MIRA INFORM REPORT

 

 

Report No. :

305253

Report Date :

30.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DYNAMIC ORBITS ADVISORY PRIVATE LIMITED (w.e.f. 24.06.2004)

 

 

Formerly Known As :

BRAJESHWAR INVESTRADE PRIVATE LIMITED

 

 

Registered Office :

1002, 10th Floor, B-Wing, Aster Tower, Vasant Valley – II, Off General A.K. Vaidya Marg, Malad (East), Mumbai – 400097, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.08.1996

 

 

Com. Reg. No.:

11-101720

 

 

Capital Investment / Paid-up Capital :

Rs.9.000 Millions

 

 

CIN No.:

[Company Identification No.]

U67120MH1996PTC101720

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD11401F

 

 

PAN No.:

[Permanent Account No.]

AAACB4731G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Chemicals, Advisory Services and Commission Incomes.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

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 company’s moderate financial risk profile marked by leverage capital structure and thin profitability margins of the company

 

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

 

The company can be considered for business dealing 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.

 

 

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. Laxmi Kant Rathi

Designation :

Finance Manager

Contact No.:

91-11-43558000

Date :

24.01.2015

 

 

LOCATIONS

 

Registered Office:

1002, 10th Floor, B-Wing, Aster Tower, Vasant Valley – II, Off General A.K. Vaidya Marg, Malad (East), Mumbai – 400 097, Maharashtra, India 

Tel No.:

91-22-66715431/35

Fax No. ;

91-22-66715434

E-Mail :

ketkidate@rathi.com

swadeshagrawal@rathi.com

shannu.bhandari@rathi.com

info@dynamicorbits.com

niteshporwal@rathi.com

Website :

http://www.dynamicorbits.com

 

 

Head / Delhi Office:

1G, First Floor, Vandana Building, 11 Tolstoy Marg, New Delhi – 110001, India

Tel. No.:

91-11-43558000 to 8030/4355 7711

Fax No.:

91-11-43558024/ 43557718/ 41520524

E-Mail :

anand.srinivasan@dynamicorbits.com

doasd@dynamicorbits.com

 

 

Corporate Office :

3rd Floor, J.K. Somani Building, British Hotel Lane, Bombay Samachar Marg, Fort, Mumbai – 400 023, Maharashtra, India  

Tel. No.:

91-22-66377000

Fax No. :

91-22-66377017

E Mail :

ketkidate@rathi.com

 

 

Mumbai Office :

4th Floor, Silver Meropoils Building, Jai Coach Components, Opposite Bimbisar Nagar, Goregaon (East), Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-65342589

Fax No.:

91-22-26858076

 

 

DIRECTORS

 

AS ON 23.09.2013

 

Name :

Mr. Bajranglal Bajaj

Designation :

Managing Director

Address :

B – 307, Yojana Vihar, Delhi – 110092, India

Date of Birth/Age :

15.09.1965

Qualification :

FCA, FCS

Date of Appointment :

19.07.2004

DIN No.:

00041909

 

 

Name :

Mr. Anand Rathi

Designation :

Director

Address :

Kalp Taru Horizon, 274 A, 27th Floor, S. K. Ahire Marg, Near Doodarshan Kendra, Worli, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

25.06.1946

Qualification :

FCA

Date of Appointment :

26.10.2005

DIN No.:

00112853

 

 

Name :

Mr. Nitesh Mangilal Porwal

Designation :

Director

Address :

C/o Sudhir M. Jain, Parsi Chawl, Madhav Bhuvan, Opposite Western Railway, Workshop, Lower Parel, Mumbai – 400013, Maharashtra, India

Date of Birth/Age :

08.12.1978

Date of Appointment :

02.07.2009

DIN No.:

02292709

 

 

KEY EXECUTIVES

 

Name :

Mr. Laxmikant

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Equity Shareholders

 

 

No. of Shares

B L Bajaj

 

60000

Amit Capital and Securities Private Limited, India

 

8802

Anand Rathi

 

131198

 

 

 

Total

 

200000

 

 

Names of Preference Shareholders

 

 

No. of Shares

 

Amit Rathi

 

350000

Anand Rathi, Karta of Anand Rathi HUF 

 

350000

 

 

 

Total

 

700000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

 

Bodies corporate

4.40

Directors or relatives of directors

95.60

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of Chemicals, Advisory Services and Commission Incomes.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Imports :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

 

Banker Name :

Bank of India

Branch Address :

Electric House Branch, Electric House, B.E.S.T. Marg, Colaba, Mumbai – 400001, Maharashtra, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

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)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

·         HDFC Bank Limited

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Long term Borrowings

 

 

HDFC Car Loan

(Primary Security-Hypothecation of the respective of car for which loan is taken.)

0.699

0.000

 

 

 

Short term Borrowings

 

 

Bank of India (Cash Credit A/c)

(Primary Security-Hypothecation on the  aggregate amount of stock and book debts)

31.785

30.898

Buyers Credit

(Primary security-Lien on non fund based limit sanctioned by Bank of India)

10.742

14.108

HDFC Car Loan

(Primary Security-Hypothecation of the respective of car for which loan is taken.)

0.000

0.195

 

 

 

Total

43.226

45.201

 

Auditors :

 

Name :

Lochan and Company

Chartered Accountants

Address :

F–209/4, Aditya Plaza, Karkardooma Community Center, IInd Floor, Delhi – 110 092, India

Tel. No.:

91-11-43036699/ 22374230

Mobile No.:

91-9910952969

PAN No.:

AAIPK8554H

E-Mail :

rkhater209@yahoo.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

·         Dynamic Orbits Consultants Private Limited

CIN No.: U74140DL2010PTC206594

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs.3.000 Millions

700000

Preference Shares

Rs.10/- each

Rs.7.000 Millions

 

 

 

 

 

Total

 

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Millions

700000

Preference Shares

Rs.10/- each

Rs.7.000 Millions

 

 

 

 

 

Total

 

Rs.9.000 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

9.000

9.000

9.000

(b) Reserves & Surplus

9.968

9.012

8.432

(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)

18.968

18.012

17.432

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.596

1.021

9.159

(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)

6.596

1.021

9.159

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

42.527

45.201

26.892

(b) Trade payables

36.460

21.213

9.123

(c) Other current liabilities

5.842

2.217

1.884

(d) Short-term provisions

1.851

2.106

1.301

Total Current Liabilities (4)

86.680

70.737

39.200

 

 

 

 

TOTAL

112.244

89.770

65.791

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.384

3.146

4.831

(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

0.344

0.344

0.344

(c) Deferred tax assets (net)

0.354

0.330

0.267

(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

4.082

3.820

5.442

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.994

10.533

9.733

(c) Trade receivables

64.171

51.372

31.448

(d) Cash and cash equivalents

14.404

10.640

10.043

(e) Short-term loans and advances

2.831

2.251

3.018

(f) Other current assets

5.762

11.154

6.107

Total Current Assets

108.162

85.950

60.349

 

 

 

 

TOTAL

112.244

89.770

65.791

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income from Operations

290.937

217.713

156.832

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND EXTRAORDINARY ITEMS

10.154

8.951

5.297

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS AND TAX

1.713

0.864

0.201

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX

0.956

0.579

0.033

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of goods

0.442

0.233

0.533

 

 

Advisory and Commission Income

17.515

22.025

18.542

 

TOTAL EARNINGS

17.957

22.258

19.075

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Import on Trading Goods 

198.652

132.604

78.978

 

TOTAL IMPORTS

198.652

132.604

78.978

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.06

0.64

0.04

 

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Debt Equity Ratio

(Total Liability/Networth)

 

2.59

2.57

2.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

1.22

1.54

 

 

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

9.000

9.000

9.000

Reserves & Surplus

8.432

9.012

9.968

Net worth

17.432

18.012

18.968

 

 

 

 

long-term borrowings

9.159

1.021

6.596

Short term borrowings

26.892

45.201

42.527

Total borrowings

36.051

46.222

49.123

Debt/Equity ratio

2.068

2.566

2.590

 

 

 

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

156.832

217.713

290.937

 

 

38.819

33.633

 

 

 

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

156.832

217.713

290.937

Profit

0.033

0.579

0.956

 

0.02%

0.27%

0.33%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

                        

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

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

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

 

 

NOTE: The registered office of the company has been shifted from 4th Floor, Silver Metropolis, Jai Coach Compound, Opposite Bimbisar Nagar, Goregoan (East), Mumbai – 400 063, Maharashtra to the present address w.e.f. 20.12.2010. 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Loans and Advances from related parties

Anand Rathi Capital Advisor Private Limited

5.897

1.021

 

 

 

Total

5.897

1.021

 

 

INDEX OF CHARGE:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10010426

11/11/2014 *

110,000,000.00

BANK OF INDIA

Electric House Branch, Orminston Road,, Electric 
House, Colaba,, MUMBAI, Maharashtra - 400039, INDI 
A

C39767256

 

* Date of charge modification

 

 

REVIEW OF OPERATIONS:

 

During the year operations were quite satisfactory, company achieved a growth of 33.63 % in top line. Company continued its business development efforts to add more products and services to its portfolio.

 

FIXED ASSETS:

 

·         Office Equipment

·         Furniture and Fixture

·         Motor Car

·         Computers

 


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.61.49

UK Pound

1

Rs.93.12

Euro

1

Rs.69.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

30

 

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.