MIRA INFORM REPORT

 

 

Report No. :

343684

Report Date :

05.10.2015

 

IDENTIFICATION DETAILS

 

Name :

FOCUSTEK MANUFACTURING SERVICES PRIVATE LIMITED (w.e.f. 04.01.2007)

 

 

Formerly Known As :

R.S. COMMUNION NETWORK PRIVATE LIMITED

 

 

Registered Office :

 M - 304, Dharma Apartments, Plot No. 2, Indraprastha Extension, Delhi - 110092

Tel. No.:

91-11-22787168

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.03.2005

 

 

Com. Reg. No.:

55-048591

 

 

Capital Investment / Paid-up Capital :

Rs.21.071 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL2005PTC048591

 

 

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 :

Subject is engaged in business of Manufacturing, Job Work and Repairing Services for Auto /Electronics Industry.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 89000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2005. It is established company having satisfactory track record.

 

Rating take consideration on company growing scale of operations marked by decent profitability margin, improvement in its capital structure. Rating further derive strength on company negligible debt and above average debt protection metrics.

 

Rating further derive strength on company long track record and vast experience of the promoter in its business.

 

Trade relations are 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2015.

 

LOCATIONS

 

Registered Office :

M - 304, Dharma Apartments, Plot No. 2, Indraprastha Extension, Delhi – 110092, India

Tel. No.:

91-11-22787168

Fax No.:

91-11-22787164

E-Mail :

ca.ddba@gmail.com

 

 

Factory:

Plot No.188, Sector-4, IMT Manesar, Gurgaon – 122050, Haryana, India

Tel. No.:

91-124-4528800-99 (100 lines)

Fax No.:

91-124-4528810

E-Mail :

contact@focustek.co.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Seong Heum Park

Designation :

Director

Address :

No. 201-1503, Hyundai Apartment, I-Park-2, 683 (86/2), Mangpo-Dong, Yeong Tong-Gu, Gyeong Gi Do, Suwon City, 443400, , Korea, Republic Of

Date of Appointment :

13.09.2006

DIN No.:

00754550

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

U74899DL2005PTC048591

FocusTek Manufacturing Services Private Limited

Director

13/09/2006

13/09/2006

-

Active

NO

2

U29253DL2007PTC161381

DASUNG DIGITAL PRIVATE LIMITED

Director

29/03/2007

29/03/2007

-

Active

YES

 

 

Name :

Chang Soon Shin

Designation :

Director

Address :

LG Village Apartment. 309-902, 530 (17/5) Geumgok Dong Gwonseon Gu, Suwon Si Gyeonggi Do, 000000, Korea, Republic Of

Date of Appointment :

07.01.2008

DIN No.:

01992443

 

 

Name :

Mr. Girish Kumar Sharma

Designation :

Director

Address :

JD, 18E/B Upper Ground Floor, Khirki Extension, Malviya Nagar, New Delhi - 110017, India

Date of Birth/Age :

05.06.1966

Date of Appointment :

14.10.2009

DIN No.:

02977805

 

 

Name :

Hansook Cho

Designation :

Director

Address :

C-6, Tower-8, Centre Park-2 Sohna Road, Gurgaon - 122048, Haryana, India

Date of Appointment :

05.05.2013

DIN No.:

06562101

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Seong Heum Park

62425

29.63

Chang Soon Shin

124288

58.98

Sam Kye Sum Ping

12000

5.69

Tejinder Chopra

12000

5.69

Total

210713

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in business of Manufacturing, Job Work and Repairing Services for Auto /Electronics Industry.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

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

Maximum Limit Dealt :

Not Available

Experience :

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

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Not Available

Branch Address

Not Available

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Bank OD A/c

4.036

4.084

Loan from Kotak Mahindra Prime Limited (Wagon – R)

0.000

0.114

Total

4.036

4.198

 

Auditors :

 

Name :

DD Bansal Associates

Chartered Accountants

Address :

M 304, Dharma Apartments, 2, Indraprastha Extn., New Delhi – 110092, India

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

AACFD2943B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.100/- each

Rs. 25.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

210713

Equity Shares

Rs.100/- each

Rs. 21.071 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

21.071

21.071

21.071

(b) Reserves & Surplus

10.135

6.448

4.611

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.005

0.005

0.005

Total Shareholders’ Funds (1) + (2)

31.211

27.524

25.687

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.036

4.498

4.181

(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)

4.036

4.498

4.181

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

35.809

35.952

24.366

(c) Other current liabilities

4.997

3.026

2.122

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

40.806

38.978

26.488

 

 

 

 

TOTAL

76.053

71.000

56.356

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

29.249

31.940

32.347

(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

0.000

(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

29.249

31.940

32.347

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

4.613

4.253

0.000

(b) Inventories

4.625

10.405

1.971

(c) Trade receivables

27.630

15.550

11.377

(d) Cash and cash equivalents

0.251

0.293

0.124

(e) Short-term loans and advances

9.685

8.559

10.537

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

46.804

39.060

24.009

 

 

 

 

TOTAL

76.053

71.000

56.356

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

122.212

56.561

47.429

 

Other Income

0.415

0.399

0.577

 

TOTAL (A)

122.627

56.960

48.006

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

24.800

 

Employees benefits expense

 

 

0.921

 

Other expenses

 

 

12.829

 

TOTAL (B)

NA

NA

38.550

 

 

 

 

 

Less

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

 

 

9.456

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

 

0.573

 

 

 

 

 

 

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

 

 

8.883

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

 

5.529

 

 

 

 

 

 

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

NA

NA

3.354

 

 

 

 

 

Less

TAX (H)

NA

NA

1.038

 

 

 

 

 

 

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

3.687

1.837

2.316

 

 

 

 

 

 

CIF VALUE OF IMPORTS

24.562

7.254

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

17.50

8.72

10.99

 

 

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 flows from (used in) operations

NA

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

3.02

3.25

4.88

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

NA

19.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

NA

5.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

NA

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.13

0.16

0.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.00

0.91

 

 

 

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

21.071

21.071

21.071

Reserves & Surplus

4.611

6.448

10.135

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.005

0.005

0.005

Net worth

25.687

27.524

31.211

 

 

 

 

long-term borrowings

4.181

4.498

4.036

Short term borrowings

0.000

0.000

0.000

Total borrowings

4.181

4.498

4.036

Debt/Equity ratio

0.163

0.163

0.129

 

 

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

47.429

56.561

122.212

 

 

19.254

116.071

 

 

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

47.429

56.561

122.212

Profit

2.316

1.837

3.687

 

4.88%

3.25%

3.02%

 

 

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

No

8

Designation of contact person

No

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)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

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 three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 NOTE: Registered office of the company has been shifted from K-2/352, Sangam Vihar, New Delhi -110062, India to the present address w.e.f. 27.11.2006

 

FINANCIAL RESULTS:

 

During the year, the company’s turnover was Rs 122.211 Million; as against Rs. 56.560 Million during the previous year. The year’s operations have resulted in net profit after tax Rs. 3.687 Million as against Rs. 1.837 Million during the previous year.

 

CORPORATE INFORMATION

 

Subject was incorporated on 1 May 1992. The Company is engaged in business of Manufacturing, Job Work and Repairing Services for Auto /Electronics Industry.

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan from directors

0.000

0.300

Total

0.000

0.300

 

FIXED ASSETS

 

 


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.65.55

UK Pound

1

Rs.99.17

Euro

1

Rs.73.08

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

Report Prepared by :

KVT

 


 

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

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

 

45

 

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.