MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

496935

Report Date :

13.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DUBARIA COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

42, Tamarind Lane, Muddanna P. Shetty Marg, Tamarind House, Near Flora Fountain, Fort, Mumbai – 400001, Maharashtra

Tel. No.:

91-22-40949797 / 12 / 11 / 23

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

03.07.2008

 

 

Com. Reg. No.:

11-184249

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2008PTC184249

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AACCD9409M1Z9

 

 

TIN No:

27360678265

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD16391E

 

 

PAN No.:

[Permanent Account No.]

AACCD9409M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Trading of Refilling reconditioning, Dismantling Printer, Printer cartridge, computer hardware, software peripherals and related items. (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 :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2008.

 

For the financial year 2017, the company reported dip in its revenue by 9.02% as compared to the previous year along with operational loss.

 

The overall financial risk profile of the company seems to be average marked by small networth base along with comfortable debt balance sheet profile.

 

Payment seems to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings with some caution.

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

EXTERNAL AGENCY RATING

 

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 13.03.2018

 

 

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. Rakesh

Designation :

Account department

Contact No.:

91-22-40949797

Date :

09.03.2018

 

91-22-40949712 (Ringing)

 

LOCATIONS

 

Registered Office / Factory :

42, Tamarind Lane, Muddanna P. Shetty Marg, Tamarind House, Near Flora Fountain, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-40949797 / 12 / 11 / 23

Fax No.:

Not Available

E-Mail :

appoge@vsnl.net  

smpuj@mtnl.net.in      

Location :

Owned

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Nikhil Mukeshbahi Dubaria

Designation :

Director

Address :

J. K. Building No 7, Room No 26, 2nd Floor, H. G. Road, Gamdevi, Mumbai- 400007, Maharashtra, India

Date of Birth :

27.04.1986

Qualification:

B.Com

Date of Appointment :

03.07.2008

Voting Card No.

ISD 1729870

DIN No.:

02095958

 

 

Name :

Mr. Mukesh Pragjibhai Dubaria

Designation :

Director

Address :

J. K. Building No 7, Room No 26, 2nd Floor, H. G. Road, Gamdevi, Mumbai- 400007, Maharashtra, India

Date of Birth :

01.12.1960

Qualification:

B.Com

Date of Appointment :

03.07.2008

Voting Card No.

MT/04/023/0150319

DIN No.:

02129560

 

 

KEY EXECUTIVES

 

Name :

Mr. Rakesh

Designation :

Account department

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Mukesh Pragjibhai Dubaria

6000

60.00

Nikhil Mukeshbahi Dubaria

4000

40.00

TOTAL

10000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Trading of Refilling reconditioning, Dismantling Printer, Printer cartridge, computer hardware, software peripherals and related items. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99612830

Office Machinery and Equipments

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

ICICI Bank Limited

Branch :

Fort Branch, Mumbai, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

  • Kotak Mahindra Bank

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loans from Banks

0.033

5.409

 

 

 

Total

0.033

5.409

 

Auditors :

 

Name :

S. M. Puj and Company

Chartered Accountants

Address :

311, Apple Plaza, Tulsi Pipe Road, Dadar (West), Mumbai – 400028, Maharashtra, India

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

AAAPP6545P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

2.194

2.850

3.320

(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)

2.294

2.950

3.420

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.914

21.320

27.925

(b) Deferred tax liabilities (Net)

0.325

0.279

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)

19.239

21.599

27.925

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

17.918

12.358

32.654

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

1.291

2.036

2.125

Total Current Liabilities (4)

19.209

14.394

34.779

 

 

 

 

TOTAL

40.742

38.943

66.124

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.861

1.108

2.045

(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

0.970

1.090

1.563

(e) Other Non-current assets

0.000

0.000

0.031

Total Non-Current Assets

1.831

2.198

3.639

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.226

7.167

30.636

(c) Trade receivables

22.894

23.432

23.425

(d) Cash and cash equivalents

1.991

4.372

6.848

(e) Short-term loans and advances

0.800

1.774

1.576

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

38.911

36.745

62.485

 

 

 

 

TOTAL

40.742

38.943

66.124

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

125.804

138.282

138.014

 

Other Income

0.069

0.022

0.102

 

TOTAL

125.873

138.304

138.116

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

96.991

109.827

113.134

 

 

 

 

 

 

Employees benefits expense

11.279

11.267

9.450

 

Other expenses

12.914

10.969

9.601

 

TOTAL

121.184

132.063

132.185

 

 

 

 

 

 

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

4.689

6.241

5.931

 

 

 

 

 

Less

FINANCIAL EXPENSES

3.738

4.759

4.470

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.951

1.482

1.461

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.699

1.287

0.602

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.252

0.195

0.859

 

 

 

 

 

Less

TAX

0.641

0.620

0.279

 

 

 

 

 

Less

EXTRA ORDINARY ITEMS

0.000

0.046

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(0.389)

(0.471)

0.580

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.000

7.527

42.810

 

Capital Goods

22.212

0.000

0.000

 

TOTAL IMPORTS

22.212

7.527

42.810

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(39.00)

(42.00)

58.02

 

 

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

NA

NA

NA

Net cash flows from (used in) operating activity

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

66.42

61.85

61.95

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

5.50

5.90

5.89

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

67.43

41.07

105.35

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.35

0.87

0.19

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

5.45

5.63

2.90

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.94

0.92

0.95

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

8.24

7.23

8.17

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

8.37

4.88

10.17

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.38

0.38

0.60

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.25

1.31

1.33

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(0.31)

(0.34)

0.42

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(0.95)

(1.21)

0.88

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(16.96)

(15.97)

16.96

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.03

2.55

1.80

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.34

2.05

0.92

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.06

0.08

0.05

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

189.14

213.20

279.25

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.03

2.55

1.80

 

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

0.100

0.100

0.100

Reserves & Surplus

3.320

2.850

2.194

Net worth

3.420

2.950

2.294

 

 

 

 

long-term borrowings

27.925

21.320

18.914

Short term borrowings

0.000

0.000

0.000

Total borrowings

27.925

21.320

18.914

Debt/Equity ratio

8.165

7.227

8.245

 

 

 

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

138.014

138.282

125.804

 

 

0.194

(9.024)

 

 

 

 

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

138.014

138.282

125.804

Profit/ (Loss)

0.580

(0.471)

(0.389)

 

0.42%

(0.34%)

(0.31%)

 

 

 

 

 

 

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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last  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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loans and advances from Others

18.831

15.861

Deposits

0.050

0.050

Total

18.881

15.911

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS

 

Tangible assets:

  • Computers/ printers
  • Furniture
  • Office Equipment
  • Vehicles

 

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 records 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 65.02

UK Pound

1

INR 90.12

Euro

1

INR 80.09

 

 

INFORMATION DETAILS

 

Information Gathered by :

SLK

 

 

Analysis Done by :

PYK

 

 

Report Prepared by :

MTN

 


 

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

NO

--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)

 

 

 

 

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.