MIRA INFORM REPORT

 

 

Report No. :

317451.2

Report Date :

04.05.2015

 

IDENTIFICATION DETAILS

 

Name :

OM SAI INTEX PRIVATE LIMITED

 

 

Registered Office :

No. 9, 2nd Floor, 10th Main Road, HAL 3rd Stage, Jeevan Bhima Nagar, Bangalore - 560075, Karnataka

Tel. No.:

91-80-41154454

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.11.2003

 

 

Com. Reg. No.:

08-032895

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U74994KA2003PTC032895

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRO01169A

 

 

PAN No.:

[Permanent Account No.]

AAACO6709P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Service Provider of Civil and Interior Works.

 

 

No. of Employees :

140 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 460000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company is performing well. General financial position of the company is good.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered normal 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.

 

 

INFORMATION PARTED BY

 

Name :

Ms. Deepa

Designation :

Senior Accountant

Contact No.:

91-80-41154454

Date :

14.04.2015

 

 

LOCATIONS

 

Registered/ Head Office :

No. 9, 2nd Floor, 10th Main Road, HAL 3rd Stage, Jeevan Bhima Nagar, Bangalore - 560075, Karnataka, India

Tel. No.:

91-80-41154454/ 41256666/ 25272579

Fax No.:

91-80-41256666

E-Mail :

mail@omsaiintex.com

accounts@omsaiintex.com

Website :

http://www.omsaiintex.com

 

 

Branch Offices :

Located at:

 

·         Chennai

·         Hyderabad

·         Mumbai

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Illavarasan Veeran

Designation :

Director

Address :

No. 7/5, 204 OM Sai Saphire Apartments, 8th B Cross, Kodihalli, Bangalore - 560008, Karnataka, India

Date of Birth/Age :

09.02.1974

Date of Appointment :

20.11.2003

PAN No.:

AAJPI1003J

DIN No.:

00402558

 

 

Name :

Mr. Srinivas Prakash

Designation :

Director

Address :

No. 19/7, 5th Main, Vinayaka Nagar B Block, K Agrahara Murugeshpalya, Bangalore - 560017, Karnataka, India

Date of Birth/Age :

11.03.1970

Date of Appointment :

20.11.2003

PAN No.:

ADSPP9029M

DIN No.:

00402559

 

 

Name :

Mr. Ajjipur Nanjundaraje URS

Designation :

Director

Address :

Flat No.402, Omsai Pearl Apartments, No.17 and 18, 8th CRS, Vignannagar, Bangalore - 560075, Karnataka, India

Date of Birth/Age :

13.02.1968

Date of Appointment :

20.11.2003

PAN No.:

AAJPU3974C

DIN No.:

00402563

 

 

Name :

Mr. Venugopal Venkatesh

Designation :

Director

Address :

No. 30, 7th Cross, 8th Main, G M Palya, Bangalore - 560000, Karnataka, India

Date of Birth/Age :

02.10.1971

Date of Appointment :

20.11.2003

PAN No.:

ABEPV6994R

DIN No.:

00402565

 

 

KEY EXECUTIVES

 

Name :

Ms. Deepa

Designation :

Senior Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Venugopal Venkatesh

25000

25.00

Ajjipur Nanjundaraje Urs

25000

25.00

Illavarasan Veeran

25000

25.00

Srinivas Prakash

25000

25.00

 

 

 

Total

 

100000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Service Provider of Civil and Interior Works.

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

59041000

Linoleums and Art Goods

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

--

Countries :

--

 

 

Terms :

 

Selling :

Cash and Credit [30 Days, 60 Days and 90 Days]

 

 

Purchasing :

Cash and Credit [30 Days, 60 Days and 90 Days]

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

End Users and OEMs

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Fitness First

·         Genpact

·         HP

·         Musigma

·         Atos Origin

·         Tata Communications

·         Genisys

 

 

No. of Employees :

140 (Approximately)

 

 

Bankers :

Bank Name:

Oriental Bank of Commerce

Branch:

Main Road, Bangalore, Karnataka, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Cash Credit = Rs. 70.000 Million

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Yes Bank Limited

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

1.770

0.000

 

 

 

Total

 

1.770

0.000

 

 

 

Auditors :

 

Name :

Rajesh K Mittal and Associates

Chartered Accountants

Address :

No B9, 1st Floor, Manish Tower No.84, J C Road, Bangalore – 560002, Karnataka, India

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

ACBPA2481Q

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Om Sai Sales Corp

·         Sleekline Modular Solutions

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs. 100/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs. 100/- each

Rs. 10.000 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

10.000

0.100

0.100

(b) Reserves & Surplus

152.684

105.596

78.741

(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)

162.684

105.696

78.841

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.770

0.000

0.010

(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)

1.770

0.000

0.010

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.520

1.650

2.200

(b) Trade payables

167.979

77.498

68.742

(c) Other current liabilities

25.340

17.648

11.249

(d) Short-term provisions

0.000

0.182

0.000

Total Current Liabilities (4)

216.839

96.978

82.191

 

 

 

 

TOTAL

381.293

202.674

161.042

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.309

2.780

2.869

(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

0.000

0.000

0.006

(c) Deferred tax assets (net)

0.911

0.216

0.235

(d)  Long-term Loan and Advances

3.833

3.006

2.550

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.053

6.002

5.660

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

53.500

29.640

25.512

(c) Trade receivables

191.110

112.681

77.906

(d) Cash and cash equivalents

119.953

47.654

47.130

(e) Short-term loans and advances

7.677

6.697

4.834

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

372.240

196.672

155.382

 

 

 

 

TOTAL

381.293

202.674

161.042

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

1076.935

 

 

Other Income

NA

 

 

 

 

TOTAL                                    

NA

521.072

435.970

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

480.805

401.551

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

40.267

34.419

 

 

 

 

 

Less

TAX                                                                 

NA

13.412

11.179

 

 

 

 

 

 

PROFIT AFTER TAX

56.988

26.855

23.240

 

 

 

 

 

 

Earnings Per Share (Rs.)

569.88

268.55

232.40

 

Expected Sales (2014-2015): Rs. 1200.000 Million

 

The above information has been parted by Ms. Deepa (Senior Accountant)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

19.89

21.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.38

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.16

0.02

0.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.72

2.03

1.89

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.100

0.100

10.000

Reserves & Surplus

78.741

105.596

152.684

Net worth

78.841

105.696

162.684

 

 

 

 

Long-term borrowings

0.010

0.000

1.770

Short term borrowings

2.200

1.650

23.520

Total borrowings

2.210

1.650

25.290

Debt/Equity ratio

0.028

0.016

0.155

 

 

 

 

 

 


 

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

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)

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10507875

14/06/2014

2,000,000.00

KOTAK MAHINDRA PRIME LIMITED

27BKC, C 27, G BLOCK, BANDRA KURLA COMPLEX, BANDRA (E),, MUMBAI, MAHARASHTRA - 400051, INDIA

C10414183

2

10507877

27/03/2014

575,000.00

ORIENTAL BANK OF COMMERCE

#2722, NEW THIPPASANDRA MAIN ROAD, HAL III STAGE, 
BANGALORE, KARNATAKA - 560075, INDIA

C10414597

3

10200648

23/12/2013 *

93,000,000.00

ORIENTAL BANK OF COMMERCE

NO.2722, HAL III STAGE, NEW THIPPASANDRA MAIN ROAD, BANGALORE, KARNATAKA - 560075, INDIA

C11142015

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Term loans from banks

21.870

0.000

Term loans from others

1.650

1.650

 

 

 

Total

 

23.520

1.650

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from No.3037, Ground Floor, 8th Main, Hal 2nd Stage, Indira Nagar, Bangalore - 560038, Karnataka, India to the present address w.e.f.01.05.2010.

 

 

FIXED ASSETS:

 

·         Plant and equipment

·         Factory equipments

·         Furniture and fixtures

·         Vehicles

·         Ships vessels

·         Office equipment

·         Computer equipments

·         Other 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. 63.58

UK Pound

1

Rs. 97.99

Euro

1

Rs. 70.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

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

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.