MIRA INFORM REPORT

 

 

Report No. :

318048

Report Date :

20.04.2015

 

IDENTIFICATION DETAILS

 

Name :

CG-ZIV POWER AUTOMATION SOLUTIONS LIMITED

 

 

Registered Office :

6th Floor, CG House, Dr. Annie Besant Road, Worli, Mumbai – 400030, Mahrashtra

Tel No.:

91-22-24237806

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.11.2010

 

 

Com. Reg. No.:

11-209840

 

 

Capital Investment / Paid-up Capital :

Rs. 100.000 Million

 

 

CIN No.:

[Company Identification No.]

U31900MH2010PLC209840

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC18127E

 

 

PAN No.:

[Permanent Account No.]

AAECC1977D

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacture of panels and relays predominantly sold in India.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 a subsidiary of Crompton Greaves LTD

 

It is an established company having moderate track record.

 

The  rating is constrained on account of huge accumulated losses incurred by the company.

 

However, trade relations are reported as fair. Business is active. Payments terms are  reported to be slow but correct.

 

In view of strong holding company, the company can be considered for business dealing 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

 

 

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 BY

 

Name :

Mr. Jignesh  Parikh

Designation :

Finance Controller

Date :

18.04.2015

 

 

LOCATIONS

 

Registered Office :

6th Floor, CG House, Dr. Annie Besant Road, Worli, Mumbai – 400030, Mahrashtra, India

Tel. No.:

91-22-24237806

Fax No.:

91-22-24237733

E-Mail :

jignesh.parikh@cgglobal.com

 

 

Factory :

Global Village, Tech Park, Block A, Ground Floor, RVCE Post, Mylasandra, Bangalore – 560059, Karnataka, India

Location :

Rented

 

 

DIRECTORS

 

AS ON 05.08.2014

 

Name :

Sushant D Arora

Designation :

Director

Address :

Flat No. 6, Alankar Building, Behind Don Bosco High School, Matunga, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

15.04.1966

Date of Appointment :

01.11.2013

DIN No.:

06736785

 

 

Name :

Henriques A. Wilton

Designation :

Director

Address :

Silvan Mansion, L.J. Cross Road No. 2, Mahim, Mumbai – 400016, Mahrashtra, India

Date of Birth/Age :

18.10.1955

Date of Appointment :

16.11.2010

DIN No.:

00059817

Voter ID No.:

MT/06/34/1181513

 

 

Name :

Jayantkumar G. Kulkarni

Designation :

Director

Address :

2 Datta Kunj, Anand Nagar, Gangapur, Nashik – 422005, Maharashtra, India

Date of Birth/Age :

27.10.1954

Date of Appointment :

16.11.2010

DIN No.:

00348942

 

 

Name :

Coca Covadonga

Designation :

Director

Address :

C Independentzia 70 B Spain 48940

Date of Birth/Age :

09.11.1960

Date of Appointment :

16.11.2010

DIN No.:

03265604

 

 

Name :

Kelly Martin

Designation :

Director

Address :

Illan House, Castle Dillon, Straffan Country, Kidare

Date of Birth/Age :

30.12.1960

Date of Appointment :

16.11.2010

DIN No.:

03510291

 

 

Name :

Dileep Sahebrao Patil

Designation :

Director

Address :

A 101, Twin Towers, Bombay Dyeing Compound, Prabhadevi, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

23.02.1956

Date of  Appointment :

16.11.2010

DIN No.:

01084988

 

 

Name  :

Norberto Santiago

Designation :

Director

Address :

C Maria Diaz DE Haro 255511, Bilbao, Spain 48013

Date of Birth/Age :

05.09.1950

Date of Appointment:

16.11.2010

DIN No.:

03266565

 

 

KEY EXECUTIVES

 

Name :

Jignesh Ashok Parikh

Designation :

Secretary

Address :

B 13 Chandralok J S Road, Dahisar (West), Mumbai – 400068, Maharashtra, India

Date of Birth/Age :

14.07.1984

Date of Appointment :

16.11.2010

 

 

Name :

Hampesh Matad Hampaiah

Designation :

Manager

Address :

No. 15, Sadhyojathakhb Colony, Bangalore – 560079, Karnataka, India

Date of Birth/Age :

12.05.1971

Date of Appointment :

09.06.2011

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 05.08.2014

 

Names of Shareholders

 

No. of Shares

Cromption Greaves  Limited

 

9999994

Arora Sushant

 

1

Acharya K. Madhav

 

1

Singh Dinesh

 

1

Kulkarni G. Jayantkumar

 

1

Bhosale Amit Minal

 

1

Viswanath Narayan

 

1

 

 

 

Total

 

10000000

 

AS ON 05.08.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of panels and relays predominantly sold in India.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

Facilities :

--

 

 

 

Auditors :

 

Name :

Sharp and Tannan

Chartered Accountants

Address :

Ravindra Annexe, 194 Churchgate Reclamation Dinshaw Vachha Road, Mumbai – 400020, Maharashtra, India

PAN No.:

AAAFS2967E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

  • Crompton Greaves Limited
  • CG Power System Ireland Limited
  • Z IV Gr i d Automation S.L

 

 

 

CAPITAL STRUCTURE

 

AS ON 05.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

15000000

Equity Shares

Rs. 10/- each

Rs.  150.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000000

Equity Shares

Rs. 10/- each

Rs. 100.000 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

100.000

100.000

100.000

(b) Reserves & Surplus

(112.038)

(26.995)

(16.447)

(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)

(12.038)

73.005

83.553

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

1.729

1.630

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

4.929

1.858

0.223

Total Non-current Liabilities (3)

6.658

3.488

0.223

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

35.000

35.000

41.023

(b) Trade payables

189.716

88.161

79.595

(c) Other current liabilities

35.825

76.052

0.048

(d) Short-term provisions

0.186

0.042

0.000

Total Current Liabilities (4)

260.727

199.255

120.666

 

 

 

 

TOTAL

255.347

275.748

204.442

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

59.058

14.554

0.000

(ii) Intangible Assets

0.851

1.072

0.000

(iii) Capital work-in-progress

0.000

47.022

41.835

(iv) Intangible assets under development

50.004

115.247

105.711

(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

0.464

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

109.913

177.895

148.010

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

55.531

52.957

39.017

(c) Trade receivables

28.038

33.274

4.760

(d) Cash and cash equivalents

6.934

3.468

2.533

(e) Short-term loans and advances

54.931

8.154

10.122

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

145.434

97.853

56.432

 

 

 

 

TOTAL

255.347

275.748

204.442

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

136.156

96.513

9.031

 

 

Other Income

0.000

0.000

1.531

 

 

TOTAL                                     (A)

136.156

96.513

10.562

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

129.370

49.898

31.840

 

 

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

(1.401)

20.467

(23.007)

 

 

Employees benefits expense

27.135

15.883

7.314

 

 

Other expenses

56.345

17.077

8.784

 

 

TOTAL                                     (B)

211.449

103.325

24.931

 

 

 

 

 

 

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

(75.293)

(6.812)

(14.369)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.620

1.222

0.471

 

 

 

 

 

 

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

(79.913)

(8.034)

(14.840)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

5.030

0.884

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                (G)           

(84.943)

(8.918)

(14.840)

 

 

 

 

 

Less

TAX                                                                  (H)

0.099

1.629

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

(85.042)

(10.547)

(14.840)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

83.422

51.998

28.826

 

 

Capital Goods

0.000

0.666

6.584

 

TOTAL IMPORTS

83.422

52.664

35.410

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(9.00)

(1.00)

(1.48)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

(62.45)

(10.92)

(164.32)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(55.30)

(7.06)

(159.10)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(41.37)

(7.86)

(26.08)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

7.06

(0.12)

(0.18)

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

(2.91)

0.48

0.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.56

0.49

0.47

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

100.000

100.000

100.000

Reserves & Surplus

(16.447)

(26.995)

(112.038)

Net worth

83.553

73.005

(12.038)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

41.023

35.000

35.000

Total borrowings

41.023

35.000

35.000

Debt/Equity ratio

0.491

0.479

-2.907

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

9.031

96.513

136.156

 

 

968.686

41.075

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

9.031

96.513

136.156

Profit

(14.840)

(10.547)

(85.042)

 

(164.32%)

(10.93%)

(62.46%)

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: CURRENT MATURITY LONG TERM DEBT DETAILS ARE 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

No

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

 

 

AMALGAMATION

 

The Company is a wholly owned subsidiary of Crompton Greaves Limited (CG). For simplification of the shareholding structure and operational synergies, the Board of Directors at their Meeting held on 28 th January 2014, approved the amalgamation of the Company with CG. The Amalgamation would be effective upon receipt of requisite approvals.

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR THE COMPANY.

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Loans and advance from others

35.000

35.000

 

 

 

Total

35.000

35.000

 


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. 62.35

UK Pound

1

Rs. 93.10

Euro

1

Rs. 67.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

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

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.