|
|
|
|
Report No. : |
486690 |
|
Report Date : |
18.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
SYSCON INSTRUMENTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 66, Electronic City, Hosur Road, Bangalore - 560100, Karnataka |
|
Tel. No.: |
91-80-28520772/3/4 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
21.06.1978 |
|
|
|
|
Com. Reg. No.: |
08-003336 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 39.939 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U33125KA1978PTC003336 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GSTIN/UIN: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECS8483N |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in Manufacturing of Electronic Instruments and Special Purpose Machineries mainly used by Automobile Industries. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
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 280000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1978. It is a manufacturer of special purpose machinery and electronic components.
|
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 18.01.2018
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 DENIED BY
|
Name : |
Mr. Sanjaya |
|
Designation : |
Director |
|
Contact No.: |
91-9663325288 |
|
Date : |
17.01.2018 |
(91-80-28520772/3/4) – Ringing
LOCATIONS
|
Registered Office/Factory : |
Plot NO 66, Electronic City, Hosur Road, Bangalore-560100, Karnataka, India |
||||
|
Tel. No.: |
91-80-28520772/3/4 |
||||
|
Mobile No.: |
91-9663325288 (Mr. Sanjaya) |
||||
|
Fax No.: |
91-80-28520775 |
||||
|
E-Mail : |
sanjaya.rk@sysconinstruments.com |
||||
|
Website : |
|||||
|
|
|
||||
|
Factory 2 : |
Plot No.75 (Spl.), 1st Main, KSSIDC Industrial Estate, Hebbal Industrial Area, Mysore – 570016, Karnataka, India |
||||
|
|
|
||||
|
Factory 3: |
88, 89, Electronics City, Phase I, Hosur Road, Bangalore-560100, Karnataka, India |
||||
|
|
|||||
|
Local Offices: |
Located at: Bangalore Plot 66, Keonics Electronics City, Phase I, Hosur Road, Bangalore – 560100, Karnataka, India |
||||
|
|
|
||||
|
|
|
||||
|
|
Mysore Plant II : 75 (SPL) 1st Main Road, Kssidc Industrial Estate, industrial area, Mysore - 570016 |
||||
|
|
|
||||
|
|
|
||||
|
|
Bangalore
- Plant III 88, 89, Electronics City, Phase I, Hosur Road, Bangalore – 560100, Karnataka, India |
||||
|
|
|
||||
|
|
|
||||
|
Branch offices: |
Located At: Bangalore : 30/1, 'B' Block, P.M.L Layout, M.R.C.R. Extension, Magadi
Main Road, Chennai :
Gurugram : Syscon Instruments Private Limited, Syscon House, Plot
No.313, Sector 47, Pune :
|
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. M. Mallikarjuna Swamy |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
No.44, 6th Cross, BSK 2nd Stage (Ct Bed), Bangalore-560070, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
08.10.1943 |
||||||||||||||||
|
Date of Appointment : |
21.06.1978 |
||||||||||||||||
|
DIN No.: |
00043182 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Kasturi Rangan |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
397, Sector VII, H.S.R Layout, Bangalore-560034, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
21.10.1950 |
||||||||||||||||
|
Date of Appointment : |
21.06.1978 |
||||||||||||||||
|
DIN No.: |
00043867 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Ranganatha Anantharam |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
No.3, 8th Cross, 5th Main, RPC Layout, Vijayanagar, Bangalore-560040, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
08.09.1951 |
||||||||||||||||
|
Date of Appointment : |
21.06.1978 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Veerabhadrappa Siddamallappa Gooli |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
'Devee' No.63, 6th Main, BDA Layout, Avalahalli, Bsk Iii Stage, Bangalore-560085, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
02.08.1948 |
||||||||||||||||
|
Date of Appointment : |
21.06.1978 |
||||||||||||||||
|
DIN No.: |
00044275 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Vinay Ranganatha |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
No.3, 8th Cross, 5th Main, RPC Layout Vijayanagar, Bangalore-560040, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
03.09.1983 |
||||||||||||||||
|
Date of Appointment : |
12.04.2008 |
||||||||||||||||
|
DIN No.: |
02225203 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mrs. Jahnavi Kastutirangan |
||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||
|
Address: |
397, Sector 7, HSR Layout, 10th Main Bangalore-560034, Karnataka, India |
||||||||||||||||
|
Date of Birth / Age : |
09.10.1989 |
||||||||||||||||
|
Date of Appointment : |
12.04.2008 |
||||||||||||||||
|
DIN No.: |
02905682 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Harish Bhavanishankar Shenoy |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address: |
Flat No.201, Star View Apartments, 5th 'C' Cross, Kodihalli Main Road, Off Old Airport Road, Bangalore-560008, Karnataka, India |
||||||||||||||||
|
Date of Appointment : |
24.03.2016 |
||||||||||||||||
|
DIN No.: |
07422389 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Sanjaya |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address: |
No.1468/1,5th Cross, 1st Stage, 2nd Phase, Chandra Layout, Vijayanagar, Bangalore-560040, Karnataka, India |
||||||||||||||||
|
Date of Appointment : |
24.03.2016 |
||||||||||||||||
|
DIN No.: |
07422400 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Sundaram Ramkumar |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address: |
27/3, 1st Floor, Cauvery Nagar, Kamakshipalya Police Station Road, Bangalore-560079, Karnataka, India |
||||||||||||||||
|
Date of Appointment : |
24.03.2016 |
||||||||||||||||
|
DIN No.: |
07422411 |
||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2017
SHAREHOLDING FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
AS ON 11.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
74.43 |
|
Public/Other than promoters- Individual/Hindu Undivided Family- Indian |
16.93 |
|
Public/Other than promoters - Body corporate |
8.64 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Manufacturing of Electronic Instruments and Special Purpose Machineries mainly used by Automobile Industries. [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 (From Indirect
Source) : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
Bollurodi and Associates Chartered Accountants |
|
Address : |
No. 21, 1st Floor, Akshsya Residency, 4th Main Near Tata
Silk Farm ,K R A Road, Bangalore-560004, Karnataka, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AANFB0371N |
|
Membership No: |
020521 |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates Company
: |
Syscon Metering Solutions Private Limited – [U31501KA2010PTC053414] |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000 |
Equity Shares |
INR 10/- each |
INR 40.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3993880 |
Equity Shares |
INR 10/- each |
INR 39.939 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
39.939 |
36.491 |
12.163 |
|
(b) Reserves &
Surplus |
58.724 |
36.905 |
52.370 |
|
(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) |
98.663 |
73.396 |
64.533 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
90.359 |
87.890 |
114.649 |
|
(b) Deferred tax
liabilities (Net) |
3.245 |
3.497 |
3.204 |
|
(c) Other long term
liabilities |
0.000 |
7.535 |
2.567 |
|
(d) long-term provisions |
5.764 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
99.368 |
98.922 |
120.420 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
33.594 |
46.138 |
25.025 |
|
(b) Trade payables |
87.190 |
47.108 |
38.221 |
|
(c) Other current
liabilities |
61.710 |
18.476 |
57.458 |
|
(d) Short-term provisions |
30.393 |
25.940 |
18.396 |
|
Total Current Liabilities
(4) |
212.887 |
137.662 |
139.100 |
|
|
|
|
|
|
TOTAL |
410.918 |
309.980 |
324.053 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
122.262 |
126.505 |
118.431 |
|
(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 |
4.201 |
4.201 |
4.201 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
2.937 |
1.630 |
0.457 |
|
(e) Other Non-current
assets |
3.904 |
5.234 |
6.006 |
|
Total Non-Current Assets |
133.304 |
137.570 |
129.095 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
139.262 |
58.720 |
50.852 |
|
(c) Trade receivables |
54.074 |
27.760 |
36.263 |
|
(d) Cash and cash
equivalents |
52.870 |
62.046 |
93.574 |
|
(e) Short-term loans and
advances |
31.408 |
23.884 |
14.269 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
277.614 |
172.410 |
194.958 |
|
|
|
|
|
|
TOTAL |
410.918 |
309.980 |
324.053 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
321.608 |
319.545 |
247.081 |
|
|
Other Income |
5.885 |
4.532 |
9.968 |
|
|
TOTAL |
327.493 |
324.077 |
257.049 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
207.284 |
170.105 |
141.128 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(59.654) |
(3.894) |
(14.169) |
|
|
Employees benefits
expense |
101.139 |
94.277 |
80.280 |
|
|
Other expenses |
24.744 |
28.254 |
21.765 |
|
|
TOTAL |
273.513 |
288.742 |
229.004 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION
|
53.980 |
35.335 |
28.045 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
15.933 |
7.833 |
9.670 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
38.047 |
27.502 |
18.375 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
7.130 |
6.974 |
7.484 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
30.917 |
20.528 |
10.891 |
|
|
|
|
|
|
|
Less |
TAX |
10.148 |
7.288 |
4.946 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
20.769 |
13.240 |
5.945 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
0.211 |
0.248 |
0.356 |
|
|
Freight |
3.624 |
5.582 |
17.032 |
|
|
TOTAL EARNINGS |
3.835 |
5.830 |
17.388 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
0.459 |
0.508 |
0.000 |
|
|
Components and Stores
parts |
56.328 |
39.358 |
30.736 |
|
|
TOTAL IMPORTS |
56.787 |
39.866 |
30.736 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
5.2 |
3.63 |
4.89 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
8.851 |
7.598 |
6.597 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
52.952 |
11.574 |
3.322 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
61.37 |
31.71 |
53.57 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
5.95 |
11.51 |
6.81 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
153.53 |
101.08 |
98.85 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.39 |
0.60 |
0.55 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.44 |
0.28 |
0.24 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.76 |
0.75 |
0.80 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.35 |
1.93 |
2.27 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
2.16 |
1.88 |
2.16 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.24 |
1.72 |
1.84 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.39 |
4.51 |
2.90 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
6.46 |
4.14 |
2.41 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
5.05 |
4.27 |
1.83 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
21.05 |
18.04 |
9.21 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.30 |
1.25 |
1.40 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.65 |
0.83 |
1.04 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.24 |
0.24 |
0.20 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
3.33 |
3.88 |
12.03 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.30 |
1.25 |
1.40 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
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 |
12.163 |
36.491 |
39.939 |
|
Reserves & Surplus |
52.370 |
36.905 |
58.724 |
|
Net worth |
64.533 |
73.396 |
98.663 |
|
|
|
|
|
|
long-term borrowings |
114.649 |
87.890 |
90.359 |
|
Short term borrowings |
25.025 |
46.138 |
33.594 |
|
Current Maturities of
Long term debt |
6.597 |
7.598 |
8.851 |
|
Total borrowings |
146.271 |
141.626 |
132.804 |
|
Debt/Equity ratio |
2.267 |
1.930 |
1.346 |

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 |
247.081 |
319.545 |
321.608 |
|
|
|
29.328 |
0.646 |

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 |
247.081 |
319.545 |
321.608 |
|
Profit/(Loss) |
5.945 |
13.240 |
20.769 |
|
|
2.41% |
4.14% |
6.46% |

ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
(1)Shareholders' Funds |
|
|
|
(a) Share Capital |
43.858 |
19.531 |
|
(b) Reserves & Surplus |
23.634 |
41.332 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
|
|
|
|
|
(2) Share
Application money pending allotment |
0.000 |
0.000 |
|
Total
Shareholders’ Funds |
67.492 |
60.863 |
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
(a) Long-term borrowings |
88.693 |
114.752 |
|
(b) Deferred tax liabilities (Net) |
3.541 |
3.204 |
|
(c)
Other long term liabilities |
7.535 |
2.567 |
|
(d)
long-term provisions |
0.000 |
0.000 |
|
Total
Non-current Liabilities |
99.769 |
120.523 |
|
|
|
|
|
(4) Current Liabilities |
|
|
|
(a)
Short term borrowings |
50.962 |
29.794 |
|
(b)
Trade payables |
51.393 |
41.875 |
|
(c)
Other current liabilities |
18.498 |
57.474 |
|
(d)
Short-term provisions |
26.059 |
18.422 |
|
Total
Current Liabilities |
146.912 |
147.565 |
|
|
|
|
|
TOTAL |
314.173 |
328.951 |
|
|
|
|
|
II.
ASSETS |
|
|
|
(1) Non-current assets |
|
|
|
(a)
Fixed Assets |
|
|
|
(i)
Tangible assets |
129.883 |
122.673 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
|
(b) Non-current
Investments |
4.201 |
4.201 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.008 |
|
(d) Long-term Loan
and Advances |
1.638 |
0.465 |
|
(e)
Other Non-current assets |
5.234 |
6.007 |
|
Total
Non-Current Assets |
140.956 |
133.354 |
|
|
|
|
|
(2) Current assets |
|
|
|
(a)
Current investments |
0.000 |
0.000 |
|
(b)
Inventories |
59.187 |
51.051 |
|
(c)
Trade receivables |
27.813 |
36.301 |
|
(d)
Cash and cash equivalents |
62.333 |
93.975 |
|
(e)
Short-term loans and advances |
23.884 |
14.270 |
|
(f)
Other current assets |
0.000 |
0.000 |
|
Total
Current Assets |
173.217 |
195.597 |
|
|
|
|
|
TOTAL |
314.173 |
328.951 |
PROFIT & LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
Revenue from Operations |
321.400 |
247.114 |
|
|
|
Other Income |
4.532 |
9.968 |
|
|
|
TOTAL |
325.932 |
257.082 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
Cost of Conversion |
170.322 |
141.236 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(3.894) |
(14.168) |
|
|
|
Employees benefits expense |
95.662 |
81.343 |
|
|
|
Other expenses |
29.258 |
22.896 |
|
|
|
TOTAL |
291.348 |
231.307 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
34.584 |
25.775 |
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
8.400 |
10.128 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
26.184 |
15.647 |
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
7.837 |
7.531 |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
18.347 |
8.116 |
|
|
|
|
|
|
|
|
Less |
TAX |
7.340 |
4.945 |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
11.007 |
3.171 |
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
2.51 |
1.62 |
|
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) |
No |
|
16 |
No. of employees |
No |
|
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 |
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 |
CORPORATE
INFORMATION:
Subject was incorporated as Private Limited Company on 21.06.1978 (U33125KA1978PTC003336) with limited liability under the Companies Act, 1956. It is engaged in the industrial activities of producing electronic instruments and special purpose machineries mainly used by automobile industries.
The Company is a other than Small company (SC) as defined in the general instructions in respect of accounting standards notified under the Companies Act, 2013. Accordingly, the Company has complied with the Accounting Standards as applicable to Small and Medium Sized Company.
BRIEF DESCRIPTION OF THE COMPANY’S WORKING
DURING THE YEAR/STATE OF COMPANY’S AFFAIR:
The Company has achieved sales turnover of INR 321.608 million of against INR 319.545 Million in previous year. Profit before tax is INR 30.917 million and profit after tax at INR 20.769 million during the year as against INR 20.528 million and INR 13.240 million respectively in the previous year. The Growth momentum was not consistent through most of the year.
Considering
the overall sluggish conditions in Indian Economy and in the manufacturing
sector, the operating numbers can be deemed as good.
The Company will intensify its rigorous cost restructuring exercises and efficiency improvements which will further result in significant savings through continued focus on cost controls and process efficiencies thereby enabling the Company to maintain profitable growth in the current economic scenario.
They are very hopeful that the current trend will continue and further accelerate the growth and the Company will also move ahead with the time by reaping more benefits out of that.
UNSECURED LOANS:
|
Particulars |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
From Directors |
11.506 |
3.581 |
|
From Relatives of Directors and Shareholders |
0.600 |
1.071 |
|
From Shareholders |
11.176 |
7.376 |
|
Total |
23.282 |
12.028 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G10886844 |
100048186 |
SYNDICATE BANK |
10/08/2016 |
- |
- |
807496.0 |
#204, CHBS LAYOUT, VIJAYANAGARBANGALOREBANGALOREKA560040IN |
|
2 |
C41565540 |
10545348 |
SYNDICATE BANK |
30/12/2014 |
- |
- |
1440000.0 |
#204, CHBS LAYOUT, VIJAYANAGARBANGALOREKA560040IN |
|
3 |
C54226576 |
10483644 |
SYNDICATE BANK |
21/02/2014 |
29/04/2015 |
- |
175000000.0 |
NO. 204, CHBS LAYOUTVIJAYANAGARABANGALOREKA560040IN |
|
4 |
B25393687 |
10317868 |
SYNDICATE BANK |
13/10/2011 |
- |
- |
7000000.0 |
VIJAYANAGAR BRANCH,NO.204, CHBS LAYOUT,VIJAYANAGARBANGALOREKA560040IN |
|
5 |
C33257916 |
10006725 |
SYNDICATE BANK |
04/05/2006 |
31/10/2014 |
- |
3500000.0 |
#204, CHBS LAYOUT, VIJAYANAGARBANGALOREKA560040IN |
|
6 |
C33258369 |
10096823 |
SYNDICATE BANK |
22/10/2007 |
- |
11/11/2014 |
13500000.0 |
VIJAYANAGAR BRANCHVIJAYANAGARBANGALOREKA560040IN |
|
7 |
C33258781 |
10273191 |
SYNDICATE BANK |
01/02/2011 |
- |
31/10/2014 |
15000000.0 |
VIJAYANAGAR BRANCH, 204 ,CHBS LAYOUTVIJAYANAGARBANGALOREKA560040IN |
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,
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 63.97 |
|
|
1 |
INR 88.12 |
|
Euro |
1 |
INR 78.34 |
INFORMATION DETAILS
|
Information Gathered
by : |
SHA |
|
|
|
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
NKTS |
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.