MIRA INFORM REPORT

 

 

Report No. :

325999

Report Date :

08.06.2015

 

IDENTIFICATION DETAILS

 

Name :

CAE INDIA PRIVATE LIMITED

 

 

Registered Office :

Survey No. 26 and 27, 1st Floor, Bandaramanahalli Village, Anneshwara Panchayat, Kasaba Hoobli, Devanahalli Taluka, Bangalore – 562110, Karnataka

Tel. No.:

91-80-26256000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.06.2003

 

 

Com. Reg. No.:

08-049299

 

 

Capital Investment / Paid-up Capital :

Rs. 484.926 Million

 

 

CIN No.:

[Company Identification No.]

U31909KA2003PTC049299

 

 

IEC No.:

0206003358

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAECM3338G

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged in the business of design, development and intergration of hardware and software in the field of stimulation and services.

 

 

No. of Employees :

52 (Approximately)

 

 

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 :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established private limited company incorporated in the year 2003 having moderate track.

 

Company has recorded accumulated losses from its operations.

 

However, company has recorded profit in the FY 14 as compared to losses in FY13.

 

Trade relations are fair. Business is active. Payment terms are 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

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) DEFAILTERS’ 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 PARTED BY

 

Name :

Mr. Sheetal Kumar

Designation :

Finance Analyst

Contact No.:

91-80-26256000

Date :

04.06.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Survey No. 26 and 27, 1st Floor, Bandaramanahalli Village, Anneshwara Panchayat, Kasaba Hoobli, Devanahalli Taluka, Bangalore – 562110, Karnataka, India

Tel. No.:

91-80-26256000

Mobile No.:

 

Fax No.:

91-80-26256160

E-Mail :

caeindiapvtltd@cae.com

Website :

http://www.cae.com

Area :

28621 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ananth Ramaswami

Designation :

Director

Address :

No.582, Sadashiva Nagar, Bangalore - 560080, Karnataka, India

Date of Birth/Age :

03.06.1962

Date of Appointment :

06.08.2012

PAN No.:

ADSPR8002Q

DIN No. :

02290088

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

U31500DL1992PTC194724

GE INDIA INDUSTRIAL PRIVATE LIMITED

Director

29/09/2008

16/09/2008

06/10/2009

Active

NO

2

U74999KA2008PTC044972

HATSOFF HELICOPTER TRAINING PRIVATE LIMITED

Nominee director

05/11/2012

01/08/2011

-

Active

NO

3

U72300KA2004PTC035163

CAE SIMULATION TECHNOLOGIES PRIVATE LIMITED

Additional director

23/11/2011

23/11/2011

03/02/2012

Active

NO

4

U63033MH2007PTC177090

National Flying Training Institute Private Limited

Director

19/11/2012

12/12/2011

11/11/2013

Active

NO

5

U31909KA2003PTC049299

CAE India Private Limited

Managing director

06/08/2012

14/06/2012

-

Active

NO

 

 

Name :

Marc St Hilaire

Designation :

Director

Address :

7 Place Bresse, Lorraine, Quebec, Canada – J6A4M3

Date of Birth/Age :

10.04.1963

Date of Appointment :

11.06.2013

DIN No. :

06598935

 

KEY EXECUTIVES

 

Name :

Mr. Sheetal Kumar

Designation :

Finance Analyst

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Equity Shareholders

 

No. of Shares

Flight Training Device (Mauritius) Limited, Mauritius

 

374965

CAE Aviation Training International Limited, Mauritius

 

40

 

 

 

Total

 

375005

 

 

Names of Preference Shareholders

 

No. of Shares

Flight Training Device (Mauritius) Limited, Mauritius

 

48117602

 

 

AS ON 30.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of design, development and intergration of hardware and software in the field of stimulation and services.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cheque (60 days)

 

 

Purchasing :

Cheque (60 days)

 

 

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 :

52 (Approximately)

 

 

Bankers :

  • The Bank of Nova Scotia, Bangalore Branch, SN Towers, 25/2, M.G. Road, Bangalore – 560001, Karnataka, India
  • HDFC Bank Limited, Gandhi Bazar Branch, 119, Gandhi Bazar Main Road, Basavanagudi, Bangalore – 560004, Karnataka, India
  • State Bank of India, Yelahanka New Town Branch, Bangalore, Karnataka, India
  • United Bank of India, Old Court House Street Branch, 16 Old Court House St, Kolkata – 700001, West Bengal, India

 

 

 

Auditors :

 

Name :

Singvi, Dev and Unni

Chartered Accountants

Address :

# 29/4, 6th Floor, Trade Centre, Race Course Road, Bangalore – 560001, Karnataka, India

PAN No.:

AAEFS6338K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Ultimate Holding Company :

CAE Inc. Canada

 

 

Fellow Subsidiary company :

CAE Simulation Technologies Private Limited

CAE Healthcare USA

CAE Inc. Toronto TC

CAE Elektronik GmbH

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 Million

49500000

Preference Shares

Rs. 10/- each

Rs. 495.000 Million

 

Total

 

Rs. 500.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

375005

Equity Shares

Rs. 10/- each

Rs. 3.750 Million

48117602

Preference Shares

Rs. 10/- each

Rs. 481.176 Million

 

Total

 

Rs. 484.926 Million

 

 

 

 

 

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

484.926

484.926

484.926

(b) Reserves & Surplus

(222.803)

(242.515)

(232.683)

(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)

262.123

242.411

252.243

 

 

 

 

(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

0.000

0.000

0.000

(d) long-term provisions

7.894

5.989

8.999

Total Non-current Liabilities (3)

7.894

5.989

8.999

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

6.601

6.037

8.281

(c) Other current liabilities

141.776

161.238

105.723

(d) Short-term provisions

14.366

19.048

21.416

Total Current Liabilities (4)

162.743

186.323

135.420

 

 

 

 

TOTAL

432.760

434.723

396.662

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.259

28.481

30.901

(ii) Intangible Assets

0.000

1.575

3.872

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.852

1.902

0.902

Total Non-Current Assets

27.111

31.958

35.675

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

79.360

74.027

70.122

(c) Trade receivables

109.897

108.440

69.375

(d) Cash and cash equivalents

17.009

43.424

82.584

(e) Short-term loans and advances

115.403

120.439

53.243

(f) Other current assets

83.980

56.435

85.663

Total Current Assets

405.649

402.765

360.987

 

 

 

 

TOTAL

432.760

434.723

396.662

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

TOTAL INCOME

254.258

163.856

220.251

 

 

 

 

Less

TOTAL EXPENSES

234.546

173.688

297.299

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

19.712

-9.832

-77.048

 

 

 

 

 

Less

TAX

0.000

0.000

 

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

19.712

-9.832

-77.048

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Project/service income

89.359

65.964

42.822

 

Reimbursements

9.225

10.207

9.831

 

TOTAL EARNINGS

98.584

76.171

52.653

 

 

 

 

 

 

IMPORTS

 

 

 

 

Project components/Material Cost

75.055

9.228

 NA

 

TOTAL IMPORTS

75.055

9.228

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

52.56

(26.22)

(205.46)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

 NA

 NA

 NA

Cash generated from operations

 NA

 NA

 NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

7.75

(6.00)

(34.98)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.55

(2.26)

(19.42)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

(0.04)

(0.31)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.49

2.16

2.67

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

484.926

484.926

484.926

Reserves & Surplus

(232.683)

(242.515)

(222.803)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

252.243

242.411

262.123

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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

220.251

163.856

254.258

 

 

(25.605)

55.172

 

 

 

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

220.251

163.856

254.258

Profit

(77.048)

(9.832)

19.712

 

(34.98%)

(6.00%)

7.75%

 

 

 

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

Yes

5

Buyer visit details

-----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

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

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

VIEW INDEX OF CHARGES

 

NO CHARGES EIST FOR THE COMPANY.

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Residential building
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer equipments
  • Other equipments

 

 


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 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. 63.90

UK Pound

1

Rs. 97.98

Euro

1

Rs. 71.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

REK

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

JYO / TRU

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

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.