MIRA
INFORM REPORT
|
Report Date : |
23.08.2011 |
IDENTIFICATION DETAILS
|
Name : |
UNISTAL SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
408, Sidhartha Building 96, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
31.03.1995 |
|
|
|
|
Com. Reg. No.: |
55-066995 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.260
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1995PTC066995 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELU01959G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing The Data Recovery Software, Services and Data Security
Solutions. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 93000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. Trade
relations are reported as fair. Business is active. Payments are reported to
be usually correct and as per commitments. The company can be considered normal 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 – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office : |
408, Sidhartha Building 96, |
|
Tel. No.: |
91-11-26219396/26238864/26288583 |
|
Fax No.: |
91-11-26219396/26238864/26288583 |
|
E-Mail : |
isales@unistal.com (Sales) isupport@unistal.com
(Product Support) support@unistal.com
(Antivirus Support) |
|
|
|
|
Regional Office: |
Located At:
|
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Alok Gupta |
|
Designation : |
Director |
|
Address : |
A-76, Amar Colony, Lajpat Nagar, New Delhi-110024, |
|
Date of Birth/Age : |
14.05.1969 |
|
Date of Appointment : |
31.03.1995 |
|
Din No.: |
00817716 |
|
|
|
|
Name : |
Mr. Pankaj Mathur |
|
Designation : |
Director |
|
Address : |
301/29, East End Apartments, Mayur Vihar Phase I, New Delhi-110091, |
|
Date of Birth/Age : |
16.11.1968 |
|
Date of Appointment : |
31.03.1995 |
|
Din No.: |
00817733 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Alok Gupta |
|
13001 |
|
Pankaj Mathur |
|
13001 |
|
|
|
|
|
Total |
|
26002 |
As on 30.09.2010
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing The Data Recovery Software, Services and Data
Security Solutions. |
GENERAL INFORMATION
|
Bankers : |
HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel
W, Mumbai-400013, Maharashtra, India |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
N.P Raman and Company Chartered Accountant |
|
Address : |
B-31, Gaurav Apartment, Plot No. 1, IP Extentation, Patparg, New
Delhi-110092, |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
50000 |
Equity Shares |
Rs.10/- each |
Rs.0.500 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
26002 |
Equity Shares |
Rs.10/- each |
Rs.0.260
Million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.260 |
0.260 |
0.260 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
23.151 |
15.739 |
11.470 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
23.411 |
15.999 |
11.730 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
14.457 |
14.854 |
0.598 |
|
|
2] Unsecured Loans |
6.719 |
4.207 |
0.787 |
|
|
TOTAL BORROWING |
21.176 |
19.061 |
1.385 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
44.587 |
35.060 |
13.115 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
43.891 |
21.970 |
3.241 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.149
|
0.151 |
0.128 |
|
|
Sundry Debtors |
19.307
|
8.579 |
12.930 |
|
|
Cash & Bank Balances |
4.790
|
9.959 |
9.208 |
|
|
Other Current Assets |
3.169
|
1.491 |
1.308 |
|
|
Loans & Advances |
0.907
|
1.423 |
0.791 |
|
Total
Current Assets |
28.322
|
21.603 |
24.365 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
14.570
|
3.595 |
2.994 |
|
|
Other Current Liabilities |
9.241
|
2.823 |
8.806 |
|
|
Provisions |
3.815
|
2.095 |
2.691 |
|
Total
Current Liabilities |
27.626
|
8.513 |
14.491 |
|
|
Net Current Assets |
0.696
|
13.090 |
9.874 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
44.587 |
35.060 |
13.115 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
85.645 |
55.291 |
54.414 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
74.420 |
48.926 |
46.879 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
74.420 |
48.926 |
46.879 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
11.225 |
6.364 |
7.535 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
3.815 |
2.095 |
2.461 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
7.410 |
4.269 |
5.074 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
284.98 |
164.18 |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
8.65
|
7.72 |
9.32 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
15.54
|
14.61 |
27.29 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.48
|
0.40 |
0.64 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.08
|
1.72 |
1.35 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.03
|
2.54 |
1.68 |
LOCAL AGENCY FURTHER INFORMATION
FINANCIAL RESULTS:
The company achieved a turnover of Rs.85.647 millions as against a
turnover of Rs.55.291 millions during the previous year.
Bankers Charges
Report as per Registry
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
10267124 |
|
Corporate
identity number of the company |
U74899DL1995PTC066995 |
|
Name of the
company |
UNISTAL SYSTEMS
PRIVATE LIMITED |
|
Address of the registered
office or of the principal place of
business in |
408, Sidhartha Building 96, |
|
Type of charge |
Immovable
Property |
|
Particular of
charge holder |
HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel
W, Mumbai-400013, Maharashtra, India |
|
Email |
|
|
Nature of
description of the instrument creating or modifying the charge |
Memorandum Recording
Past Transactions of Creation of Mortgage by Delivery of Title Deeds. |
|
Date of
instrument Creating the charge |
25.02.2011 |
|
Amount secured by
the charge |
Rs.25.000
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest Interest at the
rate as may be communicated by the Bank from time to time. Terms of
Repayment On Demand Margin As may be
stipulated by the Bank from time to time. Extent and
Operation of the charge The Company
created an equitable mortgage by way of deposit of title deeds in respect of
its immovable properties as stated under item No.15 as security for the due repayment
of Rs.25.000 Millions, including principal amount of the Facility, interest,
liquidated damages, costs, charges and expenses etc. |
|
Short particulars
of the property charged |
Immovable
properties being C-20, Sec-65, Noida. |
|
Particulars of the
present modification |
The present
modification is for furnishing additional security by way of mortgage of
immovable property of the Company situated at Noida, in addition to
securities already furnished by the company at the time of creation of the charge
and, there is, therefore no change in amount of charge which stands secured
at Rs. 25.000 Millions in favour of the Bank. |
Fixed Assets:
- Air Conditioner
- Car
- Cellular Phone
- Computer
- Furniture and Fixtures
- Office Equipment
- Office Renovation
- Printer and Scanner
- Scooter
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.45.95 |
|
|
1 |
Rs.75.76 |
|
Euro |
1 |
Rs.66.01 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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 |
Capability to overcome financial difficulties seems comparatively
below average. |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.