MIRA INFORM REPORT

 

 

Report No. :

312442

Report Date :

16.03.2015

 

IDENTIFICATION DETAILS

 

Name :

PACIFIC SECURITY SOLUTIONS PRIVATE LIMITED (w.e.f. 23.04.2008)

 

 

Formerly Known As :

SAMPAT TRADERS PRIVATE LIMITED

 

 

Registered Office :

22, Rabindra Sarani, Room No. F-23, 1st  Floor, Kolkata – 700073, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.12.1983

 

 

Com. Reg. No.:

21-037017

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 Million

 

 

CIN No.:

[Company Identification No.]

U51109WB1983PTC037017

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of Security Equipment’s and CCTV.

 

 

No. of Employees :

Not Available

 

 

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

 

Maximum Credit Limit :

USD 78000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually 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 usually 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

 

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.

 

 

LOCATIONS

 

Registered Office :

22, Rabindra Sarani, Room No. F-23, 1st  Floor, Kolkata – 700073, West Bengal, India

Tel. No. :

Not Available

Fax No. :

Not Available

E-Mail :

corp@thesungroup.com

 

 

Corporate Office :

41/42, Atlanta, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-40602000/ 22840390

Fax No. :

91-22-22873100

 


 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Badri Prasad Choudhury

Designation :

Director

Address :

102, Satyam, Nepeansea Road, Rungta Lane, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

05.01.1948

Date of Appointment :

25.03.1995

DIN No.:

00266904

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

U51900MH1982PTC026667

SUN EXPORT PRIVATE LIMITED

Director

15/03/1982

15/03/1982

-

Active

NO

2

U32200MH1985PTC035379

AUROVISION PRIVATE LIMITED

Director

16/02/1985

16/02/1985

13/08/2010

Active

NO

3

U60300MH1990PTC056327

SUN CLEARING AND FORWARDING SERVICES PRIVATE LIMITED

Director

15/05/1990

15/05/1990

-

Active

NO

4

U51109WB1983PTC037017

PACIFIC SECURITY SOLUTIONS PRIVATE LIMITED

Director

25/03/1995

25/03/1995

-

Active

NO

5

U51395MH1998PTC114966

ELAN GLOBAL PRIVATE LIMITED

Director

18/05/1998

18/05/1998

-

Strike off

NO

6

U91990MH2013NPL242011

EXIM INCENTIVE DEALERS' ASSOCIATION

Director

18/04/2013

18/04/2013

-

Active

NO

 

 

Name :

Saroj Badriprasad Choudhury

Designation :

Director

Address :

102, Satyam, Nepeansea Road, Rungta Lane, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

15.07.1948

Date of Appointment :

01.08.1996

DIN No.:

00266791

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

U51900MH1982PTC026667

SUN EXPORT PRIVATE LIMITED

Director

15/03/1982

15/03/1982

-

Active

NO

2

U51109WB1983PTC037017

PACIFIC SECURITY SOLUTIONS PRIVATE LIMITED

Director

01/08/1996

01/08/1996

-

Active

NO

3

U51395MH1998PTC114966

ELAN GLOBAL PRIVATE LIMITED

Director

18/05/1998

18/05/1998

-

Strike off

NO

4

U51109WB2005PTC104042

ANJANI TIE-UP PRIVATE LIMITED

Director

18/11/2008

18/11/2008

24/02/2011

Active

NO

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Badri Prasad Choudhury

11500

23.00

Vikas Choudhury

6000

12.00

Saroj Badriprasad Choudhury

32500

65.00

Total

50000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of Security Equipment’s and CCTV.

 

 

Products :

Security Equipment’s and CCTV

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

Remark :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         The Saraswat Co-Operative Bank Limited, Bandra East Branch, Vinayak Co-Operative Housing Society Limited, Bandra (East), Mumbai - 400051, Maharashtra, India

·         Vijaya Bank, Overseas Branch, Ground Floor, Maker Chamber-IV, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

SHORT TERM BORROWINGS

 

 

Working capital Loans from Banks

 

 

Vijaya Bank

11.903

8.124

Total

11.903

8.124

 

Auditors :

 

Name :

Vinod G. Rana and Company

Chartered Accountants

Address :

56A/, Shreenath Bhawan, Ground Floor, 1st Khattar Lane, Thakurdwar, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-23812360 / 61

E-Mail :

vgrana51@gmail.com

PAN No.:

AAJPR5772K

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.500

0.500

0.500

(b) Reserves & Surplus

26.954

24.298

22.679

(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)

27.454

24.798

23.179

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

31.772

8.000

10.625

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

31.772

8.000

10.625

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.903

8.124

6.625

(b) Trade payables

21.725

161.672

62.022

(c) Other current liabilities

0.000

0.000

2.627

(d) Short-term provisions

0.348

0.000

0.000

Total Current Liabilities (4)

33.976

169.796

71.274

 

 

 

 

TOTAL

93.202

202.594

105.078

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.340

0.449

0.598

(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

2.693

2.693

2.693

(c) Deferred tax assets (net)

0.036

0.035

0.028

(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

3.069

3.177

3.319

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.031

56.024

16.319

(c) Trade receivables

59.362

134.131

78.462

(d) Cash and cash equivalents

5.180

7.974

3.301

(e) Short-term loans and advances

0.276

0.092

2.931

(f) Other current assets

1.284

1.196

0.746

Total Current Assets

90.133

199.417

101.759

 

 

 

 

TOTAL

93.202

202.594

105.078

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                         (A)

258.442

190.187

93.777

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                         (B)

251.946

185.268

90.315

 

 

 

 

 

 

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

6.496

4.919

3.462

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.464

2.399

1.710

 

 

 

 

 

 

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

4.032

2.520

1.752

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.109

0.148

0.202

 

 

 

 

 

 

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

3.923

2.372

1.550

 

 

 

 

 

Less

TAX                                                                  (H)

1.267

0.753

0.535

 

 

 

 

 

 

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

2.656

1.619

1.015

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11.589

9.970

8.955

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

14.245

11.589

9.970

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Goods

0.320

0.546

0.000

 

TOTAL IMPORTS

0.320

0.546

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

53.00

32.00

20.00

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

4.34

1.19

1.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.10

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.59

0.65

0.74

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.65

1.17

1.43

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

0.500

0.500

0.500

Reserves & Surplus

22.679

24.298

26.954

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

23.179

24.798

27.454

 

 

 

 

Long Term borrowings

10.625

8.000

31.772

Short Term borrowings

6.625

8.124

11.903

Total borrowings

17.250

16.124

43.675

Debt/Equity ratio

0.744

0.650

1.591

 

 

 

 

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

Total Income

93.777

190.187

258.442

 

 

102.808

35.888

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

93.777

190.187

258.442

Profit

1.015

1.619

2.656

 

1.08%

0.85%

1.03%

 

 

 

 

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

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

From others Related Parties

8.000

8.000

From Intercorporate

23.772

0.000

Total

31.772

8.000

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10504356

21/05/2014

50,000,000.00

Vijaya Bank

Overseas Branch, Ground Floor, Maker Chamber -Iv, 
Nariman Point, Mumbai, Maharashtra - 400021, India

C07433881

2

10151259

09/03/2009

52,000,000.00

The Saraswat Co-Operative Bank Limited

Bandra East Branch, Vinayak Co-Op HSG Soc Ltd, Bandra (East), Mumbai, Maharashtra - 400051, India

A59599571

3

10096853

21/05/2014 *

32,500,000.00

Vijaya Bank

Overseas Branch, Ground Floor, Maker Chamber -Iv, 
Nariman Point, Mumbai, Maharashtra - 400021, India

C05937933

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.62.67

UK Pound

1

Rs.93.16

Euro

1

Rs.66.42

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

 

46

 

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.