MIRA INFORM REPORT

 

 

Report No. :

322043

Report Date :

15.05.2015

 

 

IDENTIFICATION DETAILS

 

Name :

APARNA CONTROLS PRIVATE LIMITED

 

 

Registered Office :

D-98, Jeedimetla, Hyderabad - 500055, Telangana

Tel No :

91-040-44759999/ 23092282

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.04.1997

 

 

Com. Reg. No.:

01-026808

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U40109TG1997PTC026808

 

 

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 :

Manufacturer of parts of Refrigeration and Air conditioning.

 

 

No. of Employees :

Not Divulged

 

 

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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

For the financial year ended 2014, sales turnover of the company has declined from Rs. 170.000 Million (2012-13) to Rs. 150.000 Million (2013-14) and profit of the company has declined from Rs. 5.000 Million to Rs. 3.000 Million.

 

Profitability of the company has also declined from 2.83% to 1.98% during 2014.

 

However, weakness are partially offset by company’s established track of business operations backed by promotors’ extensive industry experience.

 

Rating also takes into consideration company’s sound financial base and fair liquidity profile of the company.

 

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

 

In view of sound financial base, the company can be considered for business dealings at usual trade terms and condition.

 

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 DENIED BY

 

Name :

Mr. Kameshwar Rao

Designation :

Account Manager

Contact No.:

91-40-44769999

Date :

12.05.2015

 

 

LOCATIONS

 

Registered Office / Factory:

D-98, Jeedimetla, Hyderabad - 500055, Telangana, India

Tel. No.:

91-40-44769999 / 23092282

Fax No.:

91-40-23096492 / 23094638

E-Mail :

aparnacontrols@annapurnabhuskari.com

manageraccts@annapurnabhaskari.com

annapurna@annapurnabhuskari.com

aparna638_hyd@dataone.in

hyd2_gkprasad@sancharnet.in

Website :

Not Available

 

 

 

 

DIRECTORS

 

As on: 29.09.2014

 

Name :

Guda Krishna Prasad

Designation :

Managing Director

Address :

Plot No.19, Jyothi Colony, Picket, Secunderabad – 500015, Andhra Pradesh, India

Date of Birth/Age :

24.10.1950

Date of Appointment :

01.04.2012

DIN No.:

00722523

 

 

Name :

Guda Soumya

Designation :

Director

Address :

Plot No.19, Jyothi Colony, Picket, Secunderabad – 500015, Andhra Pradesh, India

Date of Birth/Age :

14.05.1982

Date of Appointment :

01.04.2012

DIN No.:

02331686

 

 

Name :

Guda Swati

Designation :

Director

Address :

Plot No.19, Jyothi Colony, Picket, Secunderabad – 500015, Andhra Pradesh, India

Date of Birth/Age :

21.07.1984

Date of Appointment :

01.04.2012

DIN No.:

02331697

 

Name :

Mr. Bhaskara Lakshmi Madhira

Designation :

Director

Address :

Plot No.19, Jyothi Colony, Picket, Secunderabad – 500015, Andhra Pradesh, India

Date of Birth/Age :

11.05.1955

Date of Appointment :

01.09.2013

DIN No.:

00722519

 

 

KEY EXECUTIVES

 

Name :

Mr. Kamleshwar Rao

Designation :

Accounts Manager

 

 

Name :

B. Padmaja

Designation :

Company Secretary

Qualification :

M. Com and ACS

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2014

 

Names of Shareholders

No. of Shares

%age

G. Krishna Prasad

736000

73.60

G. Bhaskari Lakshmi

127000

12.70

G. Soumya

68500

6.85

G. Swathi

68500

6.85

Total

1000000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Thermostats.

 

 

Products :

Item Code No. (ITC Code)

Product Description

2028

Parts of Refrigeration and Air Conditioning

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

State Bank of India, Jeedimetla, Hyderabad - 500055, Telangana, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

SIDIBI Loan for 5 Years: Against hypothecation of Plant and Machinery payable Monthly Installments at 11.25% Interest Rate.

2.800

4.000

 

 

 

APSFC Term Loan-7 Years against Hypothecation of Plant and Machinery repayable at Quarterly Installments at 12.50% Interest Rate

3.195

4.515

SHORT TERM BORROWING

 

 

Loan Repayable on demand from Banks-SBI CC with an interest rate of 14.25%

 

Notes:

  • Cash Credit From S B I - Jeedrmetla
  • Hyderabad against Hydpthecation of Raw Materials
  • Work In Process, Finished Goods , Book Debts
  • and Plant & Machinery Both Present and future

34.134

32.994

 

 

 

Total

40.129

41.509

 

Financial Institute:

Andhra Pradesh State Financial Corporation, Chirag Ali Lane, Abids, Hyderabad - 500001, Telangana, India

 

 

Auditors :

 

Name :

Mahavishnu and Sarma

Chartered Accountants

Address :

Flat No.202, Karan Residency, PG Road, Secunderbad – 500003, Andhra Pradesh, India

Tel. No.:

91-40-27817144/ 66311040    

E-Mail :

mahavishu_sarmaca@yahoo.co.in

PAN No.:

AACFM8795N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on: 29.09.2014

 

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

 

 

 

 

1000000

Equity Shares

Rs.10/- 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

10.000

10.000

(b) Reserves & Surplus

35.711

32.703

28.771

(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)

45.711

42.703

38.771

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

5.995

14.515

11.915

(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)

5.995

14.515

11.915

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

46.834

43.494

31.868

(b) Trade payables

20.380

26.745

32.144

(c) Other current liabilities

1.109

0.870

0.164

(d) Short-term provisions

0.000

1.162

2.324

Total Current Liabilities (4)

68.323

72.271

66.500

 

 

 

 

TOTAL

120.029

129.489

117.186

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

45.330

46.411

44.696

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

2.017

0.000

(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

45.330

48.428

44.696

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

27.315

30.494

25.622

(c) Trade receivables

43.568

42.779

36.232

(d) Cash and cash equivalents

0.234

4.634

5.947

(e) Short-term loans and advances

1.474

1.619

3.816

(f) Other current assets

2.108

1.535

0.873

Total Current Assets

74.699

81.061

72.490

 

 

 

 

TOTAL

120.029

129.489

117.186

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

149.652

178.040

163.182

 

 

Other Income

2.433

1.470

0.030

 

 

TOTAL                                    

152.085

179.510

163.212

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

92.478

132.730

121.385

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

8.125

(6.001)

0.664

 

 

Employees benefits expense

20.430

19.817

14.410

 

 

Other expenses

14.318

13.032

12.485

 

 

TOTAL                                    

135.351

159.578

148.944

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

16.734

19.932

14.268

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

8.098

8.222

5.502

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

8.636

11.710

8.766

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

4.232

4.290

3.713

 

 

 

 

 

 

PROFIT BEFORE TAX

4.404

7.420

5.053

 

 

 

 

 

Less

TAX                                                                 

1.396

2.327

1.671

 

 

 

 

 

 

PROFIT AFTER TAX

3.008

5.093

3.382

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.01

5.09

3.38

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.01

2.86

2.07

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

11.18

11.20

8.74

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.67

5.82

4.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.17

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.16

1.36

1.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.09

1.12

1.09

 

 

 

 

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

10.000

10.000

10.000

Reserves & Surplus

28.771

32.703

35.711

Net worth

38.771

42.703

45.711

 

 

 

 

long-term borrowings

11.915

14.515

5.995

Short term borrowings

31.868

43.494

46.834

Total borrowings

43.783

58.009

52.829

Debt/Equity ratio

1.129

1.358

1.156

 

 

 

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

163.182

178.040

149.652

 

 

9.105

(15.945)

 

 

 

 

 

 

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

163.182

178.040

149.652

Profit

3.382

5.093

3.008

 

2.07%

2.86%

2.01%

 

 


 

 

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

No

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

Yes

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 LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

SME Care from SBI

(Short term loan repayable in 61 days @ 12.25%)

----

6.000

 

 

 

SHORT TERM BORROWING

 

 

From SME + SBI

(Short term loan repayable In 61 days @ 14 25%)

2.500

2.500

Loan From Directors

Notes The loan from directors shall carry

10% Interest Per Annum

10.200

8.000

Total

12.700

16.500

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10302708

29/07/2011

18,700,000.00

ANDHRA PRADESH STATE FINANCIAL CORPORATION

Chirag Ali Lane, Abids, Hyderabad, Andhra Pradesh 
- 500001, INDIA

B18994558

2

10263535

15/12/2010

9,800,000.00

Small Industries Development Bank of India

101, Hertmitage Office Complex, 1st Floor, Saifab 
ad, Hyderabad, Andhra Pradesh - 500004, INDIA

B04171070

3

10136090

04/02/2015 *

41,300,000.00

State Bank of India

Jeedimetla I.A Branch,, Shapoor Nagar, Jeedimetl 
a, Hyderabad, Telangana - 500055, INDIA

C4524262

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Purchasing Machine

·         Water Treatment Unit

·         Weighing Machine

·         Vacumm Pump

·         Computers

·         Land – Toofran

·         Building

·         Furniture

·         Refrigerator

·         Fax Machine

·         Fire Extinguisher

·         Water Cooler

·         Projector

·         Digital Camera

 

 

 


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 records 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.64.83

UK Pound

1

Rs.100.64

Euro

1

Rs.72.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DDD


 

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

YES

--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 unfavorable 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.