|
|
|
MIRA INFORM REPORT
|
Report No. : |
485249 |
|
Report Date : |
11.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
AXIOM ENERGY CONVERSION LIMITED (w.e.f. 19.01.2015) |
|
|
|
|
Formerly Known
As : |
AXIOM ENERGY CONVERSION PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No.207/4 & 5, IDA Phase II, Cherlapally, Hyderabad – 500051,
Telangana |
|
Tel. No.: |
91-40-27265820 / 65521284 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
12.09.1997 |
|
|
|
|
Com. Reg. No.: |
36-027946 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 50.489 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U40108TG1997PLC027946 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GSTIN : |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCA0120E |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
· The Company is engaged in the business of Electronics manufacturing activities. · To carry on the business relating to energy conversion research, development, pilot production, manufacture, assembly, fitting up, repairing, converting, overhauling, maintaining, rendering services of all and every kind description, buying, selling, importing, exporting, exchanging, altering, hiring, letting on hire, improving and dealing in electronics apparatus, equipment, instruments, components and materials of energy conversion system. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 260000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1997 and it is a manufacturer, importer, exporter and dealer of electronics apparatus, equipment, instruments, components and materials of energy conversion system. As per financials of March 2017, the company has registered a marginal decline in its revenue and has reported average profit margin of 2.04%. Rating takes into consideration the company’s established track record of business operations marked by sound networth base along with average debt coverage indicators and decent liquidity position. Payments are reported to be slow but 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
|
Country Name |
Previous Rating (30.06.2017) |
Current Rating (30.09.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
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
31-03-2016.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 11.01.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DECLINED
|
Name : |
Mr. Mohanlal |
|
Designation : |
Director |
|
Contact No.: |
91-9959055200 |
|
Date : |
09.01.2018 |
Management non-cooperative (Tel No.: 91-40-27265820/ 65521284)
(Mobile No.: 91-9100033994 - Switched off)
LOCATIONS
|
Registered Office : |
Plot No.207/4 & 5, IDA Phase II, Cherlapally, Hyderabad – 500051,
Telangana, India |
|
Tel. No.: |
91-40-27265820 / 65521284 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
403, Meridian Plaza, Beside Lal Bunglow, Ameerpet, Hyderabad-500016, Telangana, India |
|
E-Mail : |
DIRECTORS
As on 2017
|
Name : |
Mr. Mohanlal Jesaji Purohith |
||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||
|
Address : |
Flat No.104, Sreenivasa Palace Plot No. C-9, Kamalanagar, ECIL,
Secunderabad-500062, Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
21.01.1961 |
||||||||||||||||||||||||
|
Date of Appointment : |
12.09.1997 |
||||||||||||||||||||||||
|
PAN N.: |
AEJPP6070N |
||||||||||||||||||||||||
|
DIN No.: |
01653611 |
||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Dudaram Punmaram Purohit |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
H. No. 1-7, C9/G1, Srinivas Palace Kamla Nagar, Ecil 'X' Road,
Hyderabad-500001, Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
01.06.1959 |
||||||||||||||||||||||||
|
Date of Appointment : |
12.09.1997 |
||||||||||||||||||||||||
|
PAN No.: |
ADQPP0381G |
||||||||||||||||||||||||
|
DIN No.: |
01686648 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Venkata Surya Sivarama Krishna Nooney |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
Srt-434, Sanathnagar, Hyderabad-500018, Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
18.02.1977 |
||||||||||||||||||||||||
|
Date of Appointment : |
12.09.1997 |
||||||||||||||||||||||||
|
PAN No.: |
ABVPN8265G |
||||||||||||||||||||||||
|
DIN No.: |
01686906 |
||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Ms. Shakuntala Devi Purohit |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
Flat No. 104, C-9 Sri Srinivasa Palace Kamala Nagar Ecil, Hyderabad
500062, Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
25.11.1963 |
||||||||||||||||||||||||
|
Date of Appointment : |
12.09.1997 |
||||||||||||||||||||||||
|
PAN No.: |
ALAPP1483D |
||||||||||||||||||||||||
|
DIN No.: |
01686933 |
||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Manchalal Purohit |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
G 1, Sri Srinivasa Palace, Kamala Nagar, Ecil, Hyderabad-500062,
Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
17.07.1962 |
||||||||||||||||||||||||
|
Date of Appointment : |
12.09.1997 |
||||||||||||||||||||||||
|
PAN No.: |
AGFPP1249P |
||||||||||||||||||||||||
|
DIN No.: |
02385103 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Prakash Rao Kolluru |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
# 3 - 3 - 835.1, Flat No: 403, K.N.R Enclave, Kutbiguda, Kachiguda,
Hyderabad-500027, Telangana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
23.12.1961 |
||||||||||||||||||||||||
|
Date of Appointment : |
23.12.2013 |
||||||||||||||||||||||||
|
PAN No.: |
ACAPK8732D |
||||||||||||||||||||||||
|
DIN No.: |
06486715 |
||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Ritali Patro Tangudu |
|
Designation : |
Company Secretary |
|
Address : |
Flat No. 402, R R Heights, Beside Reliance Fresh L Srinivas Colony West, Near Satyam Threatre, Ameerp, Hyderabad 500016, Telangana, India |
|
Date of Birth/Age : |
20.11.1992 |
|
Date of Appointment : |
20.06.2016 |
|
PAN No.: |
BAMPT1836Q |
MAJOR SHAREHOLDERS
As on 31.03.2017
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Purohit Mohanlal Jesaji |
|
945151 |
|
Dudaram Punmaram Purohit |
|
945151 |
|
Purohit Manchalal Punamji |
|
945151 |
|
N. V. S. Sivarama Krishna |
|
945151 |
|
Shakuntala Devi Purohit |
|
945151 |
|
V.P.Sudarshan |
|
17634 |
|
A. Venkata Reddy |
|
17634 |
|
A.S. Raj Kumar |
|
17634 |
|
Srinivas Kolluru |
|
218842 |
|
Prakash Rao Kolluru |
|
33740 |
|
Cvsv Prasad |
|
17634 |
|
Total |
|
5048873 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family – Indian) |
93.60 |
|
Public/Other than promoters (Individual/Hindu Undivided Family – Indian) |
6.40 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
· The Company is engaged in the business of Electronics manufacturing activities. · To carry on the business relating to energy conversion research, development, pilot production, manufacture, assembly, fitting up, repairing, converting, overhauling, maintaining, rendering services of all and every kind description, buying, selling, importing, exporting, exchanging, altering, hiring, letting on hire, improving and dealing in electronics apparatus, equipment, instruments, components and materials of energy conversion system. (Registered Activity) |
||||||||||||||
|
|
|
||||||||||||||
|
Products / Services
: |
|
||||||||||||||
|
|
|
||||||||||||||
|
Brand Names : |
Not Available |
||||||||||||||
|
|
|
||||||||||||||
|
Agencies Held : |
Not Available |
||||||||||||||
|
|
|
||||||||||||||
|
Exports : |
Not Divulged |
||||||||||||||
|
|
|
||||||||||||||
|
Imports : |
Not Divulged |
||||||||||||||
|
|
|
||||||||||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg,
Lower Parel (West), Mumbai-400013, Maharashtra, India |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
K C M S and Associates Chartered Accountants |
|
Address : |
Flat # 201, "Manas", 8-3-678/57, Pragathinagar, Yousufguda (PO), Hyderabad – 500045, Telangana, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFV4648M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company: |
Axiom EV Products Private Limited CIN No.: U74900TG2012PTC084590 |
|
|
|
|
Associate Company : |
Axiom Power Products Private Limited CIN No.: U31902TG2014PTC093163 |
CAPITAL STRUCTURE
As on 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
8500000 |
Equity Shares |
INR 10/- each |
INR 85.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5048873 |
Equity Shares |
INR 10/- each |
INR 50.489 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES
OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
50.489 |
50.489 |
50.489 |
|
(b) Reserves & Surplus |
40.308 |
31.147 |
22.993 |
|
(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) |
90.797 |
81.636 |
73.482 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
30.714 |
6.625 |
9.886 |
|
(b) Deferred tax liabilities
(Net) |
0.781 |
1.509 |
1.779 |
|
(c) Other long term
liabilities |
41.077 |
28.350 |
28.541 |
|
(d) long-term provisions |
3.563 |
2.459 |
2.092 |
|
Total
Non-current Liabilities (3) |
76.135 |
38.943 |
42.298 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
75.098 |
78.640 |
62.182 |
|
(b) Trade payables |
89.888 |
97.290 |
76.244 |
|
(c) Other current liabilities |
4.018 |
7.042 |
4.274 |
|
(d) Short-term provisions |
12.649 |
12.892 |
10.610 |
|
Total
Current Liabilities (4) |
181.653 |
195.864 |
153.310 |
|
|
|
|
|
|
TOTAL |
348.585 |
316.443 |
269.090 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
82.712 |
54.653 |
38.429 |
|
(ii) Intangible Assets |
30.209 |
33.735 |
47.512 |
|
(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 |
10.300 |
10.300 |
0.100 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
7.206 |
7.206 |
7.206 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
130.427 |
105.894 |
93.247 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
83.629 |
75.287 |
62.656 |
|
(c) Trade receivables |
104.609 |
118.091 |
95.084 |
|
(d) Cash and cash equivalents |
2.198 |
0.905 |
2.371 |
|
(e) Short-term loans and
advances |
12.197 |
3.752 |
9.091 |
|
(f) Other current assets |
15.525 |
12.514 |
6.641 |
|
Total
Current Assets |
218.158 |
210.549 |
175.843 |
|
|
|
|
|
|
TOTAL |
348.585 |
316.443 |
269.090 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
449.454 |
455.253 |
366.657 |
|
|
Other Income |
5.941 |
6.685 |
0.890 |
|
|
TOTAL
|
455.395 |
461.938 |
367.547 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of Stock-in-Trade |
309.764 |
331.135 |
247.722 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(8.341) |
(12.631) |
1.694 |
|
|
Employees benefits expense |
63.162 |
55.895 |
50.796 |
|
|
Other expenses |
52.245 |
54.463 |
43.390 |
|
|
TOTAL |
416.830 |
428.862 |
343.602 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
38.565 |
33.076 |
23.945 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
16.604 |
14.312 |
10.922 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
21.961 |
18.764 |
13.023 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
9.929 |
7.214 |
6.467 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
12.032 |
11.550 |
6.556 |
|
|
|
|
|
|
|
Less |
TAX |
2.872 |
3.396 |
1.513 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
9.160 |
8.154 |
5.043 |
|
|
|
|
|
|
|
|
Value
of imports calculated on CIF Basis |
|
|
|
|
|
Raw Materials |
69.690 |
75.256 |
NA |
|
|
TOTAL
IMPORTS |
69.690 |
75.256 |
NA |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
1.81 |
1.62 |
1.00 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
2.124 |
25.316 |
12.849 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
84.95 |
94.68 |
94.65 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
4.30 |
3.86 |
3.86 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
105.92 |
107.24 |
112.34 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.46 |
0.44 |
0.38 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.34 |
0.37 |
0.28 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.61 |
0.64 |
0.61 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
1.17 |
1.04 |
0.98 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
2.00 |
2.40 |
2.09 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.24 |
1.08 |
1.17 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
2.32 |
2.31 |
2.19 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
2.04 |
1.79 |
1.38 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
2.63 |
2.58 |
1.87 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
10.09 |
9.99 |
6.86 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.20 |
1.07 |
1.15 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.74 |
0.69 |
0.74 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.26 |
0.26 |
0.27 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
2.10 |
1.69 |
1.43 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.20 |
1.07 |
1.15 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
50.489 |
50.489 |
50.489 |
|
Reserves & Surplus |
22.993 |
31.147 |
40.308 |
|
Net
worth |
73.482 |
81.636 |
90.797 |
|
|
|
|
|
|
long-term borrowings |
9.886 |
6.625 |
30.714 |
|
Short term borrowings |
62.182 |
78.640 |
75.098 |
|
Total
borrowings |
72.068 |
85.265 |
105.812 |
|
Debt/Equity
ratio |
0.981 |
1.044 |
1.165 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
366.657 |
455.253 |
449.454 |
|
|
|
24.163 |
(1.274) |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
366.657 |
455.253 |
449.454 |
|
Profit |
5.043 |
8.154 |
9.160 |
|
|
1.38% |
1.79% |
2.04% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
52.732 |
51.289 |
|
(b) Reserves and Surplus |
|
46.174 |
34.385 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
98.906 |
85.674 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
31.127 |
7.127 |
|
(b) Deferred tax liabilities (Net) |
|
0.854 |
1.531 |
|
(c) Other long-term
liabilities |
|
49.577 |
33.850 |
|
(d) long-term provisions |
|
3.563 |
2.459 |
|
Total Non-current
Liabilities (3) |
|
85.121 |
44.967 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
81.758 |
78.640 |
|
(b) Trade
payables |
|
140.886 |
131.464 |
|
(c) Other current
liabilities |
|
13.231 |
11.756 |
|
(d) Short-term
provisions |
|
19.950 |
18.231 |
|
Total Current
Liabilities (4) |
|
255.825 |
240.091 |
|
|
|
|
|
|
TOTAL |
|
439.852 |
370.732 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
96.991 |
60.151 |
|
(ii)
Intangible Assets |
|
36.498 |
41.235 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
7.206 |
7.206 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
140.695 |
108.592 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
115.840 |
93.856 |
|
(c) Trade
receivables |
|
145.580 |
142.218 |
|
(d) Cash and bank balances |
|
4.736 |
6.074 |
|
(e) Short-term loans and advances |
|
12.531 |
4.214 |
|
(f) Other current assets |
|
20.470 |
15.778 |
|
Total
Current Assets |
|
299.157 |
262.140 |
|
|
|
|
|
|
TOTAL |
|
439.852 |
370.732 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Revenue
from operations |
|
687.046 |
631.810 |
|
|
Other Income |
|
6.703 |
7.098 |
|
|
TOTAL |
|
693.749 |
638.908 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
471.437 |
460.115 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(21.985) |
(26.813) |
|
|
Employee benefit expense |
|
101.966 |
79.192 |
|
|
Other expenses |
|
96.595 |
86.647 |
|
|
TOTAL |
|
648.013 |
599.141 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
45.736 |
39.767 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
17.879 |
15.155 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
27.857 |
24.612 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
12.450 |
8.494 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
15.407 |
16.118 |
|
|
|
|
|
|
|
Less |
TAX |
|
4.066 |
4.807 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
11.341 |
11.311 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
2.15 |
2.21 |
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 |
Yes |
|
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 |
Yes |
|
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 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 |
COMPANY OVERVIEW
The Company was incorporated on 12 September 1997 as Axiom Energy Conversion Private Limited. Subsequently its name changed on 19 January 2015 to Axiom Energy Conversion Limited. The Company is engaged in the business of Electronics manufacturing activities.
OPERATIONS:
During the year, the company has made revenue of INR 449.454 million from operations and INR 5.941 million from other income and posted a net profit of INR 9.160 million. The Directors are making incessant efforts to realize the market opportunities in order to improve the performance of the Company, and thereby achieve better results in the coming years as well.
INDEX
OF CHARGES
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G61977252 |
100133666 |
HDFC BANK LIMITED |
25/10/2017 |
- |
- |
1717000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
2 |
G57220436 |
100128484 |
HDFC BANK LIMITED |
23/09/2017 |
- |
- |
998000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
3 |
G56962541 |
100128114 |
HDFC BANK LIMITED |
23/09/2017 |
- |
- |
1717000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
4 |
G69682276 |
100139106 |
HDFC BANK LIMITED |
07/04/2017 |
- |
- |
1506590.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
5 |
C80550452 |
10623199 |
HDFC BANK LIMITED |
22/12/2015 |
- |
- |
2077245.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
6 |
G52219268 |
10578030 |
HDFC BANK LIMITED |
24/06/2015 |
15/07/2017 |
- |
144866000.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARG LOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA |
|
7 |
Y10220700 |
90127895 |
STATE BANK OF HYDERABAD |
22/12/1999 |
20/09/2001 |
- |
600000.0 |
KUSSHIGUDA BRANCHHYDERABADAPIN |
|
8 |
G73096174 |
90130781 |
STATE BANK OF HYDERABAD |
22/12/1999 |
- |
02/01/2018 |
600000.0 |
KUSSHIGUDA BRANCH HYDERABAD TELANGANA INDIA |
|
9 |
C60434511 |
90127833 |
STATE BANK OF HYDERABAD |
05/05/1999 |
21/09/2001 |
30/07/2015 |
1500000.0 |
SSI CHERLAPPLY BR.IDA PHASE-II ERLAPALLY TELANGANA INDIA |
|
10 |
C60435310 |
90129695 |
STATE BANK OF HYDERABAD |
05/05/1999 |
03/12/2014 |
30/07/2015 |
76400000.0 |
SSI CHERLAPALLY BRANCH CHERLAPALLY HYDERABAD TELANGANA 500051 INDIA |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Computer equipments
- Plant and
Equipment
- Factory
Equipment
- Vehicle
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
|
INR |
|
US Dollar |
1 |
INR 63.83 |
|
UK Pound |
1 |
INR 86.28 |
|
Euro |
1 |
INR 76.14 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHA |
|
|
|
|
Analysis Done by
: |
VIK |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE FACTORS
|
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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.
·