MIRA INFORM REPORT

 

 

Report No. :

309347

Report Date :

25.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MOTOROLA AUTO INDIA PRIVATE LIMITED

 

 

Registered Office :

9/4, Nicholson Road, Kashmere Gate, New Delhi - 110006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.09.1998

 

 

Com. Reg. No.:

55-096097

 

 

Capital Investment / Paid-up Capital :

Rs. 1.604 Millions

 

 

CIN No.:

[Company Identification No.]

U34300DL1998PTC096097

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM08062F

 

 

PAN No.:

[Permanent Account No.]

AACCM2464P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Rubber Parts, Fan Belts, V-Belts, Poly Belts, Industrial Belts and Hose Pipes for all types of automobiles, tractors and engines. 

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company. Its scale of activities are limited.

 

The company has reported decent profitability for year 2013-14.

 

Trade relations are fair. Business is active. Payments 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.

 

 

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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Bharat Bhushan

Designation :

Director

Contact No.:

91-9812314576

Date :

23.02.2015

 

 

LOCATIONS

 

Registered Office :

9/4, Nicholson Road, Kashmere Gate, New Delhi – 110006, India

Tel. No.:

Not Available

Mobile No.:

91-9812314576 [Mr. Bharat Bhushan]

Fax No.:

Not Available

E-Mail :

info@motrex.co.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Bharat Bhushan Vasdev

Designation :

Director

Address :

331, Sector 15, Sonipat – 131001, Haryana, India

Date of Birth/Age :

16.06.1976

Date of Appointment :

08.09.1998

DIN No.:

00630068

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

U34300DL1998PTC096097

MOTOROLA AUTO INDIA PRIVATE LIMITED

Director

08/09/1998

08/09/1998

-

Active

NO

2

U22190DL2009PTC189131

MICRON PRINT PROCESS PRIVATE LIMITED

Director

02/04/2009

02/04/2009

07/10/2011

Active

NO

3

U70200HR2010PTC040110

RADHA MADHAV ESTATES PRIVATE LIMITED

Director

18/02/2010

18/02/2010

-

Active

NO

4

U25190DL2010PTC210889

EKTA RUBBER PRIVATE LIMITED

Director

29/11/2010

29/11/2010

-

Active

NO

5

U21000DL2012PTC231789

RADHA MADHAV IMPEX PRIVATE LIMITED

Director

21/02/2012

21/02/2012

01/02/2015

Active

NO

 

 

Name :

Mrs. Neeru Vasdev

Designation :

Director

Address :

331, Sector 15, Sonipat – 131001, Haryana, India

Date of Birth/Age :

22.05.1978

Date of Appointment :

30.05.2003

DIN No.:

00630431

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

U34300DL1998PTC096097

MOTOROLA AUTO INDIA PRIVATE LIMITED

Director

30/05/2003

30/05/2003

-

Active

NO

2

U25190DL2010PTC210889

EKTA RUBBER PRIVATE LIMITED

Director

29/11/2010

29/11/2010

16/05/2014

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Bharat Bhushan Vasdev

59100

36.85

Neeru Vasdev

101260

63.15

 

 

 

Total

 

160360

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 :

Manufacturer of Rubber Parts, Fan Belts, V-Belts, Poly Belts, Industrial Belts and Hose Pipes for all types of automobiles, tractors and engines. 

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

--

Countries :

--

 

 

Terms :

 

Selling :

--

 

 

Purchasing :

--

 

 

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 :

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 :

Not Divulged

 

 

Bankers :

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 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

 

·         Canara Bank

Sonepat, Sonepat - 131001, Haryana, India

 

·         Oriental Bank of Commerce

Gurudwara Road, Sonepat - 131001, Haryana, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loan

 

 

Canara Bank Term Loans – 2389

[Secured against hypothecation of Machinery]

0.000

0.101

Canara Bank Term Loans – 2403

[Secured against hypothecation of Machinery]

0.601

1.045

HDFC Term Loan

[Secured against hypothecation of Property]

8.256

8.980

Canara Bank Car Loan – 0021

[Secured against hypothecation of Car]

0.278

0.000

SHORT TERM BORROWINGS

 

 

From Bank

Canara Bank

[Secured against Stock and Debtors]

7.563

7.242

 

 

 

Total

 

16.698

17.368

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Puneet Bajaj and Company

Chartered Accountants

Address :

UG-82, Plot No 30, Vardhman Market Plaza, Rani Bagh, Pitam Pura, Delhi – 110034, India

Tel. No.:

91-11-42138414

Mobile No.:

91-9891215026

E-Mail :

puneet.bajaj@icai.org

capuneetbajaj@gmail.com

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

APVPB3937M

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250,000

Equity Shares

Rs. 10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

160,360

Equity Shares

Rs. 10/- each

Rs. 1.604 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

1.604

1.604

1.604

(b) Reserves & Surplus

3.358

1.549

1.369

(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)

4.962

3.153

2.973

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

16.381

17.690

15.129

(b) Deferred tax liabilities (Net)

0.000

0.000

0.047

(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)

16.381

17.690

15.176

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.563

7.242

6.912

(b) Trade payables

12.289

24.137

21.643

(c) Other current liabilities

6.995

4.175

3.758

(d) Short-term provisions

0.420

0.057

0.124

Total Current Liabilities (4)

27.267

35.611

32.437

 

 

 

 

TOTAL

48.610

56.454

50.586

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.217

7.614

9.085

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.025

0.002

0.000

(d)  Long-term Loan and Advances

0.174

0.174

0.174

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.416

7.790

9.259

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.811

14.173

7.290

(c) Trade receivables

22.588

30.465

30.422

(d) Cash and cash equivalents

0.265

0.796

0.113

(e) Short-term loans and advances

2.753

2.628

3.179

(f) Other current assets

1.777

0.602

0.323

Total Current Assets

41.194

48.664

41.327

 

 

 

 

TOTAL

48.610

56.454

50.586

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

45.065

38.526

49.372

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

3.224

1.454

1.848

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.017

1.221

1.519

 

 

 

 

 

 

PROFIT BEFORE TAX

2.207

0.233

0.329

 

 

 

 

 

Less

TAX                                                                 

0.398

(0.005)

0.098

 

 

 

 

 

 

PROFIT AFTER TAX

1.809

0.238

0.231

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.28

1.48

1.44

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

4.01

0.62

0.47

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.54

0.41

0.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.07

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.83

7.91

7.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.37

1.27

 


 

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

1.604

1.604

1.604

Reserves & Surplus

1.369

1.549

3.358

Net worth

2.973

3.153

4.962

 

 

 

 

Long-term borrowings

15.129

17.690

16.381

Short term borrowings

6.912

7.242

7.563

Total borrowings

22.041

24.932

23.944

Debt/Equity ratio

7.414

7.907

4.825

 

 

 

 

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

49.372

38.526

45.065

 

 

-21.968

16.973

 

 

 

 

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

49.372

38.526

45.065

Profit

0.231

0.238

1.809

 

0.47%

0.62%

4.01%

 

 

 

 


 

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

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10513041

26/07/2014 *

6,300,000.00

CANARA BANK

MODEL TOWN, SONEPAT, HARYANA - 131001, INDIA

C15146541

2

10329478

13/12/2011

3,000,000.00

CANARA BANK

SONEPAT, SONEPAT, HARYANA - 131001, INDIA

B29795564

3

10263679

05/12/2010

8,700,000.00

CANARA BANK

SONEPAT, SONEPAT, HARYANA - 131001, INDIA

B04049227

4

10180651

26/07/2014 *

8,000,000.00

CANARA BANK

MODEL TOWN, SONEPAT, HARYANA - 131001, INDIA

C15128861

5

10180652

14/09/2009

1,700,000.00

CANARA BANK

SONEPAT, HARYANA, SONEPAT, HARYANA - 131001, INDIA

A71510697

6

90055188

05/02/2004

950,000.00

SYNDICATE BANK

SECTOR -14, SONEPAT, HARYANA, INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

6.796

7.114

Other Deposits

0.450

0.450

 

 

 

Total

 

7.246

7.564

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from F-87, DSIDC, Sector - 2,  Bawana, Delhi – 110039, India to the present address w.e.f.01.10.2010.


FIXED ASSETS:

 

·         Land

·         Building

·         Air Conditioner

·         Aqua Gard

·         Mobiles

·         Machinery

·         Generator

·         Printer

·         Furniture and Fixture

·         Fire Extinguisher

·         Vehicles

·         Computer


 

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. 62.28

UK Pound

1

Rs. 96.21

Euro

1

Rs. 70.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

4

--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

 

32

 

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.