MIRA INFORM REPORT

 

 

Report No. :

499282

Report Date :

23.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PACIFIC CYBER TECHNOLOGY PRIVATE LIMITED

 

 

Registered Office :

22, Piramal Industrial Estate No. 4, S. V. Road, Goregaon (West), Near Piramal Industrial Estate, Mumbai – 400062, Maharashtra

Tel. No.:

91-22-28784500 / 28785400

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

15.12.2015

 

 

Com. Reg. No.:

11-271049

 

 

Capital Investment / Paid-up Capital :

INR 149.732 Million

 

 

CIN No.:

[Company Identification No.]

U32204MH2015PTC271049

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAICP4099H

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAICP4099H1ZY

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of pagers, cellular phones and other mobile communication equipment. (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 2015. It is a manufacturer of cellular phones and other mobile communication equipment. The company commenced its operational activity since December 2016.

 

For the financial year 2017 the company achieved decent revenue from its operations but has incurred operational loss.

 

The moderate financial risk profile of the company is marked by adequate networth base along with negligible debt free balance sheet profile due to unsecured debt recorded in the books

 

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

CRISIL

Rating

Long term borrowing : BB+

Rating Explanation

Moderate risk of default

Date

21.12.2017

 

 

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 23.03.2018

 

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. Arun Kumar Garodia

Designation :

Director

Contact No.:

91-22-28785400

 

 

Name :

Mr. Dipanand

Designation :

Head Administrative

Contact No.:

91-260-2221033

Date :

22.03.2018

 

(Tel No.: 91-22-28785500 - Continuously Ringing)

 

LOCATIONS

 

Registered Office :

22, Piramal Industrial Estate No. 4, S. V. Road, Goregaon (West), Near Piramal Industrial Estate, Mumbai – 400062, Maharashtra, India

Tel. No.:

91-22-28784500 / 28785400

Fax No.:

Not Available

E-Mail :

info@pacificcybertechnology.com

Website :

http://pacificcybertechnology.com

 

 

Factory :

Survey No 57/3/55, 57/2/56, 57/1/57 Silver Industrial Estate Village Bhimpore, Nani Daman – 396210, Daman and Diu (U.T.), India

Tel. No.:

91-260-2221033

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Arun Kumar Garodia

Designation :

Director

Address :

4, Piramal Industrial Estate, S.V.Road, Goregaon (West), Mumbai-400062, Maharashtra, India 

Date of Appointment :

15.12.2015

PAN No.:

AAAPG9154B

DIN No.:

00206010

 

 

Name :

Mr. Rakesh Kumar Garodia

Designation :

Director

Address :

4, Piramal Industrial Estate, S.V.Road, Goregaon (West), Mumbai-400062, Maharashtra, India 

Date of Birth/Age :

15.09.1963

Date of Appointment :

15.12.2015

PAN No.:

AAAPG8736D

DIN No.:

00143438

 

 

Name :

Mr. Ashokkumar Nathmal Garodia

Designation :

Director

Address :

4, Piramal Industrial Estate, S. V. Road, Goregaon (West), Mumbai-400062, Maharashtra, India 

Date of Birth/Age :

01.10.1956

Date of Appointment :

15.12.2015

PAN No.:

AAMPG2442G

DIN No.:

00206017

 

 

Name :

Mingbo Ma

Designation :

Director

Address :

No.202, Building 1B, Zhongliang Lanshan Garden, Zone 115, Ban'an District Shenzhen 518102

Date of Birth/Age :

02.10.1978

Date of Appointment :

24.12.2015

DIN No.:

06407377

 

 

Name :

Tie Xu

Designation :

Director

Address :

RM 37, No 199, Wensan Road, Xihu District, Zhejiang Province Hangzhou 310012 CN

Date of Appointment :

13.02.2016

DIN No.:

07436236

 

 

KEY EXECUTIVES

 

Name :

Ms. Jigna Rameshchandra Bosamiya

Designation :

Company Secretary

Address :

Dwarka Society, 243/4, Sector No. 2, Charkop, Kandivali (West), Mumbai 400067, Maharashtra, India 

Date of Birth/Age :

05.12.1986

Date of Appointment :

01.08.2017

PAN No.:

BDBPB1900P

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Galaxy Moulders Private Limited

1946500

13.00

Sawini Finvest Private Limited

1946500

13.00

Wan De Era Electronics Science and Technologies Co. Limited, China

7636400

51.00

Pacific Cyber Manufacture Capital Limited

3443800

23.00

Total

14973200

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

26.00

Public/Other than promoters (Body corporate)

74.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of pagers, cellular phones and other mobile communication equipment. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99611851

Electric Equipment and parts thereof

 

 

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 :

Not Divulged

Branch :

--

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 :

--

 

Auditors :

 

Name :

Naresh Sharma and Company

Chartered Accountants

Address :

42, Evershine Nagar-5, Malad (West), Mumbai, Maharashtra, India

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

AAJPS2317M

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other related parties :

·         Penguin Electronics Limited, India

·         Sawini Finvest Private Limited, India

·         Wind (HK) Communication Technologies Company Limited, China

·         Galaxy Moulders Private Limited

·         Wind Electronic Company Limited

·         Wan De Era Electronics Science and Technologies Company Limited, China

 

 

CAPITAL STRUCTURE

 

As on 25.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

INR 10/- each

INR 150.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14973200

Equity Shares

INR 10/- each

INR 149.732 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

I.      EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

149.732

0.100

(b) Reserves and Surplus

 

(1.430)

0.000

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.132

Total Shareholders’ Funds (1) + (2)

 

148.302

0.232

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

3.911

0.000

(c) Other long-term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

3.911

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

 

15.000

15.000

(b) Trade payables

 

1274.067

0.000

(c) Other current liabilities

 

35.563

0.402

(d) Short-term provisions

 

1.800

0.000

Total Current Liabilities (4)

 

1326.430

15.402

 

 

 

 

TOTAL

 

1478.643

15.634

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

187.560

0.000

(ii) Intangible Assets

 

1.527

0.000

(iii) Tangible assets capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.861

12.754

(c) Deferred tax assets (net)

 

0.000

0.000

(d) Long-term loans and advances

 

17.640

1.200

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

207.588

13.954

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

923.151

0.000

(c) Trade receivables

 

318.763

0.000

(d) Cash and bank balances

 

23.849

1.483

(e) Short-term loans and advances

 

5.292

0.197

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

1271.055

1.680

 

 

 

 

TOTAL

 

1478.643

15.634

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Revenue from operations

 

499.696

0.000

 

Other Income

 

44.093

0.000

 

TOTAL

 

543.789

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

766.256

0.000

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

(288.398)

0.000

 

Employee benefit expense

 

20.287

0.000

 

Other expenses

 

23.960

1.482

 

Extraordinary items

 

0.000

(1.482)

 

TOTAL

 

522.105

0.000

 

 

 

 

 

 

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

 

21.684

0.000

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

3.177

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

18.507

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

15.441

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

3.066

0.000

 

 

 

 

 

Less

TAX

 

4.495

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

(1.429)

0.000

 

 

 

 

 

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

(0.095)

0.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

 

31.03.2017

31.03.2016

Current Maturities of Long term debt

 

NA

NA

Cash generated from operations

 

NA

NA

Net cash flows from (used in) operations

 

3.066

(1.482)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

232.84

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

1.57

0.00

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

606.89

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.02

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.11

0.00

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.90

0.99

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

0.10

64.66

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

8.94

66.39

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

1.28

0.00

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

6.83

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

(0.29)

0.00

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

(0.10)

0.00

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

(0.96)

0.00

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

0.96

0.11

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.26

0.11

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.10

0.01

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

0.10

150.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

0.96

0.11

 

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

31.03.2016

31.03.2017

 

(INR In Million)

(INR In Million)

Share Capital

0.100

149.732

Reserves & Surplus

0.000

(1.430)

Money received against share warrants

0.000

0.000

Share Application money pending allotment

0.132

0.000

Net worth

0.232

148.302

 

 

 

long-term borrowings

0.000

0.000

Short term borrowings

15.000

15.000

Total borrowings

15.000

15.000

Debt/Equity ratio

64.655

0.101

 

 

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 about one year 3 months

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

No

29]

Profitability for last about one year 3 months

Yes

30]

Major shareholders, if available

Yes

31]

External Agency Rating, if available

Yes

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

 

NATURE OF BUSINESS

 

The Company is engaged in the business of manufacturing of Mobiles.

PERFORMANCE OF COMPANY

 

The Company has commenced its Business operations during the year from 1st December 2016 onwards. The above financial results show that the revenue from operations and other income for the financial year were INR 543.789 Million. The Company has gained Profit before Tax of INR 3.066 Million for the financial year.

 

 

UNSECURED LOAN

 

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

Loans and advances from related parties

15.000

15.000

 

 

 

Total

15.000

15.000

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No 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 65.06

UK Pound

1

INR 92.06

Euro

1

INR 80.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKS

 

 

Analysis Done by :

PRI

 

 

Report Prepared by :

JYTK

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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)

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.

 
 

·