MIRA INFORM REPORT

 

 

Report No. :

346686

Report Date :

28.10.2015

 

IDENTIFICATION DETAILS

 

Name :

MITLITE ELECTRIC COMPANY PRIVATE LIMITED

 

 

Registered Office :

70 A/13, Najafgarh Road, Industrial Area, New Delhi-110015

Mob No.:

91-9818099121 (Mr. Sachinder)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.05.2008

 

 

Com. Reg. No.:

55-177969

 

 

Capital Investment / Paid-up Capital :

Rs. 5.100 Million

 

 

CIN No.:

[Company Identification No.]

U31909DL2008PTC177969

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM16214C

 

 

 

PAN No.:

[Permanent Account No.]

AAFCM5897H

 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Electronics Products like Air Circuit Breakers, Moulded Case Breakers, etc.

 

 

No. of Employees :

10 (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 :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 2008 engaged in designing and developing electronic equipment and component. It offers products such as air circuit breakers, molded case circuit breakers, contactor and overload relays.

 

For the financial year ended 2014, company has reported 29.69% sales turnover growth as compared to previous sales turnover and it has maintained above average profitability margins at 3.88% during the year under a review.

 

Rating takes into consideration company’s established track record of business operations supported by its improved financial profile along with modest net worth and moderate debt protector indicators.

 

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

 

In view of aforesaid, 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.

 

 

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

 

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. Sachinder

Designation :

Finance Head

Contact No.:

91-9818099121

Date :

24.10.2015

 


 

LOCATIONS

 

Registered Office :

70 A/13, Najafgarh Road, Industrial Area, New Delhi-110015, India

Tel. No.:

Not Available

Mobile No.:

91-9818099121 (Mr. Sachinder)

Fax No.:

Not Available

E-Mail :

gautam@tricolite.com

sachinder@tricolite.com

Website :

http://www.mitliteelectric.com

Location :

Owned

Locality :

Industrial

 

 

Warehouse :

Plot no.32, G/F, Sector-6, IMT Manesar, Gurgaon-122050, Haryana, India

Tel. No.:

91-124-4695300

E-Mail :

support@mitliteelectric.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Amitabh Nangia

Designation :

Director

Address :

C-15/12, Arjun Marg, Dlf City Phase-I, Gurgaon-122001, Haryana, India

Date of Birth/Age :

14.05.1954

Date of Appointment :

12.05.2008

DIN No.:

01200266

 

 

Name :

Mr. Gautam Kumar

Designation :

Director

Address :

V-325, Rajouri Garden, Delhi-110027, Delhi, India

Date of Birth/Age :

04.09.1955

Date of Appointment :

12.05.2008

DIN No.:

01298705

 

 

KEY EXECUTIVES

 

Name :

Mr. Sachinder

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

Gayatri Nangia w/o Amitabh Nangia

 

127500

Niharika Nangia w/o Abhishek Nangia

 

127500

Meera Kumar d/o Gautam Kumar

 

127500

Geetanjali Kumar d/o Gautam Kumar

 

127500

Total

 

510000

 

 

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 :

Trader and Importer of Electronics Products like Air Circuit Breakers, Moulded Case Breakers, etc.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         China

·         Bangkok

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

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

 

Company Name :

Larsen and Toubro

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

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

Bank Name:

Canara Bank

Branch:

Parliament Street, New Delhi-110001, Delhi, 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):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         State Bank of India

Manesar Branch, Haryana, Gurgaon, India

Contact No: 91-124-2338891 (Holiday)

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances

19.490

17.379

 

 

 

Total

19.490

17.379

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mehra and Sistani

Chartered Accountants

Address :

Apptt. 101, I-22, Jangpura Ext., Delhi-110014, India

Tel. No.:

91-24324085/ 43580293/ 24316479

Fax No.:

91-24326339

E-Mail :

mehrasistani@hotmail.com

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

AAAFM0035H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Related Party :

Tricolite Electrical Industries Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

510,000

Equity Shares

Rs. 10/- each

Rs. 5.100 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

5.100

5.100

5.100

(b) Reserves & Surplus

6.204

2.750

(2.191)

(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)

11.304

7.850

2.909

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

19.490

17.379

20.757

(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)

19.490

17.379

20.757

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

21.598

17.648

9.310

(c) Other current liabilities

19.556

0.622

2.946

(d) Short-term provisions

1.495

1.275

0.711

Total Current Liabilities (4)

42.649

19.545

12.967

 

 

 

 

TOTAL

73.443

44.774

36.633

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.221

0.264

0.133

(ii) Intangible Assets

0.008

0.013

0.022

(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

0.006

Total Non-Current Assets

0.229

0.277

0.161

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

8.962

6.142

0.000

(b) Inventories

27.330

17.614

9.429

(c) Trade receivables

31.686

17.782

7.774

(d) Cash and cash equivalents

0.246

0.246

16.568

(e) Short-term loans and advances

1.492

1.522

2.490

(f) Other current assets

3.498

1.191

0.211

Total Current Assets

73.214

44.497

36.472

 

 

 

 

TOTAL

73.443

44.774

36.633

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

82.587

67.162

60.206

 

 

Other Income

6.346

1.411

0.959

 

 

TOTAL                                     (A)

88.933

68.573

61.165

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

79.198

53.261

49.086

 

 

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

(2.820)

3.400

2.466

 

 

Employees benefits expense

1.836

1.877

1.619

 

 

Other expenses

1.748

1.138

0.564

 

 

TOTAL                                     (B)

79.962

59.676

53.735

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

8.971

8.897

7.430

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.976

3.027

3.632

 

 

 

 

 

 

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

4.995

5.870

3.798

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.048

0.044

0.057

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

4.947

5.826

3.741

 

 

 

 

 

Less

TAX                                                                  (H)

1.493

1.385

0.664

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.454

4.441

3.077

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.77

8.71

6.03

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

112.500

 

 

 

(Audited)

 

Expected Sales (2015-2016): Rs. 120.000 Million

 

The above information has been parted by Mr. Sachinder (Finance Head)

 

 

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

Net Profit Margin

(PAT / Sales)

(%)

4.18

6.61

5.11

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

10.86

13.25

12.34

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.74

13.01

10.21

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.74

1.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.72

2.21

7.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.72

2.28

2.81

 

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

5.100

5.100

5.100

Reserves & Surplus

(2.191)

2.750

6.204

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

2.909

7.850

11.304

 

 

 

 

Long-term borrowings

20.757

17.379

19.490

Short term borrowings

0.000

0.000

0.000

Total borrowings

20.757

17.379

19.490

Debt/Equity ratio

7.135

2.214

1.724

 

 

 

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

60.206

67.162

82.587

 

 

11.554

22.967

 

 

 

 

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

60.206

67.162

82.587

Profit

3.077

4.441

3.454

 

5.11%

6.61%

4.18%

 


 

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

Yes

18

Major suppliers

No

19

Major customers

Yes

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 three 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

 

 

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10502056

23/05/2014

25,000,000.00

CANARA BANK

PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

C06160105


FIXED ASSETS:

 

Tangible Assets

 

·         Plant and Equipment

·         Office Equipment

·         Laptop and Computers

 

Intangible Assets

 

·         Computer Software

 

 

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. 64.96

UK Pound

1

Rs. 99.73

Euro

1

Rs. 71.84

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

IND

 


 

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

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

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

 

--

 

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.