MIRA INFORM REPORT

 

 

Report No. :

308312

Report Date :

19.02.2015

 

IDENTIFICATION DETAILS

 

Name :

NEWTRACK COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

B-5, Ashatavinayaka Apartment, Ashok Stambha, Nasik-422013, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.08.2001

 

 

Com. Reg. No.:

11-133006

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2001PTC133006

 

 

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 :

Trader, Dealer and Repairing Services of Computer and Laptop.

 

 

No. of Employees :

20 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 42000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

The company can be considered for business dealings at usual trade terms and conditions. 

 

Note :

 

The financial figures for FY2012-2013, with reference to provision for taxation (Directors report) and profitability mentioned in the reserves and surplus schedule (financial statements) seem to be erroneously reported in the 10th as well 11th annual report of the company which couldn’t be rectified as Mr. Magan, the director denied to provide any clarification about the same.

 

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

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Magan Govind Gangani

Designation :

Director

Contact No.:

91-9823070112

Date :

16.02.2015

 

 

LOCATIONS

 

Registered Office :

B-5, Ashatavinayaka Apartment, Ashok Stambha, Nasik-422013, Maharashtra, India  

Tel. No.:

91-253-2578135 /

Mobile No.:

91-9823070112 [Mr. Magan Govind Gangani]

Fax No.:

91-253-2578135

E-Mail :

stkarwa@gmail.com

newtrackcomputers@gmail.com

 

 

DIRECTORS

 

AS ON 07.07.2014

 

Name :

Mr. Magan Govind Gangani

Designation :

Director

Address :

Plot No. 66, Raghukul Bunglow, Makhmalabad Road, Panchvati, Nashik-422003, Maharashtra, India

Date of Birth/Age :

02.01.1968

Date of Appointment :

19.08.2001

Din No.:

00693064

 

 

Name :

Mr. Lalji Govind Gangani

Designation :

Director

Address :

B-5, Ashatavinayaka Apartment, Ashok Stambha, Gangapur Road, Nasik-422002, Maharashtra, India  

Date of Birth/Age :

03.02.1971

Date of Appointment :

19.08.2001

Din No.:

00693079

 

 

Name :

Mr. Mahesh Govind Gangani

Designation :

Director

Address :

Plot No. 66, Raghukul Bunglow, Makhmalabad Road, Panchvati, Nashik-422003, Maharashtra, India

Date of Birth/Age :

10.12.1979

Date of Appointment :

19.08.2001

Din No.:

00693096

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 07.07.2014

 

Names of Shareholders

 

No. of Shares

Magan Govind Gangani

 

29780

Lalji Govind Gangani

 

29780

Mahesh Govind Gangani

 

29780

Daksha Magan Gangani

 

3510

Kirti Lalji Gangani

 

3500

Daksha Mahesh Gangani

 

3650

 

 

 

TOTAL

 

100000

 

AS ON 07.07.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Dealer and Repairing Services of Computer and Laptop.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (30 days / 60 days / 90 days)

 

 

Purchasing :

Cash and Credit (30 days / 60 days / 90 days)

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Retailers, End Users and OEMs

 

 

No. of Employees :

20 [Approximately] 

 

 

Bankers :

Bank Name

State Bank of India

Branch

Patel Plaza

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)

Cash Credit = Rs.8.500 Millions

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Car loans form Bank

 

 

Kotak Mahindra Loan for Safari

0.000

0.111

Kotak Mahindra Loan for Innova

0.000

0.000

 

 

 

Short-term borrowings

 

 

Working Capital Loans/CC Limit/OD Account (With Bank)

0.000

0.000

Loans Repayable on Demand

 

 

From Banks

8.454

7.933

Total

8.454

8.044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.T. Karwa and Company

Chartered Accountants 

Address :

340, Laxminarayan Market, Hiralal Lane, Nashik-422001, Maharashtra, India

Tel. No.:

91-253-2576643

Mobile No.:

91-9822077543

E-Mail :

stkarwa@gmail.com

PAN No:

ABBPK7676C

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 


 

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

1.000

1.000

0.522

(b) Reserves & Surplus

13.649

12.383

10.994

(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)

14.649

13.383

11.516

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.366

4.934

3.971

(b) Deferred tax liabilities (Net)

0.000

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)

4.366

4.934

3.971

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.454

7.933

0.000

(b) Trade payables

43.688

34.644

37.365

(c) Other current liabilities

0.662

0.672

1.280

(d) Short-term provisions

0.800

0.696

0.686

Total Current Liabilities (4)

53.604

43.945

39.331

 

 

 

 

TOTAL

72.619

62.262

54.818

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.991

1.290

1.530

(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

0.025

0.025

0.025

(c) Deferred tax assets (net)

0.151

0.138

0.110

(d)  Long-term Loan and Advances

0.003

0.068

0.143

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.170

1.521

1.808

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.285

19.570

14.122

(c) Trade receivables

42.039

37.577

35.407

(d) Cash and cash equivalents

5.922

3.157

2.750

(e) Short-term loans and advances

0.203

0.437

0.731

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

71.449

60.741

53.010

 

 

 

 

TOTAL

72.619

62.262

54.818

 

 PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

395.877

384.219

334.305

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.703

2.445

2.520

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.298

0.388

0.482

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.405

2.057

2.038

 

 

 

 

 

 

TAX

0.800

0.668

0.632

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.266

1.389

1.406

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

12.66

13.89

26.96

 

Expected Sales ( 2014-2015 ) : Rs.400.000 Millions

 

The above information has been parted by Mr. Magan Govind Gangani.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT / Sales)

(%)

0.29

0.36

0.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.32

3.31

3.73

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.15

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.88

0.96

0.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.33

1.38

1.35

 

 

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

0.522

1.000

1.000

Reserves & Surplus

10.994

12.383

13.649

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

11.516

13.383

14.649

 

 

 

 

long-term borrowings

3.971

4.934

4.366

Short term borrowings

0.000

7.933

8.454

Total borrowings

3.971

12.867

12.820

Debt/Equity ratio

0.345

0.961

0.875

 

 

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

334.305

384.219

395.877

 

 

14.931

3.034

 

 

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

334.305

384.219

395.877

Profit

1.406

1.389

1.139

 

0.42%

0.36%

0.29%

 

 

 

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

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

No

19]

Payments terms

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

 

Particulars

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Other Long Term Loans

 

 

From Directors

 

 

Magan Govind Gangani

1.622

1.422

Lalji Govind Gangani

0.623

1.674

Mahesh Gangani

1.401

1.208

From Shareholders

 

 

From Director's Relatives

 

 

Daksha Magan Gangani

0.245

0.245

Daksha Magan Gangani

0.100

0.000

Kirti Lalji Gangani

0.375

0.275

Deferred Payment Liabilities

0.000

0.000

Deposits

0.000

0.000

Short-term borrowings

 

 

Loans Repayable on Demand

 

 

From related parties

0.000

0.000

From Shareholders

0.000

0.000

From Director's Relatives

0.000

0.000

 

 

 

Total

4.366

4.824

 

 

FUTURE PLANS:

 

Providing quality services to the customers has become essence of the business policy. They are concentrating on recovery of the overdue balances in Debtors.

 

OPERATIONAL & FINANCIAL HIGHLIGHTS :

 

Type of Sale / Financial Year

 

2013-14

 

2012-13

 

Increase/(Decrease)

 

Diff%

 

Trading Sales ( Rupees in Millions )

 

395.377

384.219

16.658

3.03

 

Index of charges

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10385238

15/07/2014 *

20,000,000.00

STATE BANK OF INDIA

SME BRANCH,SHINGADA TALAO, NASHIK, NASHIK, Mahara 
shtra - 422001, INDIA

C13368691

2

10385239

15/07/2014 *

20,000,000.00

STATE BANK OF INDIA

SME BRANCH, SHINGADA TALAO, NASHIK, NASHIK, Mahar 
ashtra - 422001, INDIA

C13373394

 

* Date of charge modification

 

FIXED ASSETS:

 

  • Leasehold Land
  • Freehold Land
  • Freehold Buildings
  • Leasehold Buildings
  • Plant and Machinery
  • Furniture and Fixtures
  • Vehicles
  • Computer
  • Office Equipments

 

 

 


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.62.23

UK Pound

1

Rs.95.57

Euro

1

Rs.71.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

PAT

 

 

Analysis done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.