MIRA INFORM REPORT

 

 

Report No. :

354537

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

DYNATECH TOOLS AND DEVICES (BENGALURU) PRIVATE LIMITED

 

 

Registered Office :

No.55, 4th Main, 3rd Phase, Peenya Industrial Area, Bangalore – 560058, Karnataka

Mobile No.:

91-9845216351 (Mr. Thimmaiach)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.04.2012

 

 

Com. Reg. No.:

063529

 

 

Capital Investment / Paid-up Capital :

Rs.150.000 Million

 

 

CIN No.:

[Company Identification No.]

U29220KA2012PTC063529

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturing and supply of parts and accessories of machines (Registered Activity)

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 443000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company incorporated in the year 2012. It has satisfactory track.

 

Management of the company has failed to file financials for the year 2015 with the government department.

 

The ratings takes into consideration decent increase in the sales turnover of the company in FY14. However, profit has declined over previous year. Further, the adequate networth base along with comfortable debt level leads to sound financial risk profile.

 

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

 

The company can be considered for business dealings with 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2015.

 

INFORMATION DENIED BY

 

Name :

Mr. Thimmiah

Designation :

Not Divulged

Contact No.:

91-9845216351

Date :

16.12.2015

 

 

LOCATIONS

 

Registered Office :

No.55, 4th Main, 3rd Phase, Peenya Industrial Area, Bangalore – 560058, Karnataka, India

Tel. No.:

91-80-28362430

Mobile No.:

91-9845216351 (Mr. Thimmiah)

Fax No.:

Not Available

E-Mail :

bsbhat@gmail.com

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Sajjanraj Mohanlal Jain

Designation :

Director

Address :

Flat No. 32, Kcn Mansion, No.7/2, Yamuna Bai Road, Madhavanagar,, Bangalore - 560001, Karnataka, India

Date of Birth/Age :

15.08.1961

Date of Appointment :

13.04.2012

DIN No.:

00211850

 

 

Name :

Geetha Vittal Shettigar

Designation :

Director

Address :

1 Block, 1108, Brigade Gateway, Malleshwaram (West), Bangalore - 560055, Karnataka, India

Date of Birth/Age :

01.12.1945

Date of Appointment :

13.04.2012

DIN No.:

03567290

 

 

Name :

Savithri Thimmaiah

Designation :

Director

Address :

No.101, 2nd Cross, 1st Block, Nagarabavi, 2nd Stage, Bangalore - 560072, Karnataka, India

Date of Birth/Age :

25.06.1971

Date of Appointment :

13.04.2012

DIN No.:

03567311

 

 

Name :

Bellairu Damodar

Designation :

Director

Address :

Kanthakusuma, No.21, 1st Main, 1st Circular Road, Dollar Scheme, Nandini Layout, Bangalore - 560096, Karnataka, India

Date of Birth/Age :

18.04.1959

Date of Appointment :

13.04.2012

DIN No.:

03567391

 

 

Name :

Ballapatna Dhoomegowda Thimmiah

Designation :

Director

Address :

No.101, 2nd Cross, 1st Block, 2nd Stage, Nagarabhavi, Bangalore - 560072, Karnataka, India

Date of Birth/Age :

20.07.1962

Date of Appointment :

13.04.2012

DIN No.:

03567405

 

 

Name :

Hemanth Kukkikatte Vittal

Designation :

Director

Address :

1 Block, 1108, Brigade Gateway, Malleshwaram (West), Bangalore - 560055, Karnataka, India

Date of Birth/Age :

24.12.1980

Date of Appointment :

13.04.2012

DIN No.:

03567433

 

 

Name :

Vathsala Damodar

Designation :

Director

Address :

No.21, I Circular Road, 1st Main Road, Dollar Scheme, Nandini Layout, Bangalore - 560096, Karnataka, India

Date of Birth/Age :

31.03.1968

Date of Appointment :

13.04.2012

DIN No.:

03567441

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Bellairu Damodar

3750000

25.00

Sajjanraj Mohanlal Jain

2250000

15.00

Geetha Vittal Shettigar

1500000

10.00

Savithri Thimmaiah

750000

5.00

Ballapatna Dhoomegowda Thimmiah

3000000

20.00

Hemanth Kukkikatte Vittal

2250000

15.00

Vathsala Damodar

1500000

10.00

Total

15000000

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 :

Subject is engaged in the business of manufacturing and supply of parts and accessories of machines (Registered Activity)

 

 

Products :

ITEM Code

Product Description

84669310

Parts and accessories

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

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

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Canara Bank

Branch

Not Divulged

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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

51.899

58.476

Short-term borrowings

 

 

Rupee term loans from banks

7.319

8.682

Total

59.218

67.158

 

Auditors :

 

Name :

S Janardhan and Associates

Chartered Accountants

Address :

APT NO 106, 1st Floor, Embassy Centre

PAN No.:

ABIPB8461F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150,00,000

Equity Shares

Rs.10/- each

Rs.150.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150,00,000

Equity Shares

Rs.10/- each

Rs.150.000 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

150.000

150.000

(b) Reserves & Surplus

 

4.913

4.116

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

154.913

154.116

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

87.068

91.066

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.100

0.100

(d) long-term provisions

 

1.753

1.689

Total Non-current Liabilities (3)

 

88.921

92.855

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

7.319

8.682

(b) Trade payables

 

13.610

15.640

(c) Other current liabilities

 

3.760

4.809

(d) Short-term provisions

 

1.622

0.873

Total Current Liabilities (4)

 

26.311

30.004

 

 

 

 

TOTAL

 

270.145

276.975

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

171.491

179.540

(ii) Intangible Assets

 

0.107

0.000

(iii) Capital work-in-progress

 

4.243

1.212

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.965

0.965

(c) Deferred tax assets (net)

 

0.233

0.646

(d)  Long-term Loan and Advances

 

40.891

37.036

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

217.930

219.399

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

10.496

9.683

(c) Trade receivables

 

27.349

26.783

(d) Cash and cash equivalents

 

9.637

17.394

(e) Short-term loans and advances

 

3.984

2.780

(f) Other current assets

 

0.749

0.936

Total Current Assets

 

52.215

57.576

 

 

 

 

TOTAL

 

270.145

276.975

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

99.128

86.636

 

Other Income

 

 

 

 

TOTAL

 

99.128

86.636

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

 

98.086

82.308

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

1.042

4.328

 

 

 

 

 

Less

TAX

 

(1.075)

0.212

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

2.117

4.116

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 0.14

 NA

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

 

31.03.2014

31.03.2013

Current Maturities of Long term debt

 

NA

NA

Cash generated from operations

 

NA

NA

Net cash flow from used in operations

 

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Total Income)

(%)

 

2.14

4.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

0.39

1.58

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.01

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

0.61

0.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.98

1.92

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Share Capital

150.000

150.000

Reserves & Surplus

4.116

4.913

Share Application money pending allotment

0.000

0.000

Net worth

154.116

154.913

 

 

 

long-term borrowings

91.066

87.068

Short term borrowings

8.682

7.319

Total borrowings

99.748

94.387

Debt/Equity ratio

0.647

0.609

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

86.636

99.128

 

#REF!

14.419

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

86.636

99.128

Profit

4.116

2.117

 

4.75%

2.14%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from others

35.169

32.591

 

 

 

Total

35.169

32.591

 

CORPORATE INFORMATION

 

Subject was incorporated in the year 2012 to continue its operations of manufacturing and supply of parts and accessories of machines which was carried as a partnership firm by the same management. Transmission shafts, screw bolts and nuts are the other major products of Dynatech Tools and Devices (Bangalore) Private Limited which are produced by extensive skilled and semi-skilled labour force.

 

The company Rs. total revenue including other income increased to Rs. 99.128 Million in the current year from Rs. 86.636 Million in the previous year. Due to Challenging macroeconomic environment, intense competitive landscape and increase in Finance cost, Loss before tax and exceptional items (LBT) for the year 2013-14 reached a level of Rs. 1.042 Million compared to PBT of Rs. 4.328 Million in the previous year. Similarly LAT for the year 2013-14 reached a level of 2.117 Million from PAT of Rs. 4.116 Million in the previous year. In order to conserve the resources and due to loss in current year your Directors do not recommend declaration of any dividend.

 

index of charge

 


 

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 records 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.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

SNT

 


 

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

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

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

 

41

 

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.