MIRA INFORM REPORT

 

 

Report No. :

310952

Report Date :

10.03.2015

 

IDENTIFICATION DETAILS

 

Name :

FARCOM CABLE SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

19th KM Mysore Road, Anchepalya, Chellagatha Road Cross, Mysore Road, Bangalore – 560074, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.11.1988

 

 

Com. Reg. No.:

08-009548

 

 

Capital Investment / Paid-up Capital :

Rs.19.700 Million

 

 

CIN No.:

[Company Identification No.]

U31300KA1988PTC009548

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRF00058C

 

 

PAN No.:

[Permanent Account No.]

AAACF2240E

 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of flat cables, telecommunication cables, shielded and seathed cables, electronic components.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 410000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

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.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating=BB

Rating Explanation

Have moderate risk of default.

Date

31.12.2013

 

 

Rating Agency Name

CRISIL

Rating

Short term rating=A4+

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

31.12.2013

 

 

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.

 

 

LOCATIONS

 

Registered Office :

19th KM Mysore Road, Anchepalya, Chellagatha Road Cross, Mysore Road, Bangalore – 560074, Karnataka, India

Tel. No.:

91-80-28437144 / 45

Fax No.:

91-80-28437144 / 45

E-Mail :

info@farcom.net.in

admin@farcom.net.in

Website :

www.farcom.net.in 

 

 

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Jaichand Deepchand

Designation :

Managing Director

Address :

No.6, 1st Cross, 8th Main, Vasanthnagar, Bangalore - 560052, Karnataka, India

Date of Birth/Age :

09.12.1947

Date of Appointment :

01.11.1988

DIN No.:

00352061

 

 

Name :

Mr. Ashish Jaichand

Designation :

Whole-time  Director

Address :

No.6, 1st Cross, 8th Main, Vasanthnagar, Bangalore - 560052, Karnataka, India

Date of Birth/Age :

20.01.1978

Date of Appointment :

01.11.1988

DIN No.:

00390420

 

 

Name :

Mr. Padmavathi Jain

Designation :

Director

Address :

No.6, 1st Cross, 8th Main, Vasanthnagar, Bangalore - 560052, Karnataka, India

Date of Birth/Age :

11.03.1980

Date of Appointment :

19.03.2008

DIN No.:

02027508

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of flat cables, telecommunication cables, shielded and seathed cables, electronic components.

 

 

Products :

  • Flat Cables
  • Telecommunication Cables
  • Shielded and Seathed Cables
  • Electronic Components

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

Customers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Axis Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loan from Citi Bank – 2

0.000

9.166

Term loan  from HSBC – CAPEX

19.072

15.811

Axis Bank power rent loan A/c

38.604

26.914

Axis Bank M/C term loan (TK Over loan)

5.852

0.000

Kotak Mahindra car loan A/c

0.617

1.174

 

 

 

Short Term Borrowings

 

 

CC A/c – Citi Bank

0.000

85.857

CC A/c – Axis Bank

142.630

0.000

HSBC BC RM

33.661

13.756

CC from HSBC

23.303

28.247

Preshipment loan

16.151

7.494

Rent advance – Axis Bank

0.000

2.421

 

 

 

Total

279.890

190.840

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

G. S. A. Kumar and Associates

Chartered Accountants

Address :

305-310, 3rd Floor, #53, Vani Villas Road, Gandhi Bazar, Basavanagudi, Bangalore – 560004, Karnataka, India

Tel. No.:

91-80-26507548

Mobile No.:

91-9448083742

E-Mail :

gsakumar@gmail.com

PAN No.:

AAMPA0266C

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

197000

Equity Shares

Rs.100/- each

Rs.19.700 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

19.700

19.700

19.700

(b) Reserves & Surplus

125.364

100.186

79.441

(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)

145.064

119.886

99.141

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

64.145

60.799

31.860

(b) Deferred tax liabilities (Net)

1.005

1.006

0.790

(c) Other long term liabilities

11.995

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

77.145

61.805

32.650

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

215.745

137.775

120.576

(b) Trade payables

57.399

36.655

26.378

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

17.634

13.411

11.850

Total Current Liabilities (4)

290.778

187.841

158.804

 

 

 

 

TOTAL

512.987

369.532

290.595

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

75.085

81.658

47.380

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

22.114

(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

0.000

0.000

0.000

Total Non-Current Assets

75.085

81.658

69.494

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

92.575

82.022

44.899

(c) Trade receivables

266.027

174.375

160.495

(d) Cash and cash equivalents

3.671

2.691

1.776

(e) Short-term loans and advances

75.629

28.786

13.931

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

437.902

287.874

221.101

 

 

 

 

TOTAL

512.987

369.532

290.595

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

884.228

730.347

576.261

 

 

Other Income

6.472

1.430

5.077

 

 

TOTAL                                              (A)

890.700

731.777

581.338

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

726.181

599.666

478.763

 

 

Employee Benefits Expenses

12.230

9.907

6.644

 

 

Other Expenses

62.222

54.285

47.660

 

 

TOTAL                                              (B)

800.633

663.858

533.067

 

 

 

 

 

 

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

90.067

67.919

48.271

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

41.526

26.593

12.296

 

 

 

 

 

 

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

48.541

41.326

35.975

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

11.022

10.773

6.093

 

 

 

 

 

 

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

37.519

30.553

29.882

 

 

 

 

 

Less

TAX                                                                  (H)

12.341

9.809

9.354

 

 

 

 

 

 

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

25.178

20.744

20.528

 

 

 

 

 

 

Earnings Per Share (Rs.)

1278.00

1053.00

1042.05

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

2.85

2.84

3.56

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

10.19

9.30

8.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

7.31

8.27

11.13

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.25

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.93

1.66

1.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.53

1.39

 

 

 

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

19.700

19.700

19.700

Reserves & Surplus

79.441

100.186

125.364

Net worth

99.141

119.886

145.064

 

 

 

 

long-term borrowings

31.860

60.799

64.145

Short term borrowings

120.576

137.775

215.745

Total borrowings

152.436

198.574

279.890

Debt/Equity ratio

1.538

1.656

1.929

 

 

 

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

576.261

730.347

884.228

 

 

26.739

21.070

 

 

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

576.261

730.347

884.228

Profit

20.528

20.744

25.178

 

3.56%

2.84%

2.85%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

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

Yes

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loan from Mrs. J. Arthi

0.000

0.086

Loan from Mr. J. Ashish

0.000

1.436

Loan from Mr. D. Jalchand

0.000

3.304

Loan from Mrs. Padmavathi

0.000

2.432

Loan from Mrs. J. Rajkumari

0.000

0.476

 

 

 

Total

0.000

7.734

 

 

 

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10470135

22/07/2014 *

201,900,000.00

Axis Bank Limited

Corporate Banking Branch, Express Building, Second Floor, No.1, Queen's Road, Bangalore, Karnataka
- 560004, India

C17772815

2

10335656

06/02/2014 *

122,000,000.00

The Hongkong and Shanghai Banking Corporation Limited

NO. 7,, M G Road, BANGALORE, Karnataka - 560001, India

B96699731

3

10120135

08/08/2014 *

252,900,000.00

Axis Bank Limited

Corporate Banking Branch, Express Building, Second Floor, No.1, Queen's Road, Bangalore, Karnataka
- 560004, India

C20327706

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Computers

·         Electrical Fittings

·         Factory Building

·         Freehold Building

·         Furniture and Fixtures

·         Office Building

·         Office Equipment

·         Plant and Machinery

·         Testing Equipments

·         Vehicles

 


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.62.62

UK Pound

1

Rs.94.39

Euro

1

Rs.67.96

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

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

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

 

45

 

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.