MIRA INFORM REPORT

 

 

Report No. :

308105

Report Date :

17.02.2015

 

IDENTIFICATION DETAILS

 

Name :

VENUS ELECTRONICS AND CONTROLS PRIVATE LIMITED

 

 

Registered Office :

44/45, MIDC Industrial Area, Street No. 14, Andheri (East), Mumbai – 400092, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.09.1972

 

 

Com. Reg. No.:

11-015786

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U31200MH1972PTC015876

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

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 :

Manufacturer of Kapton / Polyimide Covered Copper Conductor.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 480000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has reported decent profitability.

 

Financial position of the company appears to be sound.

 

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

 

The company can be considered for business dealings with usual business 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

LOCATIONS

 

Registered Office :

44/45, MIDC Industrial Area, Street No. 14, Andheri (East), Mumbai – 400092, Maharashtra, India  

Tel. No.:

91-22- 28216930 / 28221782 / 26176459 / 26176276

Fax No.:

91-22-26174576 / 28364440

E-Mail :

vkmassociates@gmail.com

venus.electronics@gmail.com

Website :

http://www.venuselec.com

 

 

Factory :

169-170-171, Dabhel Industrial Co-Op Society Limited, Dabhel, Union Territory, Daman - 396210, Union Territory, India

Tel. No.:

91-260-2242223

Fax No.:

91-260-2243640

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vijay Mohanlal Bhatia

Designation :

Director

Address :

21 Ashirwad Hatkesh Society, 6th Road, J.V.P.D.  Scheme , Mumbai - 400056, Maharashtra, India

Date of Appointment :

03.07.1972

DIN No.:

01885813

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

U31200MH1972PTC015876

VENUS ELECTRONICS AND CONTROLS PRIVATE LIMITED

Director

03/07/1972

03/07/1972

-

Active

NO

2

U32109MH1995PTC093230

ASHAR AND BHATIA LAMINATES PRIVATE LIMITED

Director

29/09/1995

29/09/1995

-

Active

NO

 

 

Name :

Mr. Sailesh Ramniklal Asher

Designation :

Director

Address :

21, Ashirvad, N.S. Road No. 6, J.V.P.D. Scheme, Mumbai - 400056, Maharashtra, India

Date of Appointment :

03.07.1972

DIN No.:

01885833

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

U31200MH1972PTC015876

VENUS ELECTRONICS AND CONTROLS PRIVATE LIMITED

Director

03/07/1972

03/07/1972

-

Active

NO

2

U32109MH1995PTC093230

ASHAR AND BHATIA LAMINATES PRIVATE LIMITED

Director

29/09/1995

29/09/1995

-

Active

NO

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Vijay Mohanlal Bhatia

 

240000

Sailesh Ramniklal Ashar

 

240000

Veena Vijay Bhatia

 

120000

Indira Ramniklal Ashar

 

120000

Yashesh Vijay Bhatia

 

240000

Milan Vijay Bhatia

 

240000

Shilpa Sailesh Ashar

 

120000

Devansh Sailesh Ashar

 

240000

Bhatia V. Mohanlal (Executor M P Ashar Trust)

 

80000

B R Ashur (HUF)

 

120000

V M Bhatia (HUF)

 

120000

R M Ashur (HUF)

 

120000

Total

 

2000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Kapton / Polyimide Covered Copper Conductor.

 

 

Products :

Kapton / Polyimide Covered Copper Conductor

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, India

 

 

Facilities :

--

 

 

 

Auditors :

 

Name :

Kishore K Khatau

Chartered Accountant

Address :

114/B, R K Wadi, V P Road, Mumbai – 400004, Maharashtra, India

PAN No.:

AABPK0232D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs.2.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs.2.000 Millions

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

2.000

2.000

2.000

(b) Reserves & Surplus

165.690

135.023

117.037

(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)

167.690

137.023

119.037

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

-0.463

(c) Other long term liabilities

18.000

18.000

4.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

18.000

18.000

3.537

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

61.249

92.704

56.351

(b) Trade payables

2.645

1.274

0.940

(c) Other current liabilities

26.600

9.138

12.528

(d) Short-term provisions

10.500

7.430

7.025

Total Current Liabilities (4)

100.994

110.546

76.844

 

 

 

 

TOTAL

286.684

265.569

199.418

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

143.659

150.987

120.392

(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

6.107

4.506

4.506

(c) Deferred tax assets (net)

2.063

1.185

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

151.829

156.678

124.898

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

38.690

42.347

17.175

(c) Trade receivables

39.176

34.103

36.204

(d) Cash and cash equivalents

1.691

1.543

5.157

(e) Short-term loans and advances

55.298

30.898

15.984

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

134.855

108.891

74.520

 

 

 

 

TOTAL

286.684

265.569

199.418

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

366.825

309.501

319.010

 

 

Other Income

55.246

22.463

1.044

 

 

TOTAL                                         (A)

422.071

331.964

320.054

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

287.761

223.915

240.204

 

 

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

(9.469)

0.996

(2.100)

 

 

Employee Benefits Expenses

12.969

11.588

8.721

 

 

Other Expenses

71.988

62.542

50.498

 

 

TOTAL                                         (B)

363.249

299.041

297.323

 

 

 

 

 

 

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

58.822

32.923

22.731

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

9.468

3.114

0.000

 

 

 

 

 

 

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

49.354

29.809

22.731

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

9.815

6.212

2.011

 

 

 

 

 

 

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

39.539

23.597

20.720

 

 

 

 

 

Less

TAX                                                                  (H)

8.872

5.611

7.268

 

 

 

 

 

 

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

30.667

17.986

13.452

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

135.023

117.037

107.585

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

0.000

0.000

4.000

 

BALANCE CARRIED TO THE B/S

165.690

135.023

117.037

 

 

 

 

 

 

EARNING IN FOREIGN CURRENCY

NA

5.840

4.461

 

 

 

 

 

 

VALUE OF IMPORT ON C.I.F BASIS

NA

69.668

62.988

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1976.94

1229.86

1036.01

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

8.36

5.81

4.22

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

16.04

10.64

7.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.20

9.08

10.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.17

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.37

0.68

0.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

0.99

0.97

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

2.000

2.000

2.000

Reserves & Surplus

117.037

135.023

165.690

Share Application money pending allotment

0.000

0.000

0.000

Net worth

119.037

137.023

167.690

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

56.351

92.704

61.249

Total borrowings

56.351

92.704

61.249

Debt/Equity ratio

0.473

0.677

0.365

 

 

 

 

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

319.010

309.501

366.825

 

 

(2.981)

18.521

 

 

 

 

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

319.010

309.501

366.825

Profit

13.452

17.986

30.667

 

4.22%

5.81%

8.36%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

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

No

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

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 Millions

31.03.2013

Rs. In Millions

SHORT TERM BORROWINGS

 

 

Loan from directors

29.013

62.889

Loan from shareholders

32.236

29.815

Total

61.249

92.704

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10424391

04/04/2013

30,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B74663600

2

10417396

02/04/2013

30,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B72419344

*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.62.14

UK Pound

1

Rs.95.78

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUC

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--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

 

47

 

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.