)

97.529

96.683

96.201

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.417

28.365

29.176

(b) Deferred tax liabilities (Net)

0.591

0.759

1.006

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.219

3.894

2.915

Total Non-current Liabilities (3)

36.227

33.018

33.097

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

145.339

120.160

114.255

(b) Trade payables

81.105

51.020

89.239

(c) Other current liabilities

11.927

10.056

10.115

(d) Short-term provisions

5.089

4.489

6.667

Total Current Liabilities (4)

243.460

185.725

220.276

 

 

 

 

TOTAL

377.216

315.426

349.574

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.586

12.341

14.128

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

52.501

48.704

44.856

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.078

0.078

0.077

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.029

1.745

1.628

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

65.194

62.868

60.689

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

124.269

99.193

104.618

(c) Trade receivables

131.191

85.406

104.956

(d) Cash and cash equivalents

22.197

22.068

23.087

(e) Short-term loans and advances

34.365

45.891

56.224

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

312.022

252.558

288.885

 

 

 

 

TOTAL

377.216

315.426

349.574

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

820.772

881.837

 

 

Other Income

3.340

3.295

 

 

 

TOTAL                                              (A)

824.112

885.132

1104.117

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

224.889

185.195

 

 

Purchases of Stock-in-Trade

533.890

580.190

 

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(33.902)

4.048

 

 

 

Employees benefits expense

41.299

47.590

 

 

 

Other expenses

40.687

46.976

 

 

 

TOTAL                                              (B)

806.863

863.999

1106.992

 

 

 

 

 

Less

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

17.249

21.133

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

13.750

17.375

NA

 

 

 

 

 

 

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

3.499

3.758

NA

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

2.234

2.671

NA

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

1.265

1.087

0.899

 

 

 

 

 

Less

TAX                                                                  (H)

0.419

0.605

0.464

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.846

0.482

0.435

 

 

 

 

 

 

IMPORTS

NA

412.438

208.560

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.69

0.96

0.87

 

 

Expected Sales (2014-2015): Rs.800.000 Million

 

The above information has been parted by Mr. Ankush Dadhvi (Finance Head)

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

0.10

0.05

0.04

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.15

0.12

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.39

0.41

0.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.01

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.83

1.54

1.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.36

1.31

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

1.000

5.000

5.000

Reserves & Surplus

95.201

91.683

92.529

Net worth

96.201

96.683

97.529

 

 

 

 

long-term borrowings

29.176

28.365

33.417

Short term borrowings

114.255

120.160

145.339

Total borrowings

143.431

148.525

178.756

Debt/Equity ratio

1.491

1.536

1.833

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1104.117

885.132

824.112

 

 

(19.833)

(6.894)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1104.117

885.132

824.112

Profit

0.435

0.482

0.846

 

0.04%

0.05%

0.10%

 

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10443175

30/12/2011

30,000,000.00

DEWAN HOUSING FINANCE CORPORATION LIMITED

WARDEN HOUSE 2ND FLOORSIR P M ROAD, FORT, MUMBAI, 
MAHARASHTRA - 400001, INDIA

B35267723

2

10027326

25/02/2010 *

200,000,000.00

STANDARD CHARTERED BANK

SME CREDIT, 23-25, M G ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

A81454555

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Air Conditioner

·         Building

·         Furniture and Fixture

·         Plant and Machinery

·         Office Equipment

·         Electrical Installations

·         Computers

·         Testing Equipments

·         Motor Car and Scooter

·         Generator

·         Moulds and Dies

 


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.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

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

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

 

28

 

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.