|
Report No. : |
327623 |
|
Report Date : |
17.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
PCS TECHNOLOGY LIMITED (w.e.f.22.11.2004) |
|
|
|
|
Formerly Known
As : |
PCS INDUSTRIES LIMITED (w.e.f.25.03.1994) PCS DATA PRODUCTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Office Premise No.1, Gat No. 478, Alandi Markaal Road, Alandi Taluka,
Khed, Pune – 412106, Maharashtra |
|
Tel. No.: |
91-22-28521177 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
22.04.1981 |
|
|
|
|
Com. Reg. No.: |
11-024279 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.249.257 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L74200MH1981PLC024279 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEP08887E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCP0316J |
|
|
|
|
Legal Form : |
A Public Limited Liability company. The company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Trader, Exporter and Importers of Computers, Peripherals, Computer
Parts and Maintenance |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (48) |
|
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 : |
PCS Technology Limited (PCS), started in 1981, is promoted by Mr. Gajendra
Patni, Late Mr. Narendra Patni and Mr. Ashok Patni who were also the
promoters of Patni Computer Systems (Promoter’s stake was subsequently sold
to iGate in January 2011) which later merged with iGate. Subject is well established company having satisfactory track record. Rating draw strength from established operations, moderate financial
risk profile marked by moderate profitability backed by company’s premium
bolstering net worth. Rating continues to drive strength on the long track record of the
promoters in the IT business backed by an experienced top management team
remains a key positive. The strengths are however, partially offset by continued high
outstanding receivable position and competitive market which adversely
impacts operational efficiency and profitability. However, trade relation are fair. Business is active. Payments are
reported to be usually correct. In view of decent financials, strong net worth position backed by
extensive experienced of its promoters, the company can be considered 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 |
ICRA |
|
Rating |
BBB- (Fund Based Limits) |
|
Rating Explanation |
Moderate credit quality and average credit risk |
|
Date |
June 2014 |
|
Rating Agency Name |
ICRA |
|
Rating |
A3 (Non Fund Based Limits) |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
June 2014 |
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 co-operative (91-22-41296111)
LOCATIONS
|
Registered Office : |
Office Premise
No.1, Gat No. 478, Alandi Markaal Road, Alandi Taluka, Khed, Pune – 412106,
Maharashtra, India |
|
Tel. No.: |
91-22-28521177 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head
Office |
6th and 7th Floor, Technocity, Plot No. X 5/3, MIDC,
Mahape, Opposite MBP, Next to Sarovar Portico, Navi Mumbai – 400701,
Maharashtra, India |
|
Tel. No.: |
91-22-41296111 |
|
|
|
|
Branch Office : |
Located at: Ø Hyderabad Ø Vishakhapatnam Ø Assam Ø Bihar Ø Chhattisgarh Ø New Delhi Ø Goa Ø Ahmedabad Ø Baroda Ø Mohali Ø Jharkhand Ø Bangalore Ø Kerala Ø Navi Mumbai Ø Mumbai Ø Pune Ø Nagpur Ø Bhopal Ø Indore Ø Odisha Ø Kolkata Ø Rajasthan Ø Uttar Pradesh Ø Tamilnadu |
|
|
|
|
Overseas Office : |
Located at: Ø U.A.E. Ø USA Ø Africa |
DIRECTORS
As on: 31.03.2014
|
Name : |
Mr. Gajendrakumar S Patni |
|
Designation : |
Chairman |
|
Address : |
42-A, Jolly Maker Apartment, Cuffe Parade, Mumbai – 400005,
Maharashtra, India |
|
Date of Birth : |
24.03.1941 |
|
Qualification : |
B.Chem. |
|
Date of Appointment : |
22.04.1981 |
|
DIN No. : |
00014163 |
|
|
|
|
Name : |
Mr. Ashokkumar S Patni |
|
Designation : |
Vice Chairman |
|
Address : |
22-A, Jolly Maker Apartment, Cuffe Parade, Mumbai – 400005,
Maharashtra, India |
|
Date of Birth : |
01.08.1951 |
|
Qualification : |
B. Tech. |
|
Date of Appointment : |
22.04.1981 |
|
|
|
|
Name : |
Mr. H. C. Tandon |
|
Designation : |
Managing Director and Chief Executive Officer |
|
|
|
|
Name : |
Mr. Apoorva Ashokkumar Patni |
|
Designation : |
Director |
|
Address : |
22-A, Jolly Maker Apartment No. 1, Cuffe Parade, Mumbai – 400005,
Maharashtra, India |
|
Date of Birth |
18.06.1982 |
|
Date of Appointment : |
18.12.2007 |
|
DIN No. : |
01647791 |
|
|
|
|
Name : |
Mr. Satish B. Ajmera |
|
Designation : |
Director |
|
Address : |
B. L. Ajmera and Company, Malji Chhoganlalji Trust Building, M J Road,
Jaipur – 302001, Rajasthan, India |
|
Date of Birth : |
26.10.1944 |
|
Date of Appointment : |
25.06.1990 |
|
DIN No. : |
00208919 |
|
|
|
|
Name : |
Mr. Dadi B. Engineer |
|
Designation : |
Director |
|
Address : |
Sea Shells, 1st Floor, 13 Darabsha Road, Off Nepeansea
Road, Mumbai – 400036, Maharashtra, India |
|
Date of Birth : |
02.05.1933 |
|
Date of Appointment : |
29.09.1995 |
|
DIN No. : |
00047028 |
|
|
|
|
Name : |
Mr. Girish Mohanlal Dave |
|
Designation : |
Director |
|
Address : |
1st Floor, Sethna Building, 55 Maharshi Karve Road, Marine
Lines, Mumbai – 400002, Maharashtra, India |
|
Date of Birth : |
12.07.1938 |
|
Qualification : |
M.Com., LLB, C.A.I.I.B. |
|
Date of Appointment : |
29.09.1995 |
|
DIN No. : |
00036455 |
|
|
|
|
Name : |
Mr. Prakash V. Mehta |
|
Designation : |
Director |
|
Address : |
123-A, Maker Apartments, Cuffe Parade, Mumbai – 400005, Maharashtra,
India |
|
Date of Birth : |
12.02.1942 |
|
Date of Appointment : |
23.07.1987 |
|
|
|
|
Name : |
Mr. Kamal Kumar Barjatya |
|
Designation : |
Director |
|
Address : |
39 Worli Sea Face, Mumbai – 400025, Maharashtra, India |
|
Date of Birth : |
25.03.1938 |
|
Date of Appointment : |
30.10.1995 |
KEY EXECUTIVES
|
Name : |
Mr. Bhaskar J. Patel |
|
Designation : |
Company Secretary |
|
|
|
|
Name : |
Mr. M. P. Jain |
|
Designation : |
Chief Financial Officer |
|
|
|
|
Name : |
Mr. Sunil Sawant |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 31.03.2015
|
Category of Shareholders |
No. of Shares |
Percentage of
Holding |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
1750504 |
8.36 |
|
|
5704679 |
27.23 |
|
|
7244812 |
34.58 |
|
|
7244812 |
34.58 |
|
|
14699995 |
70.16 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
14699995 |
70.16 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
131583 |
0.63 |
|
|
995 |
0.00 |
|
|
213383 |
1.02 |
|
|
700 |
0.00 |
|
|
346661 |
1.65 |
|
|
|
|
|
|
150270 |
0.72 |
|
|
|
|
|
|
3499025 |
16.70 |
|
|
2045482 |
9.76 |
|
|
209244 |
1.00 |
|
|
748 |
0.00 |
|
|
33791 |
0.16 |
|
|
100800 |
0.48 |
|
|
73905 |
0.35 |
|
|
5904021 |
28.18 |
|
Total Public shareholding (B) |
6250682 |
29.84 |
|
Total (A)+(B) |
20950677 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
20950677 |
0.00 |

Shareholding
belonging to the category "Promoter and Promoter Group"
|
Sl. No. |
Name of the
Shareholder |
Details of Shares held |
|
|
No. of Shares held |
As a % of grand total
(A)+(B)+(C) |
||
|
1 |
Rajnikanta G Patni |
23,86,116 |
11.39 |
|
2 |
PCS Finance Limited |
19,01,560 |
9.08 |
|
3 |
Ashoka Computer Systems Private Limited |
19,01,560 |
9.08 |
|
4 |
PCS Cullinet Private Limited |
19,01,559 |
9.08 |
|
5 |
Sadhana A Patni |
16,52,122 |
7.89 |
|
6 |
Vasundhara Apoorva Patni |
10,00,000 |
4.77 |
|
7 |
Poonam Narendrakumar Patni |
6,01,547 |
2.87 |
|
8 |
Gajendrakumar S Patni |
5,79,685 |
2.77 |
|
9 |
Ashokkumar S Patni |
5,75,995 |
2.75 |
|
10 |
Anirudh Narendrakumar Patni |
5,59,270 |
2.67 |
|
11 |
Apoorva Ashok Kumar Patni |
3,89,676 |
1.86 |
|
12 |
Arihant Gajendra Kumar Patni |
2,83,056 |
1.35 |
|
13 |
Amit Kumar Patni |
2,61,899 |
1.25 |
|
14 |
Ruchi Amit Kumar Patni |
1,52,540 |
0.73 |
|
15 |
Sobhagmal Patni |
1,30,936 |
0.62 |
|
16 |
Apoorva Ashok Kumar Patni |
1,11,069 |
0.53 |
|
17 |
Arihant Gajendrakumar Patni |
1,01,130 |
0.48 |
|
18 |
Narendra Kumar Patni |
94,079 |
0.45 |
|
19 |
Kanchanbai S Patni |
60,286 |
0.29 |
|
20 |
Sadhana A Patni |
42,814 |
0.20 |
|
21 |
Rajnikanta G Patni |
4,965 |
0.02 |
|
22 |
Aakriti Amitkumar Patni |
2,830 |
0.01 |
|
23 |
Ayushi Amitkumar Patni |
2,830 |
0.01 |
|
24 |
Kanchanbai Patni |
1,000 |
0.00 |
|
25 |
Rajkumar Barjatya |
760 |
0.00 |
|
26 |
Sooraj Barjatya |
145 |
0.00 |
|
27 |
Rajrani Gangwal |
128 |
0.00 |
|
28 |
Pankaj Patni |
86 |
0.00 |
|
29 |
Meeta Devi Gangwal |
64 |
0.00 |
|
30 |
Munish Kumar Gangwal |
64 |
0.00 |
|
31 |
Meeta Devi Gangwal |
56 |
0.00 |
|
32 |
Rajrani Gangwal |
56 |
0.00 |
|
33 |
Rajrani Gangwal |
56 |
0.00 |
|
34 |
Munish Kumar Gangwal |
56 |
0.00 |
|
|
Total |
1,46,99,995 |
70.16 |
Shareholding
belonging to the category "Public" and holding more than 1% of the
total no. Of shares
|
No. |
Name of the
Shareholder |
No. of Shares held |
Shares as % of Total
No. of Shares |
|
|
1 |
Balram Bharwani |
722700 |
3.45 |
|
|
2 |
Mukesh Mohanlal Kelawala HUF |
255300 |
1.22 |
|
|
|
Total |
978000 |
4.67 |
BUSINESS DETAILS
|
Line of Business : |
Trader, Exporter and Importers of Computers, Peripherals, Computer
Parts and Maintenance |
|
|
|
|
Products / Services : |
|
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
Long Term
Borrowings Term loans taken from Banks is secured by hypothecation of vehicles. Details as regards interest and repayment are as follows: - The vehicle loan of Rs.16,86,608 was taken from ICICI Bank Limited and carries interest @10- 11% p.a. The loan is repayable in 36 monthly instalments of Rs. 60,730 from January 2013. - The vehicle loan of Rs. 7,71,000 was taken from Volkswagen Finance Private Limited and carries interest @10-11% p.a. The loan is repayable in 36 monthly instalments of Rs. 24,272 from January 2013. The Term Loan from HDFC Limited (original loan amount – Rs. 12.000 Million) carries interest @ 12 to 15% p.a. and fully repaid in current year. c) The loans taken from Directors are interest free and
are returnable after 31st March, 2015. SHORT TERM
BORROWINGS Cash credit and Working Capital Demand Loan is secured against hypothecation of inventories and book debts of the Company as well as first charge on the fixed assets of the Company and carries interest @ 12.00%-12.50% p.a. |
|||||||||||||||||||||||||||||||||
|
Auditors : |
|
|
Name : |
S. C. Bandi and Company Chartered Accountants |
|
Address : |
812, Maker Chamber V, 221, Nariman Point, Mumbai – 400021,
Maharashtra, India |
|
Tel. No.: |
91-22-22834298 |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Subsidiary Companies (As on
31.03.2014) : |
|
|
|
|
|
Affiliates (Enterprises over which Key Management personnel or their
relatives have significant influence)
(As on 31.03.2014) : |
|
CAPITAL STRUCTURE
As on: 31.03.2015
Authorised Capital :
Issued, Subscribed & Paid-up Capital : Rs.249.257 Million
As on: 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
21025000 |
Equity Shares |
Rs.10/- each |
Rs.210.250 Million |
|
3975000 |
Redeemable, Non-Convertible and Non-Cumulative Preference Shares |
Rs.10/- each |
Rs.39.750 Million |
|
|
|
|
|
|
|
Total |
|
Rs.250.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
20950677 |
Equity Shares |
Rs.10/- each |
Rs.209.507 Million |
|
3975000 |
9% Redeemable, Non-Convertible and Non-Cumulative Preference Share |
Rs.10/- each |
Rs.39.750 Million |
|
|
|
|
|
|
|
Total |
|
Rs.249.257 Million |
A) Terms/ Rights
attached to Equity Shares:
The Company has only one class of equity shares having a par value of `10 per share. Each holder of equity share is entitled to one vote per share. In the event of liquidation of the company, the holders of equity shares will be entitled to receive remaining assets of the company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.
B) Terms/ Rights
attached to Preference Shares:
The Company has only one class of preference shares having a par value of `10 per share, redeemable in the 12th and 13th year from the date of allotment or earlier as the Board of Directors may decide. Each holder of preference share is entitled to one vote per share. In the event of liquidation of the company, before any entitlement of assets to holders of equity shares, the holders of preference shares will be entitled to receive remaining assets of the company, after distribution of all other preferential amounts. The distribution will be in
proportion to the number of preferencial shares held by the shareholders.
|
Particulars |
Equity Shares |
|
|
|
Number |
Rs. IN Million |
|
Shares outstanding at the beginning of the year |
20,950,677 |
209.507 |
|
Shares outstanding at the end of the year |
20,950,677 |
209.507 |
e) Details of
shareholding more than 5% Equity Shares of total Equity Shares in the company:
|
Name of shareholder |
As at 31.03.2014 |
|
|
|
No. of shares |
% holding |
|
Rajnikanta Patni |
2386116 |
11.39 |
|
PCS Finance Private Limited |
1901560 |
9.08 |
|
Ashoka Computer Systems Private Limited |
1901560 |
9.08 |
|
PCS Cullinet Private Limited |
1901559 |
9.08 |
|
Sadhana A. Patni |
1652122 |
7.89 |
f) Details of shareholding
more than 5% Preference Shares of total Preference Shares in the company:
|
Name of shareholder |
As at 31.03.2014 |
|
|
|
No. of shares |
% holding |
|
Mr. Ashok Kumar Patni |
1965000 |
49.43 |
|
Mr. Gajendra Kumar Patni |
1480000 |
37.23 |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
249.257 |
249.257 |
249.257 |
|
(b) Reserves & Surplus |
812.499 |
761.682 |
723.324 |
|
(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) |
1061.756 |
1010.939 |
972.581 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term
borrowings |
20.000 |
33.648 |
107.706 |
|
(b) Deferred tax liabilities (Net) |
31.196 |
33.838 |
32.934 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
3.289 |
3.173 |
3.671 |
|
Total Non-current
Liabilities (3) |
54.485 |
70.659 |
144.311 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
96.978 |
118.351 |
143.888 |
|
(b) Trade
payables |
22.334 |
93.508 |
128.347 |
|
(c) Other
current liabilities |
52.149 |
42.453 |
60.032 |
|
(d) Short-term
provisions |
0.408 |
0.847 |
1.103 |
|
Total Current
Liabilities (4) |
171.869 |
255.159 |
333.370 |
|
|
|
|
|
|
TOTAL |
1288.110 |
1336.757 |
1450.262 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
241.610 |
258.377 |
267.499 |
|
(ii)
Intangible Assets |
0.000 |
1.320 |
1.379 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under development |
0.000 |
1.779 |
5.872 |
|
(b) Non-current
Investments |
134.078 |
65.575 |
65.735 |
|
(c) Deferred tax
assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
76.639 |
103.549 |
103.758 |
|
(e) Other
Non-current assets |
1.128 |
2.718 |
3.384 |
|
Total Non-Current
Assets |
453.455 |
433.318 |
447.627 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
72.509 |
80.374 |
82.126 |
|
(c) Trade
receivables |
585.850 |
705.597 |
758.833 |
|
(d) Cash
and cash equivalents |
104.504 |
29.884 |
31.280 |
|
(e)
Short-term loans and advances |
47.205 |
60.947 |
61.612 |
|
(f) Other
current assets |
24.587 |
26.637 |
68.784 |
|
Total
Current Assets |
834.655 |
903.439 |
1002.635 |
|
|
|
|
|
|
TOTAL |
1288.110 |
1336.757 |
1450.262 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
1004.592 |
1005.959 |
975.356 |
|
|
|
Other Income |
8.506 |
13.230 |
7.836 |
|
|
|
TOTAL (A) |
1013.098 |
1019.189 |
983.192 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
192.761 |
190.390 |
132.229 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
2.799 |
2.139 |
2.436 |
|
|
|
Employees benefits expense |
507.535 |
506.069 |
567.841 |
|
|
|
Other expenses |
200.755 |
209.441 |
178.338 |
|
|
|
TOTAL (B) |
903.850 |
908.039 |
880.844 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
109.248 |
111.150 |
102.348 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
13.046 |
29.032 |
45.881 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
96.202 |
82.118 |
56.467 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
10.449 |
7.342 |
7.332 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
85.753 |
74.776 |
49.135 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
31.169 |
34.627 |
13.752 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
54.584 |
40.149 |
35.383 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
99.972 |
59.823 |
24.440 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
154.556 |
99.972 |
59.823 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
NA |
40.964 |
9.572 |
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Material, Store & spares and Computer Peripherals |
NA |
1.615 |
2.659 |
|
|
TOTAL IMPORTS |
NA |
1.615 |
2.659 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
2.61 |
1.92 |
1.69 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
NA |
0.903 |
3.118 |
|
Cash generated from operations |
NA |
164.379 |
(48.272) |
QUARTERLY RESULTS
|
PARTICULARS |
1st Quarter 30th Sep |
2nd Quarter 31st Dec |
3rd Quarter 31st Mar |
|
Net Sales |
273.660 |
272.690 |
205.270 |
|
Total Expenditure |
251.550 |
246.930 |
179.680 |
|
PBIDT (Excl OI) |
22.110 |
25.760 |
25.590 |
|
Other Income |
4.570 |
2.170 |
1.460 |
|
Operating Profit |
26.680 |
27.930 |
27.050 |
|
Interest |
2.930 |
2.980 |
1.520 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
|
PBDT |
23.750 |
24.950 |
25.530 |
|
Depreciation |
2.650 |
2.660 |
2.530 |
|
Profit Before Tax |
21.100 |
22.290 |
23.000 |
|
Tax |
9.080 |
6.670 |
7.940 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
12.020 |
15.620 |
15.060 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
|
Net Profit |
12.020 |
15.620 |
15.060 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
5.43 |
3.99 |
3.63 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT / Sales) |
(%) |
10.87 |
11.05 |
10.49 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.43 |
5.89 |
3.56 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.08 |
0.07 |
0.05 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.11 |
0.15 |
0.26 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.86 |
3.54 |
3.01 |
STOCK
PRICES
|
Face Value |
Rs.10.00 |
|
Market Value |
Rs.20.10 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
249.257 |
249.257 |
249.257 |
|
Reserves & Surplus |
723.324 |
761.682 |
812.499 |
|
Net
worth |
972.581 |
1010.939 |
1061.756 |
|
|
|
|
|
|
long-term borrowings |
107.706 |
33.648 |
20.000 |
|
Short term borrowings |
143.888 |
118.351 |
96.978 |
|
Total
borrowings |
254.712 |
152.902 |
116.978 |
|
Debt/Equity
ratio |
0.262 |
0.151 |
0.110 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
975.356 |
1005.959 |
1004.592 |
|
|
|
3.138 |
(0.136) |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
975.356 |
1005.959 |
1004.592 |
|
Profit |
35.383 |
40.149 |
54.584 |
|
|
3.63% |
3.99% |
5.43% |

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 |
Yes |
|
17] |
Details of sister concerns |
Yes |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
Yes |
|
21] |
Banking facility details |
Yes |
|
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 |
Yes |
|
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 |
UNSECURED LOAN
|
Particulars |
As on 31.03.2015 |
As on 31.03.2014 |
|
|
(Rs. In Million) |
|
|
LONG TERM
BORROWINGS: |
|
|
|
Directors |
|
33.000 |
|
Inter corporate deposits |
|
0.000 |
|
Total |
NA |
33.000 |
INDEX OF CHARGES:
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
90092317 |
08/10/2003 |
25,000,000.00 |
CANARA BANK |
MITTAL TOWER, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
- |
|
2 |
90085178 |
12/03/2004 * |
100,000,000.00 |
INDUSTRIAL DEVELOPMENT BANK OF INDIA |
IDBI TOWER, COLABA, MUMBAI, MAHARASHTRA - 400005, INDIA |
- |
|
3 |
90090890 |
12/10/2000 * |
30,000,000.00 |
THE UNITED WESTERN BANK LTD. |
FORT BRANCH, MUMBAI, MAHARASHTRA - 400001, INDIA |
- |
|
4 |
90084793 |
30/05/2014 * |
380,000,000.00 |
CANARA BANK (LEAD BANK) |
NARIMAN POINT BRANCH, MITTAL TOWER, 'C' WING, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
C07838576 |
|
5 |
90090652 |
20/05/2005 * |
453,500,000.00 |
CANARA BANK |
MITTAL TOWER, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
OPERATIONS (As on
31.03.2014)
In the year under review the Company continued to witness the challenges in the price competition.
During the year under review, your Company has achieved Net Sales of `10,060 lakhs as against ` 9,753 lakhs in the previous year.
As planned in the interest of the Company, the Company has started focusing more on expanding IT & Facility Management Services which is now a major key driver over IT Hardware business operations, for improvement of margins & profitability. We are pleased that with the discontinuing of the manufacturing of computer hardware related activities, the overall profitability has improved. However, the current margins will remain under pressure due to rising trend in the manpower cost in the IT industry.
INDUSTRY SCENARIO
& REVIEW
The domestic IT sector comprises of Computer hardware – manufacturing and selling and IT services- software development, implementation, IT infrastructure and facility management services. The Company is mainly engaged in the activities of IT infrastructure facility management services. The domestic IT sourcing services market in India had been under pressure during the last couple of years, with large enterprises either cutting down or deferring their spending decisions largely because of weakness in the domestic economy. During the year the IT spending in Government as well in private sector were under the impact of slow-down in decision making on account of economic uncertainties, inflation and rupee volatility and others.
PERFORMANCE &
REVIEW
IT Services The Company continued to focus on its IT infrastructure & Facility Management Services. The Company has achieved Net Sales of `10,060 lakhs against previous year’s ` 9,753 lakhs and net profit of ` 401.49 lakhs as against previous year’s net profit of ` 353.82 lakhs.
OPERATIONS
The Company has maintained its upward trend on sales as well as net profit by focusing on its business of IT Infrastructure and Facility Management Services and enjoyed customer confidence. However, the pricing competition continued with MNC and major players also put pressure on margins. Other services such as Laboratory and Hospital Management Solutions, GPS have performed well and the Company has established overseas market in Africa, Nigeria, Philipines, etc.
FUTURE OUTLOOK
PAN India presence coupled with strong existing client relationship, the Company is well placed and able to meet potential business opportunities. The Company will continue to develop and improve service offerings in IT infrastructure and Facility Management to clients. However, we may face competition from IT and ITES companies operating on large volume services. The Company has a good overseas customer base for its Laboratory and Hospital Management solutions. The Company will continue to give its focus on these services.
In order to meet the challenging environment, your Company is taking all measures to remain financially stable and cost efficient.
FIXED ASSETS:
Tangible Assets
Intangible Assets
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 judgment 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.64.15 |
|
|
1 |
Rs.100.03 |
|
Euro |
1 |
Rs.72.27 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER
|
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
48 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.