MIRA
INFORM REPORT
|
Report Date : |
06.10.2007 |
IDENTIFICATION DETAILS
|
Name : |
SYNETAIROS TECHNOLOGIES LIMITED |
|
|
|
|
Registered Office : |
Kale Enclave 685/2B and 2C1st Floor Sharada Arcade, Pune – |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
26.03.2004 |
|
|
|
|
Com. Reg. No.: |
19058 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U72200PN2004PLC019058 |
|
|
|
|
Legal Form : |
A closely held public limited liability company |
|
|
|
|
Line of Business : |
Providing computer software services |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 65708 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a well – established and reputed company having
satisfactory track records. Directors are reported as experienced and
respectable businessmen. Trade relations are reported as fair. Business is
active. Payments are usually correct and as per commitments. The company can be considered normal for business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
Kale Enclave 685/2B and 2C1st Floor Sharada Arcade, Pune – |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. Prakash Alkutkar |
|
Designation : |
Managing Director |
|
Date of Birth/Age : |
54 years |
|
Qualification : |
Master of Science in Physics and Electronics |
|
Experience : |
30 years |
|
Date of Appointment : |
01.01.2005 |
|
Last Employment: |
Executive Vice President, Kale Consultants limited |
|
|
|
|
Name : |
Mr. Vipul Jain |
|
Designation : |
Director |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
Promoters |
|
|
|
- Indian Promoters |
2092878 |
15.83 |
|
- Foreign Promoters |
2481600 |
18.77 |
|
Mutual Funds and UTI |
574155 |
4.35 |
|
Banks, Fls, insurance Companies, institutions |
2600 |
0.02 |
|
Foreign Institutional Investors |
50 |
0.00 |
|
Corporate Bodies |
1082066 |
8.19 |
|
|
5958327 |
45.07 |
|
NRIs/OCBs/Foreign Nationals |
738007 |
5.58 |
|
Trusts |
26871 |
0.20 |
|
NSDL/CDSL in Transit |
263345 |
1.99 |
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing computer software services |
||||
|
|
|
||||
|
Products : |
|
GENERAL INFORMATION
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
M/s. D G Kurundwadkar Chartered Accountants |
|
|
|
|
Holding company: |
Kale Consultants Limited |
|
|
|
|
Associates/Subsidiaries : |
· Kale Consultants Limited ·
Kale Softech Inc, ·
Kale Consultants Australia Pty. Limited, · Kale Technologies Limited, U K ·
Antah Kale Sdn. Bhd. |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity shares |
Rs. 10/- each |
Rs. 1.000 million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
85788 |
Equity shares |
Rs.10/- each |
Rs.0.857
million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
0.857 |
0.857 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
15.570 |
15.546 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
16.427 |
16.403 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
1.000 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
0.000 |
1.000 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
16.427 |
17.403 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
4.993 |
7.329 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.253 |
0.021 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
12.110 |
9.502 |
|
|
Cash & Bank Balances |
|
6.479 |
1.037 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
8.265 |
4.365 |
|
Total
Current Assets |
|
26.854 |
14.904 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
5.300 |
2.576 |
|
|
Provisions |
|
10.373 |
2.275 |
|
Total
Current Liabilities |
|
15.673 |
4.851 |
|
|
Net Current Assets |
|
11.181 |
10.053 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
16.427 |
17.403 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
|
47.134 |
34.378 |
|
|
Other Income |
|
0.359 |
0.102 |
|
|
Total Income |
|
47.493 |
34.480 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
7.889 |
5.654 |
|
|
Provision for Taxation |
|
2.867 |
2.102 |
|
|
Profit/(Loss) After Tax |
|
5.022 |
3.552 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Software Development, delivery and Support
Expenses |
|
27.168 |
18.504 |
|
|
Administration, Selling and Other Expenses |
|
9.973 |
7.880 |
|
|
Depreciation |
|
0.061 |
0.041 |
|
|
Amortisation of Commercial Rights |
|
2.400 |
2.400 |
|
Total Expenditure |
|
39.602 |
28.825 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
|
10.53 |
10.30 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
16.73 |
15.12 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
24.77 |
25.43 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.48 |
0.34 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.95 |
0.35 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.71 |
3.07 |
LOCAL AGENCY FURTHER INFORMATION
DIRECTOR REPORTS:
Overview
The company has continued to make significant
progress in revenues and profits during the previous year. This being the third
year of operation, the Company has achieved revenues close to fifty millions
Rupees, which is a remarkable achievement. The year 2006-07 has given the
Company much needed impetus to carry on the projects and services business with
enhanced enthusiasm.
Operations:
During the year, the revenue grew by 37.73%
from Rs. 34.38 millions to Rs. 47.13 millions. The operating expenses stood at
Rs. 37.17 millions as a against Rs. 26.38 millions, an increased of 40.79%.
Operating profits for the year ended 2006 -07 rose by 27.94% to Rs. 10.35
millions from Rs. 8.10 millions during the previous year. The Company recorded
net profit after tax for the year of Rs. 5.02 millions, an increase of 41.41%
over the previous year.
FIXED ASSETS:
· Commercial Rights
· Plant and machinery
· Furniture and Fixtures
· Office Equipment
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 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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.39.49 |
|
|
1 |
Rs.80.41 |
|
Euro |
1 |
Rs.55.76 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
54 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this report.
The assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average/normal. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|