MIRA INFORM REPORT

 

 

Report No. :

309102

Report Date :

21.02.2015

 

IDENTIFICATION DETAILS

 

Name :

BOMBAY ELECTRICAL PROJECTS AND SUPPLIES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

34-D, Shree Laxmi Vijay Industrial Premises, Laxmi Industrial Estate, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.03.2010

 

 

Com. Reg. No.:

11-201261

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U51909MH2010PTC201261

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB20236G

 

 

PAN No.:

[Permanent Account No.]

AAECB0380P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Electrical Lighting Fixture and Solutions.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects company moderate financial risk profile marked by low profit margin and huge borrowings recorded by the company.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Jay Nair

Designation :

Accounts Managers

Contact No.:

91-22-67696769

Date :

20.02.2015

 

 

LOCATIONS

 

Registered Office :

34-D, Shree Laxmi Vijay Industrial Premises, Laxmi Industrial Estate, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-67696712/ 67696769

Fax No.:

91-22-67696767

E-Mail :

narendrac@beps.in

accounts@beps.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Kiran Amar Chhabria

Designation :

Director

Address :

402, Fortune House, 15th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

25.11.1937

Date of Appointment :

08.04.2010

DIN No.:

00650908

 

 

Name :

Mrs. Meena Atmaram Chhabria

Designation :

Director

Address :

2/3 Floor, Sukhada, Sarojini Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

05.04.1949

Date of Appointment :

08.04.2010

DIN No.:

00650973

 

 

Name :

Mr. Narendra Amar Chhabria

Designation :

Director

Address :

402, Fortune House, 15th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

23.01.1971

Date of Appointment :

24.03.2010

DIN No.:

01239198

 

 

Name :

Mr. Vijay Atmaram Chhabria

Designation :

Director

Address :

2nd Floor, Sukhada , Sarojini Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

22.05.1974

Date of Appointment :

24.03.2010

DIN No.:

01239241

 

 

KEY EXECUTIVES

 

Name :

Mr. Jay Nair

Designation :

Accounts Managers

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Chhabria Atmaram Jethanand

2000

1.00

Chhabria Kiran Amar

70000

35.00

Chhabria Narendra Amar

30000

15.00

Chhabria Meena Atmaram

48000

24.00

Chhabria Vijay Atmaram

48000

24.00

Atmaram J. Chhabria HUF

2000

1.00

 

 

 

Total

 

200000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Electrical Lighting Fixture and Solutions.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Electrical Goods

Countries :

·         Dubai

·         Thailand

·         Tanzania

·         Afghanistan

 

 

Imports :

 

Products :

Finished Goods

Countries :

·         Italy

·         USA

·         UK

·         Germany

·         China

·         Hong Kong

·         Dubai

 

 

Terms :

 

Selling :

Cash and Credit [30 Days, 60 Days and 90 Days]

 

 

Purchasing :

Cash and Credit [30 Days, 60 Days and 90 Days]

 

 

PRODUCTION STATUS: NOT AVAILABLE 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

End Users and OEM’s

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

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

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Cash Credit = Rs. 47.500 Millions

Account Operation:

Not Divulged

Remarks: Not Divulged

 

·         State Bank of India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loans

HDFC Bank Car Loan

0.700

0.842

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

HDFC Bank CA

0.000

0.226

HDFC Bank Limited

17.235

9.070

 

 

 

Total

 

17.935

10.138

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kothari Rajpopat and Tailor

Chartered Accountants

Address :

6/7, Manu Villa, Daftary Road, Malad (East), Mumbai – 400097, Maharashtra, India

Tel. No.:

91-22-28808900/ 64409589

Fax No.:

91-22-28838653

E-Mail :

krco06@yahoo.co.in

devendra_kothari2000@yahoo.com

Income-tax PAN of auditor or auditor's firm :

AAJFM9356N

 

 

Associates :

·         ASA Projects Private Limited

·         Rajkamal Trading Corporation

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,000

Equity Shares

Rs. 10/- each

Rs. 2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,000

Equity Shares

Rs. 10/- 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

1.654

1.270

0.808

(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)

3.654

3.270

2.808

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

26.187

22.874

19.782

(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

0.684

0.686

0.322

Total Non-current Liabilities (3)

26.871

23.560

20.104

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

17.235

9.296

9.830

(b) Trade payables

10.890

4.374

8.283

(c) Other current liabilities

7.587

17.770

3.682

(d) Short-term provisions

3.063

1.431

0.945

Total Current Liabilities (4)

38.775

32.871

22.740

 

 

 

 

TOTAL

69.300

59.701

45.652

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.083

5.278

4.342

(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

2.914

1.367

0.719

(c) Deferred tax assets (net)

0.238

0.178

0.125

(d)  Long-term Loan and Advances

2.647

2.834

2.277

(e) Other Non-current assets

0.023

0.046

0.069

Total Non-Current Assets

10.905

9.703

7.532

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.278

23.364

19.348

(c) Trade receivables

24.872

23.620

16.179

(d) Cash and cash equivalents

1.209

1.485

1.061

(e) Short-term loans and advances

6.036

1.529

1.532

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

58.395

49.998

38.120

 

 

 

 

TOTAL

69.300

59.701

45.652

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

126.716

79.413

71.809

 

 

Other Income

7.405

10.721

9.294

 

 

TOTAL                                    

134.121

90.134

81.103

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

132.267

88.483

79.590

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1.854

1.651

1.513

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.215

0.923

0.770

 

 

 

 

 

 

PROFIT BEFORE TAX

0.639

0.728

0.743

 

 

 

 

 

Less

TAX                                                                 

0.256

0.267

0.321

 

 

 

 

 

 

PROFIT AFTER TAX

0.383

0.461

0.422

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

6.433

21.064

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.92

2.31

2.11

 

Expected Sales (2014-2015): Rs. 150.000 Millions

 

The above information has been parted by Mr. Jay Nair [Accounts Manager]

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.30

0.58

0.59

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.97

1.25

1.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.22

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

11.88

9.84

10.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.52

1.68

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

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

0.808

1.270

1.654

Net worth

2.808

3.270

3.654

 

 

 

 

Long-term borrowings

19.782

22.874

26.187

Short term borrowings

9.830

9.296

17.235

Total borrowings

29.612

32.170

43.422

Debt/Equity ratio

10.546

9.838

11.883

 

 

 

 

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

71.809

79.413

126.716

 

 

10.589

59.566

 

 

 

 

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

71.809

79.413

126.716

Profit

0.422

0.461

0.383

 

0.59%

0.58%

0.30%

 

 

 

 


 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10229727

21/12/2013 *

47,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE, SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B92150747

           

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Associate

ASA Projects Private Limited

12.500

12.500

Atmaram Chhabaria HUF

0.228

0.228

Director

Kiran A Chhabria

1.886

0.551

Narendra A Chhabria

1.140

0.493

Meena A. Chhabria

0.377

0.377

Vijay A. Chhabria

1.160

0.190

Narendra Chhabria Loan 2

4.000

2.750

Vijay Chhabria Loan 2

4.000

2.750

Kiran Chhabria Loan 2

0.000

1.500

Narendra Chhabria Loan 1

0.000

0.497

Other

Atmaram Chhabria

0.196

0.196

 

 

 

Total

 

25.487

22.032

 

 

RESULTS OF OPERATION:

 

During the year, the Company has registered total revenue of Rs.126.716 Millions as compared to revenue of Rs.79.413 Millions in the previous financial year. After providing for expenses, depreciation and taxes, the net profit of the Company stood at Rs.0.383 Million as compared to net profit of Rs.0.461 Million in the previous financial year.

 

 

FIXED ASSETS:

 

·         Office Equipment

·         Computer Equipments

·         Printer

·         Furniture and Fixture

·         Vehicles

·         Mobile Phones

·         Electrical fittings

·         Air Conditioner

·         Other 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. 62.26

UK Pound

1

Rs. 96.01

Euro

1

Rs. 70.72

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.