MIRA INFORM REPORT

 

 

Report No. :

303107

Report Date :

27.01.2015

 

IDENTIFICATION DETAILS

 

Name :

ZODIX AUTO PRIVATE LIMITED

 

 

Registered Office :

Ahata Nandpurigill Road, Ludhiana – 141003, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.05.1994

 

 

Com. Reg. No.:

16-014583

 

 

Capital Investment / Paid-up Capital :

Rs.1.210 Millions

 

 

CIN No.:

[Company Identification No.]

U35999PB1994PTC014583

 

 

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 :

Trading of Auto Parts.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 145000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The management has failed to file its financial with government department for the year 2014.

 

As per available financial of 2013, the company has taken huge external borrowing, which act as threatening to the liquidity position of the company. 

 

However, 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 DENIED BY

 

Name :

Mr. Vijay Arora

Designation :

Director

Contact No.:

91-8054507000

Date :

21.01.2015

 


 

LOCATIONS

 

Registered Office :

Ahata Nandpurigill Road, Ludhiana – 141003, Punjab, India

Tel. No.:

91-161-4680800 / 2530025

Mobile No.:

91-8054507000 (Mr. Vijay Arora)

Fax No.:

91-161-2533723 / 4680804

E-Mail :

filing.mca@gmail.com

zodixglobal@gmail.com

Website :

http://www.zodixglobal.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Vijay Arora

Designation :

Director

Address :

7 - B, Shakti Nagar, Sargodha Colony, Pakhowal Road, Ludhiana - 141001, Punjab, India

Date of Birth/Age :

24.07.1958

Date of Appointment :

18.05.1994

DIN No.:

01356782

 

 

Name :

Mr. Om Parkash Arora

Designation :

Director

Address :

6 - B, Shakti Nagar, Sargodha Colony, Pakhowal Road, Ludhiana - 141001, Punjab, India

Date of Birth/Age :

03.01.1933

Date of Appointment :

18.05.1994

DIN No.:

01356880

 

 

Name :

Mr. Ajay Arora

Designation :

Director

Address :

6 - B, Shakti Nagar, Sargodha Colony, Pakhowal Road, Ludhiana - 141001, Punjab, India

Date of Birth/Age :

03.08.1970

Date of Appointment :

18.05.1994

DIN No.:

01571797

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Arora om Parkash

 

35000

Vijay Arora

 

23300

Ajay Arora

 

35000

Sudesh Arora

 

3000

Anita Arora

 

3000

Shalini Arora

 

2900

Avi Arora

 

11700

Ajay Arora and Sons (HUF)

 

2000

Anil Mittal and Sons (HUF)

 

100

Arvind Kumar and Sons (HUF)  

 

100

Anup Sachadev

 

100

Arora om Parkash and Sons (HUF)

 

2000

Vijay Arora and Sons (HUF)

 

2000

Lakhbir Singh and Sons (HUF)

 

100

Pardeep Gulati and Sons (HUF)

 

100

Pardeep Pahwa and Sons (HUF)

 

100

Ravi Sareen and Sons (HUF)

 

100

S.K. Malhotra and Sons (HUF)

 

100

Satnam Singh and Sons (HUF)

 

100

Sheena Arora

 

100

D.R. Gulati and Sons (HUF)

 

100

Total

 

121000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Trading of Auto Parts.

 

 

Products :

Auto Parts

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

PRODUCTION STATUS – NOT APPLICABLE 

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged 

 

 

Customers :

Not Divulged 

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

  • Axis Bank Limited, 5-A, IInd Floor, Surya Tower, The Mall, Ludhiana - 141001, Punjab, India
  • Axis Bank Limited, Mall Road, Ludhiana - 141001, Punjab, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

LONG TERM BORROWINGS

 

 

HDFC Bank Limited Car Loan -1

0.307

0.638

HDFC Bank Limited Car Loan -5

0.256

0.000

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

5.428

0.000

Total

5.991

0.638

 

 

 

Auditors :

 

Name :

Harinder Ahuja and Associates

Chartered Accountants

Address :

2nd Floor, Jai Singh Complex, 595, Model Town, Ludhiana – 141002, Punjab, India

Tel. No.:

91-161-4623023 / 5096789

E-Mail :

harinderahuja@gmail.com

PAN No.:

AABFH6177N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs.10/- each

Rs.1.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

121000

Equity Shares

Rs.10/- each

Rs.1.210 Millions

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.210

1.210

1.210

(b) Reserves & Surplus

4.376

4.352

4.342

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

45.029

18.409

6.207

Total Shareholders’ Funds (1) + (2)

50.615

23.971

11.759

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

38.650

31.354

17.323

(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)

38.650

31.354

17.323

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.428

0.000

0.000

(b) Trade payables

12.796

19.001

17.865

(c) Other current liabilities

10.390

6.665

3.894

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

28.614

25.666

21.759

 

 

 

 

TOTAL

117.879

80.991

50.841

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

22.191

22.068

22.695

(ii) Intangible Assets

0.042

0.089

0.087

(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)

0.089

0.000

0.000

(d)  Long-term Loan and Advances

0.211

0.046

0.047

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

22.533

22.203

22.829

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

59.721

37.041

11.590

(c) Trade receivables

20.103

14.202

10.035

(d) Cash and cash equivalents

7.680

2.888

4.573

(e) Short-term loans and advances

7.840

4.651

1.812

(f) Other current assets

0.002

0.006

0.002

Total Current Assets

95.346

58.788

28.012

 

 

 

 

TOTAL

117.879

80.991

50.841

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

113.614

84.223

60.248

 

 

Other Income

1.770

3.075

0.838

 

 

TOTAL                                         (A)

115.384

87.298

61.086

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

93.050

70.868

48.250

 

 

Employee Benefits Expenses

4.965

3.826

3.155

 

 

Other Expenses

11.444

9.041

6.766

 

 

TOTAL                                         (B)

109.459

83.735

58.171

 

 

 

 

 

 

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

5.925

3.563

2.915

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.239

2.049

1.452

 

 

 

 

 

 

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

1.686

1.514

1.463

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.652

1.403

1.370

 

 

 

 

 

 

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

0.034

0.111

0.093

 

 

 

 

 

Less

TAX                                                                  (H)

0.010

0.100

0.031

 

 

 

 

 

 

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

0.024

0.011

0.062

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.052

2.041

1.979

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.076

2.052

2.041

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

64.324

66.396

46.830

 

TOTAL EARNINGS

64.324

66.396

46.830

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.19

0.09

0.51

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.02

0.01

0.10

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

5.22

4.23

4.84

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.03

0.14

0.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.00

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.87

1.31

1.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.33

2.29

1.29

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

1.210

1.210

1.210

Reserves & Surplus

4.342

4.352

4.376

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

6.207

18.409

45.029

Net worth

11.759

23.971

50.615

 

 

 

 

Long Term borrowings

17.323

31.354

38.650

Short Term borrowings

0.000

0.000

5.428

Total borrowings

17.323

31.354

44.078

Debt/Equity ratio

1.473

1.308

0.871

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

60.248

84.223

113.614

 

 

39.794

34.897

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

60.248

84.223

113.614

Profit

0.062

0.011

0.024

 

0.10%

0.01%

0.02%

 

 

 

 

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

No

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

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

LONG TERM BORROWINGS

 

 

Loans From Directors

10.222

12.522

loans From Shareholders

27.865

18.194

Total

38.087

30.716

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10174357

25/03/2013 *

12,000,000.00

Axis Bank Ltd

Mall Road, Ludhiana, Punjab - 141001, India

B73449514

*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 records 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 records 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.61.69

UK Pound

1

Rs.93.33

Euro

1

Rs.71.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

VNT


 

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

2

--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

 

26

 

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.