MIRA INFORM REPORT

 

 

Report No. :

312040

Report Date :

12.03.2015

 

IDENTIFICATION DETAILS

 

Name :

PELORUS TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

7-C, Senior Estate, Near Sona Udyog, Parsi Panchayat Road, Andheri (East), Mumbai – 400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.04.2009

 

 

Com. Reg. No.:

11-191786

 

 

Capital Investment / Paid-up Capital :

Rs. 1.100 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH2009PTC191786

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP26832B

 

 

PAN No.:

[Permanent Account No.]

AAFCP0380G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject offers Telephone System Integration and Development of Embedded Technology which includes Software and Hardware.

 

 

No. of Employees :

18 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established having satisfactory track record.

 

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.

 

 

EXTERNAL AGENCY RATING

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ramalingam

Designation :

Administrative Head

Contact No.:

91-22-66894444

Date :

11.03.2015

 

 

LOCATIONS

 

Registered Office/ Warehouse :

7-C, Senior Estate, Near Sona Udyog, Parsi Panchayat Road, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No. :

91-22-66894444/ 10

Fax No. :

91-22-66894488

E-Mail :

rahul.a@finacus.co.in

rameshg@pelorus.in

sales@pelorus.in

Website :

www.pelorus.in

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Rahul Ayyappan

Designation :

Director

Address :

B-306, Serenity Heights, Mindspace, Link Road, Chincholi Bunder, Malad (West), Mumbai – 400064, Maharashtra, India

Date of Birth/Age :

08.09.1986

Date of Appointment :

03.06.2011

DIN No. :

03543652

 

 

Name :

Charmaine Ramesh

Designation :

Director

Address :

A2/12, Asmita Jyoti CHS, Near Malad Brigade, Charkop Naka, Malad (West), Mumbai – 400095, Maharashtra, India

Date of Birth/Age :

03.01.1963

Date of Appointment :

17.04.2009

DIN No. :

01687815

 

 

Name :

Mr. Manoj Ramashankar Dwivedi

Designation :

Director

Address :

17-A, Mode Town, Mahakali CHS, Sardar Patel Road, Andheri (East), Mumbai – 400093, Maharashtra, India

Date of Birth/Age :

21.02.1970

Date of Appointment :

30.09.2013

DIN No. :

06656827

 

 

KEY EXECUTIVES

 

Name :

Mr. Ramalingam

Designation :

Administrative Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Charmaine Ramesh

109000

99.09

Rahul Ayyappan

1000

0.91

Total

110000

100.00

 

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject offers Telephone System Integration and Development of Embedded Technology which includes Software and Hardware.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash, Advance Payment and Credit

 

 

Purchasing :

Cash, Advance Payment and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Wholesalers, Retailers and End Users

 

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

No. of Employees :

18 (Approximately)

 

 

Bankers :

Bank Name:

Thane Bharat Sahakari Bank Limited

Branch:

Rimzim Premises, Vishnu Nagar, Naupada, Thane - 400602, Maharashtra, India

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loan from a Bank

(The Thane Bharat Sahakari Bank Limited)

(Secured by Stock Debtors and Personal guarantee of a Directors)

4.064

9.376

Total

4.064

9.376

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.R. Varma and Company

Chartered Accountants

Address :

1, Nandadeep Society, Plot No. 55, L.T. Road, M.G. Road JN., Goregaon (West), Mumbai – 400062, Maharashtra, India

Tel. No. :

91-22-28782792

Fax No. :

91-22-28782792

Income-tax PAN of auditor or auditor's firm :

AACPV0864B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110,000

Equity Shares

Rs.10/- each

Rs. 1.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110,000

Equity Shares

Rs.10/- each

Rs. 1.100 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.100

1.100

1.100

(b) Reserves & Surplus

1.292

0.544

0.339

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.000

1.000

1.000

Total Shareholders’ Funds (1) + (2)

3.392

2.644

2.439

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.334

13.347

13.720

(b) Deferred tax liabilities (Net)

0.030

0.032

0.026

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

7.364

13.379

13.746

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

5.646

1.466

2.226

(c) Other current liabilities

4.196

0.305

0.619

(d) Short-term provisions

0.460

0.145

0.145

Total Current Liabilities (4)

10.302

1.916

2.990

 

 

 

 

TOTAL

21.058

17.939

19.175

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.345

0.369

0.372

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.257

0.250

0.250

(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

0.326

0.432

3.945

Total Non-Current Assets

0.928

1.051

4.567

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.331

2.906

0.655

(c) Trade receivables

10.682

7.391

3.907

(d) Cash and cash equivalents

2.250

0.357

8.057

(e) Short-term loans and advances

2.747

6.164

1.932

(f) Other current assets

0.120

0.070

0.057

Total Current Assets

20.130

16.888

14.608

 

 

 

 

TOTAL

21.058

17.939

19.175

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

74.787

27.355

 

 

 

Other Income

0.097

0.022

 

 

 

TOTAL                                     (A)

74.884

27.377

19.416

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

60.697

21.225

 

 

 

Changes in inventories

(1.425)

(2.250)

 

 

 

Employees benefits expense

4.177

3.416

 

 

 

Other expenses

8.901

3.955

 

 

 

TOTAL                                     (B)

72.350

26.346

19.154

(Including Depreciation and Financial Expenses)

 

 

 

 

 

 

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

2.534

1.031

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.385

0.755

 

 

 

 

 

 

 

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

1.149

0.276

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.088

0.066

 

 

 

 

 

 

 

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

1.061

0.210

0.262

 

 

 

 

 

Less

TAX                                                                  (H)

0.313

0.005

0.071

 

 

 

 

 

 

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

0.748

0.205

0.191

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.80

1.86

1.74

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.00

0.75

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.39

3.77

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.10

1.19

1.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.08

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.16

5.05

5.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.95

8.81

4.89

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.100

1.100

1.100

Reserves & Surplus

0.339

0.544

1.292

Share Application money pending allotment

1.000

1.000

1.000

Net worth

2.439

2.644

3.392

 

 

 

 

long-term borrowings

13.720

13.347

7.334

Short term borrowings

0.000

0.000

0.000

Total borrowings

13.720

13.347

7.334

Debt/Equity ratio

5.625

5.048

2.162

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

19.416

27.377

74.884

 

 

41.002

173.529

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

19.416

27.377

74.884

Profit

0.191

0.205

0.748

 

0.98%

0.75%

1.00%

 

 


 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

CURRENT MATURITIES OF LONG TERM DEBTS: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10540198

26/12/2014

10,000,000.00

THANE BHARAT SAHAKARI BANK LIMITED

1ST FLOOR, SATYAM PREMISES, M G ROAD, NAUPADA, NEAR MALHAR TALKIES, THANE, MAHARASHTRA - 400602, INDIA

C38994406

2

10410072

23/02/2013

10,000,000.00

THANE BHARAT SAHAKARI BANK LIMITED

RIMZIM PREMISES, VISHNU NAGAR, , NAUPADA, THANE, MAHARASHTRA - 400602, INDIA

B70185160

3

10314776

14/11/2011 *

10,000,000.00

THANE BHARAT SAHAKARI BANK LIMITED

SHATATARAKA, VISHNU NAGAR, NAUPADA, THANE (WEST), THANE, MAHARASHTRA - 400602, INDIA

B27023548

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and Advances from Related Parties

3.270

3.971

Total

3.270

3.971

 

 

CHANGE OF ADDRESS

 

The registered office of the company has been shifted from A-4, Brindavan, New Evershine CHS Limited, Evershine Nagar, Malad (West), Mumbai – 400064, Maharashtra, India to the present address w.e.f. 01.10.2012.

 

 

COMPANY OVERVIEW

 

The company offers Telephone System Integration and Development of Embedded Technology which includes software and hardware. The solutions span the entire software lifecycle which includes technical consulting, re-engineering, design, development, maintenance, systems integration package, evaluation, implementation and testing.

 

 

FIXED ASSETS

 

·         Computer and Printers

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 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.62.75

UK Pound

1

Rs.94.60

Euro

1

Rs.67.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

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

4

--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

 

44

 

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.