MIRA INFORM REPORT

 

 

Report No. :

314645

Report Date :

27.03.2015

 

IDENTIFICATION DETAILS

 

Name :

CS COMPONENTS PRIVATE LIMITED

 

 

Registered Office :

205, 2nd Floor, Vastu Prestige, Above Tanishq, New Link Road, Andheri West, Mumbai – 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.06.2001

 

 

Com. Reg. No.:

11-132527

 

 

Capital Investment / Paid-up Capital :

Rs.4.800 Million

 

 

CIN No.:

[Company Identification No.]

U74210MH2001PTC132527

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC08364G

 

 

PAN No.:

[Permanent Account No.]

AABCC6009P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and exporter of engineering goods, components etc.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 570000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Profitability of the company seems to be low during 2014.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered normal for business dealings with some cautions.

 

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

28.05.2014

 

 

Rating Agency Name

CRISIL

Rating

Short term Rating: “A4+”

Rating Explanation

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

Date

28.05.2014

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Govind Nair

Designation :

Accountant

Contact No.:

91-22-26735166

Date :

26.03.2015

 

 

LOCATIONS

 

Registered Office :

205, 2nd Floor, Vastu Prestige, Above Tanishq, New Link Road, Andheri West, Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-26735166 / 64 / 26735167 / 39401525

Fax No.:

91-22-26732815

E-Mail :

info@cscomponents.in

sabir@cscomponents.in

Website :

http://www.cscomponents.in

Area :

1000 Sq. ft.

Location :

Owned

 

 

Factory :

Plot No. 194/195 / 196, GIDC, Umbergaon, Valsad – 396171, Gujarat, India

Tel. No.:

91-260-2562162 / 2562148

Fax No.:

91-260-2564172

 

 

DIRECTORS

 

AS ON 23.09.2014

 

Name :

Mr. Shridhar Bansidhar Gupta

Designation :

Director

Address :

B-5 / 1204, Valencia Tower, Sunder Van, Andheri (West), Mumbai – 400053, India

Date of Birth/Age :

05.09.1946

Date of Appointment :

28.06.2001

DIN No.:

00398524

 

 

Name :

Mr. Ashok Shridhar Gupta

Designation :

Director

Address :

B-5 / 1204, Valencia Tower, Sunder Van, Andheri (West), Mumbai – 400053, India

Date of Birth/Age :

03.03.1968

Date of Appointment :

23.08.2014

DIN No.:

00398706

 

 

KEY EXECUTIVES

 

Name :

Mr. Govind Nair

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 23.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Shridhar Bansidhar Gupta

51125

10.65

Mohammed Umer Mohammed Farooq

125000

26.04

Ashok Shridhar Gupta

97500

20.31

Deepak Shridhar Gupta

60750

12.66

Mohammed Haroon Mohammed Farooq

57500

11.98

Rubina Mohammed Quamer

57500

11.98

Manish Rajkumar Agarwal

30625

6.38

 

 

 

Total

480000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 23.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and exporter of engineering goods, components etc.

 

 

Products :

Engineering Goods, Components

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Machinery Parts

Countries :

·         Japan

·         Germany

 

 

Terms :

 

Selling :

Cheque and Credit

 

 

Purchasing :

Cheque and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Banker Name :

Oriental Bank of Commerce

Branch :

Specialised S.M.E. Branch, Bombay Bazar Building, 1st Floor, Station Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loans from banks

0.000

5.250

 

 

 

Short Term Borrowings

 

 

Cash credit from bank

50.036

51.714

 

 

 

Total

50.036

56.964

 

Auditors :

 

Name :

GMJ and Company

Chartered Accountants

Address :

3rd and 4th  Floor, Vaastu Darshan B - wing, above Central Bank of India, Azad Road, Andheri (East), Mumbai – 400069, Maharashtra, India

PAN No.:

AAAFG2163L

 

 

Membership :

--

 

 

Enterprises over which Key Management Personnel are able to exercise Significant influence:

·         Metafine Enterprises

·         Santo Engineering Company Private Limited

·         Eldon CS Enclosures Private Limited

·         Central Machinery and Plastics Product

 

 

CAPITAL STRUCTURE

 

AS ON 23.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

480000

Equity Shares

Rs.10/- each

Rs.4.800 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

4.800

4.800

4.800

(b) Reserves & Surplus

196.024

195.950

208.424

(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)

200.824

200.750

213.224

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

28.300

24.750

59.276

(b) Deferred tax liabilities (Net)

7.467

6.660

11.818

(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)

35.767

31.410

71.094

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

50.036

51.714

45.578

(b) Trade payables

52.341

20.693

31.563

(c) Other current liabilities

16.220

35.765

44.779

(d) Short-term provisions

0.562

0.561

1.255

Total Current Liabilities (4)

119.159

108.733

123.175

 

 

 

 

TOTAL

355.750

340.893

407.493

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

174.584

195.021

220.676

(ii) Intangible Assets

1.678

1.245

1.011

(iii) Capital work-in-progress

0.169

0.250

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

27.200

20.900

20.900

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.714

2.414

2.414

(e) Other Non-current assets

5.385

5.226

2.781

Total Non-Current Assets

211.730

225.056

247.782

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

51.490

33.311

45.201

(c) Trade receivables

85.029

77.676

98.518

(d) Cash and cash equivalents

4.080

0.835

3.441

(e) Short-term loans and advances

2.010

3.838

12.447

(f) Other current assets

1.411

0.177

0.104

Total Current Assets

144.020

115.837

159.711

 

 

 

 

TOTAL

355.750

340.893

407.493

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

267.964

230.550

432.263

 

Other Income

0.748

1.131

0.717

 

TOTAL

268.712

231.681

432.980

 

 

 

 

 

Less

EXPENSES

240.756

218.848

373.132

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

27.956

12.833

59.848

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

26.513

29.904

34.080

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.443

(17.071)

25.768

 

 

 

 

 

Less

TAX

0.807

(5.159)

8.781

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

0.636

(11.912)

16.987

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

4.948

11.715

24.939

 

Components and Stores parts

1.235

0.093

4.628

 

TOTAL IMPORTS

6.183

11.808

29.567

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.33

(24.81)

35.39

 

Expected Sales (2014-2015): Rs.300.000 Million

 

The above information has been parted by Mr. Govind Nair (Accountant)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.24

(5.17)

3.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

0.44

(5.34)

6.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

(0.09)

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.39

0.38

0.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

1.07

1.30

 

 

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

4.800

4.800

4.800

Reserves & Surplus

208.424

195.950

196.024

Net worth

213.224

200.750

200.824

 

 

 

 

long-term borrowings

59.276

24.750

28.300

Short term borrowings

45.578

51.714

50.036

Total borrowings

104.854

76.464

78.336

Debt/Equity ratio

0.492

0.381

0.390

 

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

432.263

230.550

267.964

 

 

(46.664)

16.228

 

 

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

432.263

230.550

267.964

Profit

16.987

(11.912)

0.636

 

3.93%

(5.17%)

0.24%

 

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

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

 

Loans from related parties

28.300

19.500

 

 

 

Total

28.300

19.500

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10235229

30/07/2010

90,000,000.00

Oriental Bank of Commerce Limited

Specialised S.M.E. Branch, Bombay Bazar Building,
1st Floor , Station Road, Santacruz (West), Mumbai, Maharashtra - 400054, India

A92273465

2

10144426

07/02/2009

20,000,000.00

Oriental Bank of Commerce Limited

Specialised Sme Branch, Bombay Bazar Bldg, 1st Flr, Station Road, Santacruz West, Mumbai, Mumbai, Maharashtra - 400054, India

A57515637

3

10061140

09/07/2007

5,000,000.00

Oriental Bank of Commerce Specialised SSI Branch

Bombay Bazar Building, 1st Floor, Station Road,
Santacruz (West), Mumbai, Maharashtra - 400054, India

A19589779

4

10057707

04/06/2007

13,000,000.00

Oriental Bank of Commerce Specialised SSI Branch

Bombay Bazar Building, 1st Floor,, Station Road, Santacruz (West), Mumbai, Maharashtra - 400054, India

A17742529

5

80004556

24/05/2006 *

49,000,000.00

Oriental Bank of Commerce

SSI Branch, Bombay Bazar Building, 1st Floor, Station Road, Santacruz (West), Mumbai, Maharashtra
- 400054, India

-

6

80004558

16/10/2004

20,000,000.00

Oriental Bank of Commerce

SSI Branch, Santacruz, Mumbai, Maharashtra - 400054, India

-

7

90141374

16/10/2004 *

30,743,000.00

Oriental Bank of Commerce

SSI Branch Bombay Bazar Building, Mumbai, Maharashtra - 400054, India

-

8

90147800

22/03/2012 *

144,100,000.00

Oriental Bank of Commerce

Specialised SME Branch, Bombay Bazar Building, 1st Floor, Station Road, Santacruz (W), Mumbai, Maharashtra - 400054, India

B37280252

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Leasehold Land

·         Factory Building

·         Plant and Machinery

·         Office Equipment

·         Furniture’s and Fixtures

·         Computers

·         Motor Car

·         Scooter

 


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.93.26

Euro

1

Rs.68.85

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

28

 

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.