MIRA INFORM REPORT

 

 

Report No. :

319587

Report Date :

28.04.2015

 

IDENTIFICATION DETAILS

 

Name :

ALTIMA HI-TECH PRIVATE LIMITED

 

 

Registered Office :

B/91, Balaji Industrial Estatehanuman Nagar, Kandivali (East), Mumbai – 400101, Maharashtra

Tel No.:

 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.08.1998

 

 

Com. Reg. No.:

11-116270

 

 

Capital Investment / Paid-up Capital :

Rs.2.290 Million

 

 

CIN No.:

[Company Identification No.]

U25200MH1998PTC116270

 

 

TIN No.:

27950013830

 

 

IEC No.:

0396012990

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA19688E

 

 

PAN No.:

[Permanent Account No.]

AACCA3063A 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of LED Writing Boards, LED Writing Boards Accessories and LED Light Panel.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Sloe but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has processed above average operational performance which has resulted into profile achieved from its operational activities during 2014.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered 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.

 

 

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. Hitesh Gunvantlal Panchal

Designation :

Director

Contact No.:

91-9324246237

Date :

05.03.2015

 

 

LOCATIONS

 

Registered Office :

B/91, Balaji Industrial Estatehanuman Nagar, Kandivali (East), Mumbai – 400101, Maharashtra, India

Tel. No. :

91-22-29655849 / 28877327 / 32918239

Mobile No. :

91-9953356010 / 9324246237 (Mr. Hitesh Panchal)

Fax No. :

91-22-29654974

E-Mail :

althitek@bom5.vsnl.in

hiteshpanchal@altimahi-tech.com

sales@altimahi-tech.com

Website :

www.altimahitech.co.in

Area :

1500 Sq. Ft.

Location:

Owned

Locality :

Commercial

 

 

Factory  :

Unit No. 009, Laxmi Industrial Estate, Sativali Road, Sativali, Vasai Road (East), Thane – 400208, Maharashtra, India

Tel. No. :

91-250-3299417

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Hitesh Gunvantlal Panchal

Designation :

Director

Address :

101A, Padmavati Complex, M.G. Road, Kandivali (West), Mumbai – 400067, Maharashtra, India

Date of Birth/Age :

07.02.1962

Date of Appointment :

19.08.1998

DIN No. :

00602380

 

 

Name :

Mrs. Gayatri Hitesh Panchal

Designation :

Director

Address :

101A, Padmavati Complex, M.G. Road, Kandivali (West), Mumbai – 400067, Maharashtra, India

Date of Birth/Age :

13.10.1970

Date of Appointment :

19.08.1998

DIN No. :

00600926

 

 

MAJOR SHAREHOLDERS

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Hitesh Gunvantlal Panchal

170500

74.45

Gayatri Hitesh Panchal

58500

25.55

Total

229000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

As on 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of LED Writing Boards, LED Writing Boards Accessories and LED Light Panel.

 

 

Products :

·         LED Writing Boards

·         LED Writing Board

·         LED Writing Board Accessories

·         LED Light Panel

·         OSRAM LED Panel

·         OSRAM Downlights

·         D Link Structure Cabling Products

·         Power Cords

·         Power Distribution Unit

·         Floor Enclosures and Wall Plates

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Middle East
  • Asian Countries
  • Singapore

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash and Credit (30 Days, 60 Days and 90 Days)

 

 

Purchasing :

Cash and Credit (30 Days, 60 Days and 90 Days)

 

PRODUCTION STATUS – 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 

Remark :

Not Divulged 

 

 

Customers :

  • Raychem RPG
  • Zenith
  • Godrej
  • Enercon
  • Anchor
  • ADC
  • Kenstar
  • TATA
  • Bajaj
  • Haier
  • Johnson Controls

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • State Bank of India, SMECCC, 101 First Floor, East Wing, Landmark Building, S. V. Road, Borivali (West), Mumbai - 400092, Maharashtra, India
  • State Bank of Saurashtra, Raj Kiran Building, M G Road, Kandivali, Mumbai - 400097, Maharashtra, India
  • State Bank of India Small and Medium Enterprises City Credit Centre, Bandra Kurla Complex, Bandra (East), Mumbai - 400051, Maharashtra, India

 

 

Facilities :

Cash Credit = Rs.14.500 Million (From State Bank of India, Borivali)

 

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Term Loan from bank

 

 

ING Vysya Bank

9.620

0.000

SHORT TERM BORROWINGS

 

 

Deposits

 

 

Deposit for Gala 93

(0.200)

0.000

Loans repayable on demand

 

 

from State Bank of India

2.800

9.644

Total

12.220

9.644

 

 

 

Auditors :

 

Name :

Sonejee and Gandhi

Chartered Accountants

Address :

204/46, Chaitrban CHS Sector 2 Charkop, Mumbai – 400067, Maharashtra, India

PAN No.:

ALPPS2321A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

229000

Equity Shares

Rs.10/- each

Rs.2.290 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

2.290

2.290

0.925

(b) Reserves & Surplus

5.036

3.723

3.858

(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)

7.326

6.013

4.783

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9.620

0.780

1.118

(b) Deferred tax liabilities (Net)

0.184

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)

9.804

0.780

1.118

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.600

10.921

7.910

(b) Trade payables

6.435

5.080

6.213

(c) Other current liabilities

0.249

0.649

0.791

(d) Short-term provisions

0.761

0.418

0.707

Total Current Liabilities (4)

10.045

17.068

15.621

 

 

 

 

TOTAL

27.175

23.861

21.522

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.011

3.948

4.034

(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

0.009

(d)  Long-term Loan and Advances

1.174

1.531

0.194

(e) Other Non-current assets

0.000

0.549

0.236

Total Non-Current Assets

5.185

6.028

4.473

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.016

11.124

7.584

(c) Trade receivables

10.439

6.286

9.404

(d) Cash and cash equivalents

0.189

0.423

0.053

(e) Short-term loans and advances

2.346

0.000

0.008

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

21.990

17.833

17.049

 

 

 

 

TOTAL

27.175

23.861

21.522

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

44.090

31.704

34.627

 

 

Other Income

3.109

0.113

0.212

 

 

TOTAL                                         (A)

47.199

31.817

34.839

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

0.069

10.211

11.214

 

 

Purchase of Stock-in-trade

31.227

12.046

12.993

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

2.108

(1.493)

0.015

 

 

Employee Benefits Expenses

4.826

2.915

2.840

 

 

Other Expenses

6.134

5.430

4.358

 

 

TOTAL                                         (B)

44.364

29.109

31.420

 

 

 

 

 

 

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

2.835

2.708

3.419

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.555

1.357

1.529

 

 

 

 

 

 

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

1.280

1.351

1.890

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.613

1.306

0.630

 

 

 

 

 

 

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

0.667

0.045

1.260

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.180

0.714

 

 

 

 

 

 

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

0.667

(0.135)

0.546

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export goods calculated on F.O.B.

NA

1.055

1.064

 

TOTAL EARNINGS

NA

1.055

1.064

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

4.336

0.107

 

TOTAL IMPORTS

NA

4.336

0.107

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.91

(0.59)

2.38

 

Expected Sales (2014-2015): Rs.50.000 Million

 

The above information has been parted by Mr. Hitesh Gunvantlal Panchal

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.51

(0.43)

1.58

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

6.43

8.54

9.87

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.45

0.19

5.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.01

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.67

1.95

1.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19

1.04

1.09

 


 

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

0.925

2.290

2.290

Reserves & Surplus

3.858

3.723

5.036

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

4.783

6.013

7.326

 

 

 

 

Long Term borrowings

1.118

0.780

9.620

Short Term borrowings

7.910

10.921

2.600

Total borrowings

9.028

11.701

12.220

Debt/Equity ratio

1.888

1.946

1.668

 

 

 

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

Sales

34.627

31.704

44.090

 

 

(8.441)

39.068

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

34.627

31.704

44.090

Profit

0.546

(0.135)

0.667

 

1.58%

(0.43%)

1.51%

 

 

 

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

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

No

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

0.000

0.780

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from bank

 

 

Standard Chartered Bank

0.000

1.277

Total

0.000

2.057

 

 

FINANCIAL RESULTS

 

The company has made a profit of Rs.0.660 Million as compared to profit of Rs.0.044 Million in the previous year. The directors doesn’t propose any dividends for the year.

 

 

CURRENT WORKING AND PROSPECTS FOR 2014-15

 

The company expects further better results for the coming year. 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10188285

27/11/2012 *

14,500,000.00

State Bank Of India

Smeccc Borivali (W) Branch, 101,First Floor,, East Wing, Landmark Building, S.V.Road, Borivali (W), Mumbai, Maharashtra - 400092, India

B64569247

2

10091674

19/02/2008

1,000,000.00

State Bank Of Saurashtra

Raj Kiran Building, M G Road,, Kandivali, Mumbai, Maharashtra - 400097, India

A33474131

3

10091769

19/02/2008

1,200,000.00

State Bank Of Saurashtra

Raj Kiran Building, M G Road,, Kandivali, Mumbai, Maharashtra - 400097, India

A33474388

4

10091675

19/02/2008

4,500,000.00

State Bank Of Saurashtra

Raj Kiran Building, M G Road,, Kandivali, Mumbai, 
Maharashtra - 400097, India

A33473919

5

90237300

11/08/2003 *

1,950,000.00

State Bank Of Saurashtra

Raj Kiran Building; Mg Road, Kandivali, Mumbai, Maharashtra - 400007, 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.62.20

UK Pound

1

Rs.94.71

Euro

1

Rs.68.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VNT


 

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

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

42

 

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.