MIRA INFORM REPORT

 

 

Report No. :

330683

Report Date :

07.07.2015

 

IDENTIFICATION DETAILS

 

Name :

CINERAMA PRIVATE LIMITED

 

 

Registered Office :

Unit No. 2, Ground and 1st Floor, Asuda Kutir 245, Water Field Road, Bandra (West), Mumbai – 400050, Maharashtra

Tel. No.:

91-22-32545260

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.11.1954

 

 

Com. Reg. No.:

11-009418

 

 

Capital Investment / Paid-up Capital :

Rs. 0.300 Million

 

 

CIN No.:

[Company Identification No.]

U33200MH1954PTC009418

 

 

IEC No.:

0788010085

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACC4467G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Dealer and Importer of Electronics Home Theater, Speakers etc.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company and it is having satisfactory track record. Company was incorporated on 17th November 1954.

 

During FY 2014, the company have performed above average and reported top line sale turnover of 5.99%. The company reported healthy profit margin from its operations marked by its decent financials as well as zero debt balance sheet.

 

Rating further take in to accounts of company’s long established track record of business and extensive experience of its promoters.

 

Trade relation are fair. Business is active. Payment terms are reported to be usually correct.

 

In view of established track record, decent operations and financials of business backed by its experience promoters, the company can be considered normal for business dealings at usual trade terms and conditions.

 

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

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2013.

 

 

INFORMATION DENIED

 

Management Non-cooperative (91-80-23370515)

 

 

LOCATIONS

 

Registered Office :

Unit No. 2, Ground and 1st Floor, Asuda Kutir 245, Water Field Road, Bandra (West), Mumbai – 400050, Maharashtra, India 

Tel. No.:

91-22-32545260/80-23370515

Fax No.:

Not Available                                       

E-Mail :

accounts@cineramagroup.com

udupa@cineramagroup.com

mumbai@cinebels.com

Website :

http://www.cineramagroup.com

http://www.cinebels.com

Location :

Owned

 

 

Corporate / Head Office :

16-A, Industrial Suburb, 2nd Stage, Yeshwantpur, Tumkur Road, Bangalore-560022, Karnataka, India

Tel. No.:

91-80-23370515/ 23370220

Fax No.:

91-80-23370222

Mail :

cinebels@cineramagroup.com

sales@cineramagroup.com

 

 

Showroom:

245 Waterfield Road, Asudha Kutir CHS, Opposite Sony Centre, Bandra (W), Mumbai-400050, Maharashtra, India

Tel No.:

91-22-32545260

Area :

Rented

 

 

DIRECTORS

 

As on 17.09.2014

 

Name :

Mr. Sanjay Agarwal

Designation :

Director

Address :

No. 10, Jaya Mahal Main Road, Bangalore - 560046, Karnataka, India

Date of Birth/Age :

22.01.1958

Date of Appointment :

16.08.1980

DIN No.:

01011932

 

 

Name :

Mrs. Jaya Agarwal

Designation :

Director

Address :

No. 10, Jaya Mahal Main Road, Bangalore - 560046, Karnataka, India

Date of Birth/Age :

17.11.1958

Date of Appointment :

01.02.1984

DIN No.:

01037428

 

 

Name :

Mr. Arjun Agarwal

Designation :

Director

Address :

No. 10, Jaya Mahal Main Road, Bangalore - 560046, Karnataka, India

Date of Birth/Age :

29.12.1985

Date of Appointment :

01.01.2014

DIN No.:

06732643

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 17.09.2014

 

Names of Shareholders

 

No. of Shares

Sanjay Agarwal

 

1641

Jaya Agarwal

 

720

Arjun Agarwal

 

392

Avantika Agarwal

 

242

Cine Fones (Delhi) Private Limited, India

 

05

Total

 

3000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 17.09.2014

 

Category

Percentage

Directors or relatives of Directors

99.83

Other top fifty shareholders

0.17

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Dealer and Importer of Electronics Home Theater, Speakers etc.

 

 

Products :

Products Description

Item Code No.

 

Cinematographic Sound and Projection Equipment

90071102

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

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 :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • ANZ Grindlays Bank, Mission Road, Post Box No. 6747, Bangalore – 560002, India
  • The Punjab National Bank Limited, Sandhurst Road Branch, 416 Lamington Road, Mumbai – 400007, India

·         Royal Bank of Scotland, Mumbai Main Branch, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ishwar and Gopal

Chartered Accountants

Address :

Sri Vinayaka Motor Service Building, No. 2113, T.S.P Road, Kalasipalyarn, Bangalore560002, India

Tel. No.:

91-80-26701 694/26700009

Fax No.:

91-80-26708317

E-Mail :

gopal@gkcas.com

keshav@gkcas.com

PAN No.:

AAAFI2475E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Related Parties :

  • Monee and Company Private Limited (Common Directors)
  • Audiorama Private Limited (Common Directors)
  • Ingress Systems Private Limited (Common Directors)

 

 

CAPITAL STRUCTURE

 

As on 17.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000

Equity Shares                           

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000

Equity Shares

Rs. 100/- each

Rs. 0.300 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

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

0.300

0.300

0.300

(b) Reserves & Surplus

243.221

230.620

222.626

(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)

243.521

230.920

222.926

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

2.830

2.830

2.830

(d) long-term provisions

2.550

2.046

1.731

Total Non-current Liabilities (3)

5.380

4.876

4.561

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1.798

1.643

4.368

(c) Other current liabilities

24.132

18.032

16.982

(d) Short-term provisions

5.488

8.945

7.127

Total Current Liabilities (4)

31.418

28.620

28.477

 

 

 

 

TOTAL

280.319

264.416

255.964

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

63.694

43.121

44.553

(ii) Intangible Assets

0.056

0.067

0.085

(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

101.174

109.128

86.921

(c) Deferred tax assets (net)

1.024

0.849

0.474

(d)  Long-term Loan and Advances

8.627

16.401

6.924

(e) Other Non-current assets

0.742

1.513

1.333

Total Non-Current Assets

175.317

171.079

140.290

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

12.281

40.494

(b) Inventories

64.479

54.477

49.692

(c) Trade receivables

7.862

5.999

8.446

(d) Cash and cash equivalents

18.983

13.360

10.299

(e) Short-term loans and advances

10.879

6.547

6.476

(f) Other current assets

2.799

0.673

0.267

Total Current Assets

105.002

93.337

115.674

 

 

 

 

TOTAL

280.319

264.416

255.964

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

145.653

126.648

125.598

 

Repairs and Service

3.132

2.224

2.921

 

Other Income

12.796

11.222

16.854

 

TOTAL (A)

161.581

140.094

145.373

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

136.619

116.543

122.860

 

 

 

 

 

 

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

24.962

23.551

22.513

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.340

2.345

2.409

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX AND EXCEPTIONAL ITEM

22.622

23.551

22.513

 

 

 

 

 

 

Exceptional Item

(0.868)

0.000

0.000

 

 

 

 

 

 

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

23.489

21.206

20.104

 

 

 

 

 

Less

TAX (H)

5.624

4.437

6.911

 

 

 

 

 

 

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

17.865

16.769

13.193

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

166.936

160.642

155.822

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

2.000

1.700

1.400

 

Dividend

4.500

7.500

6.000

 

Tax on Dividend

0.765

1.275

0.973

 

Total (M)

7.265

10.475

8.373

 

 

 

 

 

 

Balance Carried to the B/S (J+K+L-M)

177.536

166.936

160.642

 

 

 

 

 

 

IMPORTS

 

 

 

Material for trade

28.308

25.787

35.227

 

TOTAL IMPORTS

28.308

25.787

35.227

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.184

0.380

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

12.27

13.24

10.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.19

13.73

11.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.09

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.34

3.26

4.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.300

0.300

0.300

Reserves & Surplus

222.626

230.620

243.221

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

222.926

230.920

243.521

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Current maturities of long-term debts

0.000

0.380

0.184

Total borrowings

0.000

0.380

0.184

Debt/Equity ratio

0.000

0.002

0.001

 

 

 

           

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

125.598

126.648

145.653

 

 

0.836

15.006

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

125.598

126.648

145.653

Profit

13.193

16.769

17.865

 

10.50%

13.24%

12.27%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

NOTE: Registered office of the company has been shifted from Ground Floor, Amrit Chhaya Main Avenue, Santacruz (West), Mumbai – 400054, Maharashtra, India to the present address w.e.f. 28.09.2011

 

Operations:

 

During the year demand for Cinema Equipments and Home Cinema products went up considerably, Efforts are being made to promote sales with emphasis towards spreading into smaller rural areas. Bright future is anticipated in Home Automation products and necessary steps are being taken in this direction also.

 

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90166095

18/10/1990

5,500,000.00

ANZ GRINDLAYS BANK

MISSION ROAD, P.B. NO - 6747; BANGALORE, Karnataka - 560002, INDIA

-

2

90162165

31/05/1988

500,000.00

PUNJAB NATIONAL BANK

416; LAMINGTON ROAD, SANDHRST ROAD, MUMBAI, Maharashtra - 400004, INDIA

-

3

90165632

04/08/1969

250,000.00

PUNJAB NATIONAL BANK

416; LANGTON ROAD, MUMBAI, Maharashtra, INDIA

-

*Date of charge modification

 

 

 

FIXED ASSETS

  • Land

·         Building

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

  • Goodwill
  • 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.63.58

UK Pound

1

Rs.99.11

Euro

1

Rs.70.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KSH

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

50

 

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.