MIRA INFORM REPORT
|
Report No. : |
349395 |
|
Report Date : |
09.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
NEURAL INTEGRATED SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
902, Evelina Hiranandani Estate, Ghodbunder Road, Thane (West), Mumbai
– 400607, Maharashtra |
|
Tel. No.: |
91-22-40186200 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
10.07.2003 |
|
|
|
|
Com. Reg. No.: |
11-141257 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999MH2003PTC141257 |
|
|
|
|
IEC No.: |
0303043504 |
|
|
|
|
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
: |
Trader, exporter and importer of CCTV electronic systems. |
|
|
|
|
No. of Employees
: |
33 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
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 was incorporated in the year 2003, having satisfactory track. For the year 2014, the company has recorded decline in its profit
margin as compared to last year. However, the company possesses decent networth base marked by low
borrowings and good liquidity position. Trade relations are fair. Business is active. Payments are 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
31-03-2015.
INFORMATION PARTED BY
|
Name : |
Mr. Varun Gupta |
|
Designation : |
Chief Financial Officer |
|
Contact No.: |
91-9004640017 |
|
Date : |
07.11.2015 |
LOCATIONS
|
Registered Office : |
902, Evelina Hiranandani Estate, Ghodbunder Road, Thane (West), Mumbai
– 400607, Maharashtra, India |
|
Tel. No.: |
91-22-40186200 |
|
Mobile No.: |
91-9004640017 (Mr. Varun) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Corporate Office / Warehouse : |
117, Millennium Business Park, Mahape, Navi Mumbai – 400710,
Maharashtra, India |
|
Tel. No.: |
91-22-30996201 |
|
Locality : |
Commercial |
DIRECTORS
AS ON 29.09.2014
|
Name : |
Mr. Ram Ratan Gupta |
|
Designation : |
Managing Director |
|
Address : |
291/401, Jyoti Avenue, Shere Punjab Society, Andheri (East), Mumbai - 400093, Maharashtra, India |
|
Date of Birth/Age : |
12.03.1950 |
|
Date of Appointment : |
24.07.2006 |
|
DIN No.: |
00376648 |
|
|
|
|
Name : |
Mr. Manju Gupta |
|
Designation : |
Director |
|
Address : |
291/401, Jyoti Avenue, Shere Punjab Society, Andheri (East), Mumbai - 400093, Maharashtra, India |
|
Date of Birth/Age : |
07.01.1957s |
|
Date of Appointment : |
10.07.2003 |
|
DIN No.: |
00376667 |
|
|
|
|
Name : |
Mr. Tarun Gupta |
|
Designation : |
Director |
|
Address : |
291/401, Jyoti Avenue, Shere Punjab Society, Andheri (East), Mumbai - 400093, Maharashtra, India |
|
Date of Birth/Age : |
13.12.1982 |
|
Date of Appointment : |
10.07.2003 |
|
DIN No.: |
00376629 |
KEY EXECUTIVES
|
Name : |
Mr. Varun Gupta |
|
Designation : |
Chief Financial Officer |
MAJOR SHAREHOLDERS
AS ON 29.09.2014
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Manju Gupta |
14000 |
28.00 |
|
Ram Ratan Gupta |
30000 |
60.00 |
|
Tarun Gupta |
6000 |
12.00 |
|
|
|
|
|
Total |
50000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader, exporter and importer of CCTV electronic systems. |
|
|
|
|
Products : |
CCTV Electronic Systems |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
|
|
Products : |
Finished Goods |
|
Countries : |
Dubai |
|
|
|
|
Imports : |
|
|
Products : |
Finished Goods |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Advance Payment |
|
|
|
|
Purchasing : |
Cash, Advance Payment |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
33 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Girish S. Watwe and Associates Chartered Accountants |
|
Address : |
21, Shivanjali CHS, Plot 141, Model Town, Andheri, Mumbai – 400053,
Maharashtra, India |
|
Tel. No.: |
91-22-26255757 / 26205757 |
|
PAN No.: |
AAJPW1566A |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 29.09.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
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 |
88.435 |
67.820 |
41.684 |
|
(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) |
88.935 |
68.320 |
42.184 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3.181 |
3.181 |
3.181 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.002 |
|
(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) |
3.181 |
3.181 |
3.183 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
0.448 |
11.478 |
0.244 |
|
(b) Trade
payables |
70.641 |
70.214 |
36.147 |
|
(c) Other
current liabilities |
0.000 |
0.000 |
2.842 |
|
(d) Short-term
provisions |
23.335 |
16.865 |
18.180 |
|
Total Current
Liabilities (4) |
94.424 |
98.557 |
57.413 |
|
|
|
|
|
|
TOTAL |
186.540 |
170.058 |
102.780 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
8.484 |
9.470 |
10.434 |
|
(ii)
Intangible Assets |
0.091 |
0.152 |
0.254 |
|
(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 |
0.000 |
|
(c) Deferred tax assets (net) |
0.057 |
0.028 |
0.000 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.002 |
|
Total Non-Current
Assets |
8.632 |
9.650 |
10.690 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
0.000 |
4.508 |
18.274 |
|
(c) Trade
receivables |
15.987 |
20.008 |
28.592 |
|
(d) Cash
and cash equivalents |
97.364 |
92.819 |
24.732 |
|
(e)
Short-term loans and advances |
38.858 |
25.804 |
20.492 |
|
(f) Other
current assets |
25.699 |
17.269 |
0.000 |
|
Total
Current Assets |
177.908 |
160.408 |
92.090 |
|
|
|
|
|
|
TOTAL |
186.540 |
170.058 |
102.780 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
|
SALES
(Approximately) |
230.000 |
NA |
NA |
|
|
|
|
|
|
|
Less |
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
30.987 |
39.154 |
12.402 |
|
|
|
|
|
|
|
Less |
TAX |
10.372 |
12.855 |
4.027 |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
20.615 |
26.299 |
8.375 |
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
412.30 |
-- |
-- |
|
Particulars |
|
|
31.03.2015 |
|
Sales Turnover (Approximately) |
|
|
220.000 |
Expected Sales (2015-2016): Rs.250.000 million
The above information has been parted by Mr. Varun
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from (used in) operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Return on Total Assets (PBT/Total Assets) |
(%) |
16.62 |
23.03 |
12.07 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.35 |
0.57 |
0.29 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.04 |
0.21 |
0.08 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.88 |
1.63 |
1.60 |
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 |
41.684 |
67.820 |
88.435 |
|
Net
worth |
42.184 |
68.320 |
88.935 |
|
|
|
|
|
|
long-term borrowings |
3.181 |
3.181 |
3.181 |
|
Short term borrowings |
0.244 |
11.478 |
0.448 |
|
Total
borrowings |
3.425 |
14.659 |
3.629 |
|
Debt/Equity
ratio |
0.081 |
0.215 |
0.041 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last two years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
Yes |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
FINANCIAL RESULTS
The company has made a profit before tax of Rs. 30.987 Million in the current year as compared with Rs.39.154 Million in the previous year. After provision for Income tax of Rs.10.450 Million, Deferred Tax Asset of Rs.0.030 Million and Prior period taxation of Rs.0.048 Million the balance profit taken to the Balance Sheet is Rs.20.615 Million.
REVIEW OF OPERATIONS
The Company successfully executed three projects totaling Rs.10 crores for perimeter security of Bharat Oman Refinery, IOCL Guwahati and Numaligarh Refinery with IP, CCTV over Fiber Optic and wireless networks. These executions established the reliability of Solutions offered with proper track record. This will help the company to edge over competition in future.
UNSECURED LOANS:
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
Long Term Borrowings |
|
|
|
Loans and Advances
from related parties (Directors) |
|
|
|
Mrs. Manju Gupta |
1.400 |
1.400 |
|
Mr. Tarun Gupta |
0.081 |
0.081 |
|
Mr. R.R.Gupta Loan A/C |
1.700 |
1.700 |
|
|
|
|
|
Total |
3.181 |
3.181 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10264833 |
21/07/2014 * |
66,500,000.00 |
Oriental Bank of Commerce |
Overseas Branch, Leela Galleria, 1st Floor,, Andheri Kurla Road, Sahar, Andheri (East), Mumbai, Maharashtra - 400059, India |
C13249610 |
|
2 |
10264836 |
21/07/2014 * |
66,500,000.00 |
Oriental Bank of Commerce |
Overseas Branch, Leela Galleria, 1st Floor,, Andheri Kurla Road, Sahar, Andheri (East), Mumbai, Maharashtra - 400059, India |
C16293128 |
|
3 |
10156441 |
16/04/2009 |
5,000,000.00 |
Oriental Bank of Commerce |
Overseas Branch, Leela Galleria, 1st Floor,, Andheri Kurla Road, Sahar, Andheri (East), Mumbai, Maharashtra - 400059, India |
A61832218 |
*Date of modification Charges
FIXED ASSETS:
· Mobile Telephone
· IP Phone
· Refrigerator
· Fax Machine
· Air Conditioner
· Printer
· Digicam T 211 Panasonic
· Godrej Treasure (Safe)
· Health Care Equipment
· Kitchen Appliances
· Poe Injector
· Water Purifier
· Land
· Building
· Plant And Machinery
· Electrical Equipment
· Furniture And Fixture
· Office Equipment
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.67.79 |
|
|
1s |
Rs.99.95 |
|
Euro |
1 |
Rs.71.55 |
INFORMATION DETAILS
|
Information
Gathered by : |
DIP |
|
|
|
|
Analysis Done by
: |
AMR |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER
|
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
43 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.