MIRA INFORM REPORT

 

 

Report No. :

309101

Report Date :

21.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MAXTONE ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

Unit No. 414, Creative Industrial Estate, N. M. Joshi Marg, Lower Parel, Mumbai – 400 011, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.06.1994

 

 

Com. Reg. No.:

11-079143

 

 

Capital Investment / Paid-up Capital :

Rs. 30.705 Millions

 

 

CIN No.:

[Company Identification No.]

U32109MH1994PTC079143

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM20951A

 

 

PAN No.:

[Permanent Account No.]

AABCM5324K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Importer of Computer Hardware, Electronic Items, Telecommunication, Electric Equipments, Computer, Peripherals, Plotters, Mechanical Instruments, Visual Display, etc.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

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 is constrained on account of continuous dip in the turnover and profit of the company, profit margin of the company is also low.

 

However, trade relations are reported as fair. Business is active. Payments 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 (GENERAL DETAILS)

 

Name :

Mr. Krishna

Designation :

Accountant

Contact No.:

91-22-40333000

Date :

20.02.2015

 

 

LOCATIONS

 

Registered Office / Godown / Corporate Office :

Unit No. 414, Creative Industrial Estate, N. M. Joshi Marg, Lower Parel, Mumbai – 400011, Maharashtra, India

Tel. No.:

91-22-40333000/ 23091664/ 23011434/ 23050202/ 23011919/ 23016468

Mob. No.:

91-9821012801 (Mr. Champakraj J. Gurjar)

Fax No.:

91-22-23011818/ 3001370

E-Mail :

maxtone@vsnl.com

meplsales@maxtone.com

sg@maxtone.com

Website :

www.maxtone.com

Location :

Owned

 

 

Factory :

26, Shri Balaji Nagar, Near Bala Masjid, N. M. Joshi Marg, Lower Parel (East), Mumbai, Maharashtra, India

 

 

Branch Offices :

Located at:

 

·         Pune

·         Ahmedabad

·         Cochin

·         Kolkata

·         Raipur

·         Bangalore

·         Indore

·         Nagpur

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Champakraj Juharmal Gurjar

Designation :

Director

Address :

220, Shivaji Nagar, N. M. Joshi Marg, Mumbai – 400013, Maharashtra, India

Date of Birth/Age :

23.04.1956

Qualification :

Graduate

Date of Appointment :

23.06.1994

PAN No.:

ADBPG1710D

DIN No.:

01712070

 

 

Name :

Mr. Kantilal J. Gurjar

Designation :

Director

Address :

121, Shivaji Nagar, N. M. Joshi Marg, Mumbai – 400013, Maharashtra, India

Date of Birth/Age :

17.08.1952

Qualification :

Matriculate

Date of Appointment :

23.06.1994

PAN No.:

AASPG4439K

DIN No.:

00097883         

 

 

KEY EXECUTIVES

 

Name :

Mr. Krishna

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Champakraj Juharmal Gurjar

286668

93.36

Kantilal J. Gurjar

2712

0.88

Panibai J. Gurjar

2400

0.78

Manjula K. Gurjar

1140

0.37

Indira C. Gurjar

2160

0.70

Aruna S. Gurjar

2160

0.70

Subhash J. Gurjar

3852

1.25

Pradeep Shetty

5960

1.94

Total

307052

100.00

 

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Importer of Computer Hardware, Electronic Items, Telecommunication, Electric Equipments, Computer, Peripherals, Plotters, Mechanical Instruments, Visual Display, etc.

 

 

Products/ Services :

·         Computer Hardware

·         Electronic Items

·         Telecommunication

·         Electric Equipments

·         Computer

·         Peripherals

·         Plotters

·         Mechanical Instruments

·         Visual Display

 

 

Brand Names :

 

 

 

Agencies Held :

 

 

 

Exports :

--

 

 

Imports :

 

Products :

Raw Material

Countries :

·         China

·         Taiwan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

 

 

 

 

 

 

 

 

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Redington India Limited, Mumbai

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Wholesalers, Retailers and Manufacturer

 

Reference:

Classic Computer Electronic, Mumbai

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

·         Standard Chartered Bank, SME Credit, 23-25, M G Road, Fort, Mumbai -  400001, Maharashtra, India

 

·         ING Vysya Bank Limited, Unit No 2/3/4, Marathon Max Building, Mulund Goregoan Link Road, Mulund (West), Mumbai - 400080, Maharashtra, India

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Bank Name:

Yes Bank Limited

Branch:

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Name of the Person (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):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

94.396

37.144

 

 

 

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

74.702

119.580

Total

169.098

156.724

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. Raj and Company

Chartered Accountants

Address :

3/1218, Navjivan Commercial Premises Cooperative Society, Lamington Road, Mumbai – 400008, Maharashtra, India

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

ANCPS2268R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs.100/- each

Rs. 50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

307,052

Equity Shares

Rs.100/- each

Rs. 30.705 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

30.705

30.705

30.705

(b) Reserves & Surplus

53.876

50.665

44.414

(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)

84.581

81.370

75.119

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

94.396

37.144

37.849

(b) Deferred tax liabilities (Net)

0.000

0.000

(4.671)

(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)

94.396

37.144

33.178

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

85.807

135.067

114.116

(b) Trade payables

132.640

186.659

268.160

(c) Other current liabilities

22.907

11.696

14.152

(d) Short-term provisions

1.576

2.478

1.760

Total Current Liabilities (4)

242.930

335.900

398.188

 

 

 

 

TOTAL

421.907

454.414

506.485

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

31.142

32.494

33.621

(ii) Intangible Assets

0.145

0.239

0.333

(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

116.837

59.659

55.678

(c) Deferred tax assets (net)

5.945

5.255

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

154.069

97.647

89.632

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

134.623

168.225

158.928

(c) Trade receivables

95.286

150.171

214.996

(d) Cash and cash equivalents

3.806

6.860

7.726

(e) Short-term loans and advances

34.123

31.511

35.203

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

267.838

356.767

416.853

 

 

 

 

TOTAL

421.907

454.414

506.485

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

748.100

1522.700

1817.100

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3.570

6.970

11.609

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.63

22.70

37.81

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.48

0.46

0.64

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.13

2.12

2.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.10

1.06

1.05

 


 

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

30.705

30.705

30.705

Reserves & Surplus

44.414

50.665

53.876

Net worth

75.119

81.370

84.581

 

 

 

 

long-term borrowings

37.849

37.144

94.396

Short term borrowings

114.116

135.067

85.807

Total borrowings

151.965

172.211

180.203

Debt/Equity ratio

2.023

2.116

2.131

 

 

 

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

1817.100

1522.700

748.100

 

 

-16.202

-50.870

 

 

 

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

1817.100

1522.700

748.100

Profit

11.609

6.970

3.570

 

0.64%

0.46%

0.48%

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

 

 

 

 

Current Maturities of Long Term Debts

19.281

4.779

4.783

 

 

 

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10488923

29/03/2014

33,180,000.00

DEUTSCHE BANK AG

DEUTSCHE BANK AG, GOREGAON (EAST), MUMBAI, MAHARASHTRA - 400063, INDIA

C02771244

2

10314285

18/01/2013 *

45,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR.
ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA -
400018, INDIA

B66982588

3

10312650

14/01/2013 *

45,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR.
ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA -
400018, INDIA

B66355066

4

10305170

19/12/2011 *

20,000,000.00

TATA CAPITAL LIMITED

ONE FORBES, DR V B GANDHI MARG, FORT, MUMBAI, MAHA
RASHTRA - 400001, INDIA

B28438414

5

10231254

06/08/2010 *

119,500,000.00

STANDARD CHARTERED BANK

SME CREDIT, 23-25, M G ROAD, FORT, MUMBAI, MAHA
RASHTRA - 400001, INDIA

A91560706

6

90158414

28/06/2004

1,000,000.00

BANK OF PUNJAB LTD

FORT BRANCH, MUMBAI, MAHARASHTRA, INDIA

-

7

90156557

04/04/1997

190,000.00

MASHREQ BANK

512; TULSIANI CHAMBERS, NAIRMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Rupee term loans from others

11.105

15.487

Total

11.105

15.487

 

 

FINANCIAL RESULTS

 

The turnover of the company was much lower at Rs. 748.100 Millions in the current year as against Rs. 1522.700 Millions in the corresponding previous year and accordingly the Net Profit after tax has gone down sharpely at Rs.3.570 Millions as compared to Rs. 6.970 Millions in the previous year.

 

 

FIXED ASSETS

 

Tangible Assets

·         Buildings

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

 

Intangible Assets

·         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 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 :

DIP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

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

 

28

 

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.