MIRA INFORM REPORT

 

 

Report No. :

355263

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

PRICOL PUNE PRIVATE LIMITED (w.e.f. 29.05.2015)

 

 

Formerly Known As :

JOHNSON CONTROLS PRICOL PRIVATE LIMITED (w.e.f. 11.07.2012)

 

PRICOL PUNE PRIVATE LIMITED (w.e.f. 30.04.2012)

 

PRICOL PUNE LIMITED

 

 

Registered Office :

Survey No.1062, 1065 and 1066, Village Pirangut, Taluka Mulshi, Pune-412108, Maharashtra

Tel. No.:

91-20-22923901/ 39115023/ 39115074/ 39115000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

18.05.2011

 

 

Com. Reg. No.:

11-139594

 

 

Capital Investment / Paid-up Capital :

Rs. 100.000 Million

 

 

CIN No.:

[Company Identification No.]

U34200PN2011PTC139594

 

 

IEC No.:

3111028828

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAGCP0139E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Exporting of Electrical equipment, General Purpose and Special purpose Machinery & equipment, Transport equipment. (Registered Activity)

 

 

No. of Employees :

Not Divulged

 

 

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

 

Maximum Credit Limit :

USD 1400000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of Pricol Limited incorporated in the year 2011. It has satisfactory track.

 

The company has registered losses from its operations in the FY – 2015. However it has achieved decent sales turnover.

 

Rating reflects company’s healthy financial base, low debt levels along with strong financial and managerial support which it receives from its holding company.

 

Trade relations are fair. Business is active. Payments are usually 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.

 

 

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. Kannan

Designation :

Deputy Manager

Contact No.:

91-8888800249

Date :

17.12.2015

 

 

LOCATIONS

 

Registered Office :

Survey No.1062, 1065 and 1066, Village Pirangut, Taluka Mulshi, Pune-412108, Maharashtra, India

Tel. No.:

91-20-22923901/ 39115023/ 39115074/ 39115000

Fax No.:

91-20-22923911/ 39115021

E-Mail :

rajesh.srinivasan@pricol.co.in

divya.rai@pricol.co.in

manas.patra-ext@jcppl.com

pppl@pricol.co.in

Website :

http://www.pricol.com

Area :

27,092.21 sq. ft

 

 

Factory 1:

Gat No 1071, Village Pirangut, Taluka Mulshi, Pune-412108, Maharashtra, India

Area :

412.36 sq. mts

 

 

Factory 2 :

Village Pirangut, Taluka Mulshi, Pune-412108, Maharashtra, India

Area :

120,349 sq.ft

 

 

DIRECTORS

 

As on: 31.03.2015

 

Name :

Mr. Vijay Mohan

Designation :

Director

Address :

"Shrimayi", New No.232, Old No.170, Tea Estates, Race Course, Coimbatore, 641018, Tamil Nadu, India

Date of Birth/Age :

11.10.1947

Date of Appointment :

18.05.2011

DIN No.:

00001843

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

L33129TZ1972PLC000641

PRICOL LIMITED

Director

02/08/2013

18/02/1974

-

Active

NO

2

U65921TZ1981PLC001043

PRICOL HOLDINGS LIMITED

Director

19/08/1981

19/08/1981

-

Active

NO

3

L35999TN1964PLC005276

RANE BRAKE LININGS LIMITED

Director

27/06/1986

27/06/1986

-

Amalgamated

NO

4

L17111TZ1962PLC001183

PRECOT MERIDIAN LIMITED

Director

11/12/1991

11/12/1991

-

Active

NO

5

U02511TZ1992PTC003755

BHAVANI INFIN SERVICES INDIA PRIVATE LIMITED

Director

07/05/1992

07/05/1992

19/10/2011

Active

NO

6

U02102TZ1999PLC008898

PPL ENTERPRISES LIMITED

Director

17/06/1999

17/06/1999

-

Active

NO

7

U29308TZ2002PLC010356

XENOS AUTOMOTIVE LIMITED

Whole-time director

03/12/2013

06/11/2002

-

Amalgamated

NO

8

U72200TG2004PLC078933

SYNORO TECHNOLOGIES LIMITED

Director

15/12/2004

15/12/2004

17/04/2010

Active

NO

9

U02922TZ1994PLC005583

COIMBATORE METAL WORKS LIMITED

Director

18/08/2006

11/06/2005

-

Active

NO

10

U70101TZ2005PTC011769

PRIANA ENTERPRISES INDIA Private Limited

Director

13/01/2006

13/01/2006

05/09/2008

Active

NO

11

U00113TZ1996PLC007639

PRICOL TECHNOLOGIES LIMITED

Director

13/01/2006

13/01/2006

-

Active

NO

12

U45201TZ2006PLC012518

PRICOL PROPERTIES LIMITED

Director

27/01/2006

27/01/2006

-

Active

NO

13

U32104TZ2007PLC014032

ANANYA INNOVATIONS LIMITED

Director

21/11/2007

21/11/2007

-

Strike off

NO

14

L63011TN2004PLC054948

RANE BRAKE LINING LIMITED

Additional director

06/02/2008

06/02/2008

26/05/2008

Active

NO

15

L35999TN1936PLC002202

RANE HOLDINGS LIMITED

Director

30/07/2008

09/06/2008

17/08/2009

Active

NO

16

U33112TZ2008PLC014635

PRICOL MEDICAL SYSTEMS LIMITED

Director

14/07/2008

14/07/2008

-

Amalgamated

NO

17

U34200PN2011PTC139594

PRICOL PUNE PRIVATE LIMITED

Director

18/05/2011

18/05/2011

-

Active

NO

18

U34300DL2012PTC282384

DENSO AUTO BODY PARTS INDIA PRIVATE LIMITED

Director

22/08/2012

22/08/2012

24/04/2013

Active

NO

 

 

Name :

Mr. Samakulam Anantha Padmanabhan Gopalakrishnan

Designation :

Director

Address :

Old No 11 New No 17 Sriramajayam,, North South Road-No 4, Muthuswamy Colony,, Coimbatore, 641026, Tamil Nadu, India

Date of Appointment :

21.05.2015

DIN No.:

03594629

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

U29308TZ2002PLC010356

XENOS AUTOMOTIVE LIMITED

Director

30/09/2011

02/09/2011

-

Amalgamated

NO

2

U63040TZ2002PLC010019

PRICOL TRAVEL LIMITED

Director

28/09/2012

21/09/2012

-

Active

NO

3

U65921TZ1981PLC001043

PRICOL HOLDINGS LIMITED

Director

29/09/2012

21/09/2012

-

Active

NO

4

U45201TZ2006PLC012518

PRICOL PROPERTIES LIMITED

Director

28/09/2012

21/09/2012

-

Active

NO

5

U67120TZ1994PLC005250

INTEGRAL INVESTMENTS LIMITED

Director

03/07/2013

26/09/2012

-

Active

NO

6

U70200TZ2012PLC017978

PRINFRA LIMITED

Director

30/09/2013

04/10/2012

-

Active

NO

7

U63040TZ2004PLC011141

PRIARA ENTERPRISES LIMITED

Additional director

07/11/2013

07/11/2013

-

Strike off

NO

8

U74900TZ2013PTC019245

VENKATARAMANA HOLDINGS PRIVATE LIMITED

Director

10/09/2014

30/04/2014

-

Active

NO

9

U00113TZ1996PLC007639

PRICOL TECHNOLOGIES LIMITED

Director

28/03/2015

02/06/2014

-

Active

NO

10

U02102TZ2004PLC011345

M AND M ENTERPRISES (INDIA) LIMITED

Director

24/09/2014

13/06/2014

-

Active

NO

11

U02102TZ1999PLC008898

PPL ENTERPRISES LIMITED

Director

24/09/2014

13/06/2014

-

Active

NO

12

U34200PN2011PTC139594

PRICOL PUNE PRIVATE LIMITED

Director

07/08/2015

21/05/2015

-

Active

NO

 

 

Name :

Mr. Vikram Mohan

Designation :

Managing Director

Address :

No.1,East End, Kallimadai Road, Singanallur, Coimbatore, 641005, Tamil Nadu, India

Date of Birth/Age :

23.05.1975

Date of Appointment :

01.06.2013

DIN No.:

00089968

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

U00113TZ1996PLC007244

PRIME AGRI SOLUTIONS (INDIA) LIMITED

Director

14/01/2000

14/01/2000

-

Strike off

NO

2

U63040TZ2002PLC010019

PRICOL TRAVEL LIMITED

Director

24/01/2002

24/01/2002

-

Active

NO

3

U02102TZ1999PLC008898

PPL ENTERPRISES LIMITED

Director

31/07/2002

31/07/2002

-

Active

NO

4

U63040TZ2004PLC011141

PRIARA ENTERPRISES LIMITED

Director

14/05/2004

14/05/2004

-

Strike off

NO

5

U02102TZ2004PLC011345

M AND M ENTERPRISES (INDIA) LIMITED

Director

16/09/2004

16/09/2004

-

Active

NO

6

U70101TZ2005PTC011769

PRIANA ENTERPRISES INDIA Private Limited

Director

29/04/2005

29/04/2005

05/09/2008

Active

NO

7

U45201TZ2006PLC012518

PRICOL PROPERTIES LIMITED

Director

27/01/2006

27/01/2006

-

Active

NO

8

U72200TZ2006PTC012569

CARCERANO PRICOLTECH (INDIA) PRIVATE LIMITED

Director

10/02/2006

10/02/2006

13/12/2013

Strike off

NO

9

U45201TZ2007PLC013596

Vascon Pricol Infrastructures Limited

Director

02/04/2007

02/04/2007

20/08/2014

Active

NO

10

U29308TZ2002PLC010356

XENOS AUTOMOTIVE LIMITED

Director

30/09/2008

24/01/2008

05/01/2009

Amalgamated

NO

11

U72200TG2004PLC078933

SYNORO TECHNOLOGIES LIMITED

Alternate director

24/01/2008

24/01/2008

06/10/2009

Active

NO

12

U02922TZ1994PLC005583

COIMBATORE METAL WORKS LIMITED

Alternate director

24/01/2008

24/01/2008

11/01/2011

Active

NO

13

L33129TZ1972PLC000641

PRICOL LIMITED

Managing director

01/04/2013

29/05/2009

-

Active

NO

14

U00113TZ1996PLC007639

PRICOL TECHNOLOGIES LIMITED

Director

30/09/2015

05/06/2010

-

Active

NO

15

U65921TZ1981PLC001043

PRICOL HOLDINGS LIMITED

Director

29/09/2012

30/12/2011

-

Active

NO

16

U70200TZ2012PLC017978

PRINFRA LIMITED

Director

05/03/2012

05/03/2012

28/03/2014

Active

NO

17

U34300DL2012PTC282384

DENSO AUTO BODY PARTS INDIA PRIVATE LIMITED

Director

18/09/2013

23/04/2013

17/03/2015

Active

NO

18

U34200PN2011PTC139594

PRICOL PUNE PRIVATE LIMITED

Managing director

05/08/2015

01/06/2013

-

Active

NO

19

U99999DL1959PLC176013

AUTOMOTIVE COMPONENT MANUFACTURERS ASSOCIATION OF INDIA

Director

05/09/2013

05/09/2013

03/09/2015

Active

NO

 

 

Name :

Mr. Subramanian

Designation :

Director

Address :

No.B1, Block4, Alsa Green Park, Nehru Nagar, Chrompet, Chennai, 600044, Tamil Nadu, India

Date of Appointment :

21.05.2015

DIN No.:

06631555

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

U29308TZ2002PLC010356

XENOS AUTOMOTIVE LIMITED

Director

30/09/2013

19/07/2013

-

Amalgamated

NO

2

U34200PN2011PTC139594

PRICOL PUNE PRIVATE LIMITED

Director

07/08/2015

21/05/2015

-

Active

NO

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Kannan

Designation :

Deputy Manager

 

 

Name :

JMACS Associates

Designation :

Company Secretaries

Address :

No. 51, 1st Floor, Ramasamy Layout (D.P.FStreet), Pappanaickenpalayam, Coimbatore – 641037, Karnataka, India

 

 

Name :

Mr. Jinesh Bohra

Designation :

Chief Finance Executive

Address :

No.15, Khod Ka Bas, Pali, 306401, Rajasthan, India

Date of Appointment :

21.05.2015

PAN No.:

AKRPJ0922F

 

 

Name :

Divya Rai

Designation :

Secretary

Address :

Flat No. 7 Shivraj Society, Paramhans Nagar, Kothrud, Pune, 411038, Maharashtra, India

Date of Appointment :

01.07.2015

PAN No.:

BBYPR3785D

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 31.03.2015

 

Names of Shareholders

 

No. of Shares

Pricol Limited, India

 

5000000

Johnson Control Enterprises Limited, UK

 

5000000

Total

 

10000000

 

Equity Share Break up (Percentage of Total Equity)

 

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

50.00

Bodies corporate

50.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Exporting of Electrical equipment, General Purpose and Special purpose Machinery & equipment, Transport equipment. (Registered Activity)

 

 

Products :

Item Code No.

Product Description

90268090

Instrument cluster

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 :

Not Divulged

 

 

Bankers :

  • IDBI Bank Limited
  • Indian Bank 31 Variety Hall Road, Coimbatore - 641001, Tamilnadu, India

 

Bank Name

Not Divulged

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

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

Term loans from banks

20.000

0.000

Short-term borrowings

0.000

0.000

Working capital loans from banks

69.423

0.000

Other loans and advances

35.960

80.790

Total

125.383

80.790

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

706, 'B' Wing, 7th Floor, ICC Trade Tower, Senapati Bapat Road, Pune- 411016, Maharashtra, India

PAN No.:

AABFD7919A

E-Mail :

ganshankar@deloitte.com

 

 

Memberships :

---

 

 

Collaborators :

----

 

 

Holding company

  • Pricol Limited (L33129TZ1972PLC000641)
  • Johnsons Control Enterprises Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs. 100.000 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

 

31.03.2015

31.03.2014

31.03.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

100.000

100.000

100.000

(b) Reserves & Surplus

383.494

510.575

649.320

(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)

483.494

610.575

749.320

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

20.000

0.000

5.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1.089

1.089

1.090

(d) long-term provisions

2.695

2.147

1.760

Total Non-current Liabilities (3)

23.784

3.236

7.850

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

142.465

160.853

74.130

(b) Trade payables

316.161

265.231

192.230

(c) Other current liabilities

22.227

24.064

115.320

(d) Short-term provisions

14.145

7.678

0.980

Total Current Liabilities (4)

494.998

457.826

382.660

 

 

 

 

TOTAL

1002.276

1071.637

1139.830

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

485.343

495.535

489.840

(ii) Intangible Assets

118.259

178.656

238.740

(iii) Capital work-in-progress

39.365

27.630

1.190

(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

0.000

(d)  Long-term Loan and Advances

12.789

10.912

3.230

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

655.756

712.733

733.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

132.691

155.845

150.240

(c) Trade receivables

186.039

177.576

233.650

(d) Cash and cash equivalents

13.430

1.984

1.000

(e) Short-term loans and advances

14.360

23.499

21.930

(f) Other current assets

0.000

0.000

0.010

Total Current Assets

346.520

358.904

406.830

 

 

 

 

TOTAL

1002.276

1071.637

1139.830

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

979.955

1029.611

1234.060

 

 

Other Income

14.070

7.371

12.610

 

 

TOTAL                                     (A)

994.025

1036.982

1246.670

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

828.283

811.977

 

 

Exceptional Item

 0.000

38.304

 

 

 

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

(6.290)

6.840

 

 

 

Employees benefits expense

70.045

84.503

 

 

 

Other expenses

126.734

134.652

 

 

 

TOTAL                                     (B)

1018.772

1076.276

1282.190

 

 

 

 

 

 

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

(24.747)

(39.294)

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.748

11.843

 

 

 

 

 

 

 

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

(34.495)

(51.137)

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

92.585

87.604

 

 

 

 

 

 

 

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

(127.080)

(138.741)

(35.520)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

(0.120)

 

 

 

 

 

 

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

(127.080)

(138.741)

(35.400)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

13.590

4.470

4.680

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

350.240

355.980

239.520

 

 

Other

4.370

6.360

0.220

 

 

Capital Goods

4.400

7.260

3.640

 

TOTAL IMPORTS

359.010

369.600

243.380

 

 

 

 

 

 

Earnings Per Share (Rs.)

(12.71)

(13.87)

(3.54)

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

0.000

5.000

52.500

Net cash flows from (used in) operations

61.393

38.589

86.870

Net cash flows from (used in) operating activities

60.706

38.084

84.260

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

(12.97)

(13.48)

(2.87)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(2.53)

(3.82)

(2.88)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(13.20)

(13.29)

(3.12)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.26)

(0.23)

(0.05)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.34

0.27

0.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.70

0.78

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

100.000

100.000

100.000

Reserves & Surplus

649.320

510.575

383.494

Net worth

749.320

610.575

483.494

 

 

 

 

long-term borrowings

5.000

0.000

20.000

Short term borrowings

74.130

160.853

142.465

Current Maturities of Long term debt

52.500

5.000

0.000

Total borrowings

131.630

165.853

162.465

Debt/Equity ratio

0.176

0.272

0.336

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1234.060

1029.611

979.955

 

 

(16.567)

(4.823)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1234.060

1029.611

979.955

Profit (loss)

(35.400)

(138.741)

(127.080)

 

(2.87%)

(13.48%)

(12.97%)

 

 

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

Yes

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

Yes

17

Details of sister concerns

Yes

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

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Working capital loans from banks

0.000

80.063

Other loans and advances, others

37.082

0.000

Total

37.082

80.063

 

 

INDEX OF CAHREGS:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10363014

20/06/2015 *

220,000,000.00

INDIAN BANK

COIMBATORE MAIN BRANCH, 31, VARIETY HALL ROAD, CO 
IMABTORE - 641001, Tamilnadu, INDIA

C58818857

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Furniture and fixtures
  • Building
  • Factory equipments
  • Motor vehicles
  • Office equipment
  • Goodwill
  • Computer software

 

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 :

SPY

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

MTN

 


 

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

3

--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

YES

--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.