Business information report

1. Summary Information

 

 

Country

India

Company Name

ZYLOG SYSTEMS (INDIA) LIMITED

Principal Name 1

Mr. Srinivasachari Rajagopal

Status

Moderate

Principal Name 2

Mr. Parthasarathy Srikanth

 

 

Registration #

18-058451

Street Address

155, Thiruvalluvar Salai, Kumaran Nagar, Sholinganallur, Chennai-600119, Tamil Nadu, India

Established Date

28.12.2005

SIC Code

--

Telephone#

91-44-39157019

Business Style 1

Software Developer

Fax #

91-44-39157009

Business Style 2

--

Homepage

nityap@zsl.com

Product Name 1

--

# of employees

--

Product Name 2

--

Paid up capital

Rs. 1,000,000/-

Product Name 3

--

Shareholders

Bodies corporate- 100%

Banking

 

Public Limited Corp.

Yes

Business Period

Union Bank of India

IPO

No

International Ins.

-

Public Enterprise

No

Rating

B (30)

Related Company

Relation

Country

Company Name

CEO

Holding Company

India

Zylog  Systems  Limited

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

630,127,000

Current Liabilities

48,444,000

Inventories

0

Long-term Liabilities

648,546,000

Fixed Assets

146,967,000

Other Liabilities

2,998,000

Deferred Assets

0

Total Liabilities

699,988,000

Invest& other Assets

243,083,000

Retained Earnings

5,189,000

 

 

Net Worth

320,189,000

Total Assets

1,020,177,000

Total Liab. & Equity

1,020,177,000

 Total Assets

(Previous Year)

152,373,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

116,335,000

Net Profit

3,993,000

Sales(Previous yr)

12,498,000

Net Profit(Prev.yr)

815,000


MIRA INFORM REPORT

 

 

Report Date :

25.08.2011

 

IDENTIFICATION DETAILS

 

Name :

ZYLOG SYSTEMS (INDIA) LIMITED

 

 

Registered Office :

155, Thiruvalluvar Salai, Kumaran Nagar, Sholinganallur, Chennai-600119, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

28.12.2005

 

 

Com. Reg. No.:

18-058451

 

 

Capital Investment / Paid-up Capital :

Rs. 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U72200TN2005PLC058451

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEZ03109B

 

 

PAN No.:

[Permanent Account No.]

AAACZ2529C

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Software Development and Consulting

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre 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)

India

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 :

155, Thiruvalluvar Salai, Kumaran Nagar, Sholinganallur, Chennai-600119, Tamil Nadu, India

Tel. No.:

91-44-39157019

Fax No.:

91-44-39157009

E-Mail :

nityap@zsl.com

secretarial@zylog.com 

 

 

Corporate Office:

M T Rajen’s Properties, Second Floor, No.73/40, Bazullah Road, T. Nagar, Chennai-600017, Tamil Nadu, India

Tel. No.:

91-44-3915-3886

Fax No.:

91-44-395-7009

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Srinivasachari Rajagopal

Designation :

Director

Address :

Varenya' 1043, 10th Main Road, Judicial Officers Layout, GKVK Post, Banglore-560065, India

Date of Appointment :

19.01.2009

DIN No :

00022609

 

 

Name :

Mr. Parthasarathy Srikanth

Designation :

Director

Address :

18/A Raja Mannar Street, T. Nagar, Chennai, 600017, Tamil Nadu, India

Date of Appointment :

28.12.2005

DIN No :

00238506

 

 

Name :

Mr. Sudarshan Venkatraman

Designation :

Director

Address :

385 Pierson Ave, Edison- 08837 , USA

Date of Appointment :

28.12.2005

DIN No :

01110967

 

 

Name :

Mr. Srinivasan Ramachandran

Designation :

Director

Address :

51-2C, Ward 122, Hamdan Court, First Avenue, Ashok Nagar, Chennai, 600083, Tamil Nadu, India

Date of Appointment :

14.02.2006

DIN No :

01128943

 

 

Name :

Mr. Ramanujam Sesharathnam

Designation :

Director

Address :

13516 Mallard Watch Way, Clifton, Clifton-20124, USA

Date of Appointment :

28.12.2005

DIN No :

01245926

 

 

Name :

Mr. Vasanthakuma R Ayyavu Palanichamy

Designation :

Nominee Director

Address :

310A, 12TH Ward (New), Opposite To Bus Stand, Thevaram (P.O), Theni- 625530,

Date of Appointment :

29.01.2010

DIN No :

02069470

 

 

Name :

Mr. Srihari Somayaji Padmanabhan

Designation :

Director

Address :

Gokulam No 64 NNO 54 , 7TH Avenue, Ashok Nagar, Chennai-600083, Tamil Nadu, India

Date of Appointment :

19.01.2009

DIN No :

02481583

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

No. of Shares

Zylog Systems Limited, India

99994

Sudarshan Venkatraman

1

Ramanujam Sesharathnam

1

Parthasarathy Srikanth

1

V Visheanathan

1

P suresh

1

M V Ganesan

1

Total

100000

 

AS ON 07.02.2011

 

Names of Allottee

No. of Shares

Zylog Systems Limited

31400000

 

 

AS ON 30.09.2010

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Software Development and Consulting

 

 

Products :

ITC CODE

PRODUCT

8524

Software Development and Consulting

 

 

GENERAL INFORMATION

 

Bankers :

·         Union Bank of India Limited, Industrial Finance Branch, Riaz Garden, 12/13, Kodamakkam High Road, Nungambakkam, Chennai-600034, Tamil Nadu, India

·         Andhra Bank, 48/39, Wavoo Mansion, Rajaji Salai, Chennai-600001, Tamil Nadu, India

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Term Loan

610.150

0.000

Secured by exclusive first charge on current and fixed assets (present and future) of the Company

 

 

 

 

 

Total

610.150

0.000

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Zylog Systems Limited - Holding Company

0.000

144.131

Vishwa Vikas Services Limited

38.396

0.000

 

 

 

Total

38.396

144.131

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

L U Krishnan and Company

Chartered Accountant

Address :

No 31, West Club Road, Shenoy Nagar, Chennai-600030, Tamil Nadu, India

 

 

Memberships :

 

 

 

Holding Company :

Zylog Systems Limited

CIN No.: L30006TN1995PLC031651

 

 

Fellow Subsidiaries :

·         Viswa Vikas Services Limited

·         Zylog Systems (Canada) Limited

·         Zylog Systems Asia Pacific Pte Limited

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

32000000

Equity Shares

Rs.10/- each

Rs. 320.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Share Application Money:

 

No. of Shares

Type

Value

Amount

 

 

 

 

31400000

Share Application Money

Rs. 10/- each

Rs. 314.000 Millions

 

 

 

 

 

 


 

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

1.000

1.000

1.000

2] Share Application Money

314.000

0.000

0.000

3] Reserves & Surplus

5.189

1.196

0.381

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

320.189

2.196

1.381

LOAN FUNDS

 

 

 

1] Secured Loans

610.150

0.000

0.000

2] Unsecured Loans

38.396

144.131

2.917

TOTAL BORROWING

648.546

144.131

2.917

DEFERRED TAX LIABILITIES

2.998

0.002

0.000

 

 

 

 

TOTAL

971.733

146.329

4.298

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

146.967

0.041

0.065

Capital work-in-progress

243.066

87.732

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.001

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

76.428

8.738

4.674

 

Cash & Bank Balances

19.769

21.052

0.134

 

Other Current Assets

23.109

0.000

0.000

 

Loans & Advances

510.821

34.770

1.572

Total Current Assets

630.127

64.560

6.380

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

43.581

3.173

0.816

 

Other Current Liabilities

3.630

2.328

1.307

 

Provisions

1.233

0.543

0.089

Total Current Liabilities

48.444

6.044

2.212

Net Current Assets

581.683

58.516

4.168

 

 

 

 

MISCELLANEOUS EXPENSES

0.017

0.040

0.064

 

 

 

 

TOTAL

971.733

146.329

4.298

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

 

 

 

 

 

Software Development Services and Products

116.335

12.498

13.074

 

 

Forex Gain

16.712

0.000

0.000

 

 

Interest Income

0.673

1.637

0.000

 

 

TOTAL                                     (A)

133.720

14.135

13.074

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Software Development Expenses

77.197

9.682

10.389

 

 

Administrative Expenses

24.411

3.184

1.411

 

 

Selling and Marketing Expenses

14.347

0.079

0.959

 

 

Prior Period Adjustments

0.001

(0.240)

0.034

 

 

TOTAL                                     (B)

115.956

12.705

12.793

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

17.764

1.430

0.281

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

17.764

1.430

0.281

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.542

0.023

0.038

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

8.222

1.407

0.243

 

 

 

 

 

Less

TAX                                                                  (I)

4.229

0.592

0.137

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

3.993

0.815

0.106

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.196

0.381

0.275

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.189

1.196

0.381

 

 

 

 

 

 

Earnings Per Share (Rs.)

39.92

8.15

1.06

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.99

5.77

0.81

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.07

11.26

1.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.06

2.18

3.77

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.64

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.19

68.39

3.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

13.01

10.68

2.88

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Note : Registered Office of the company has been shifted from No 71 and 73, 1st Main Road, Cit Nagar, Nandanam, Chennai, Tamil Nadu, India to the present address w.e.f.30.04.2008

 

 

FINANCIAL PERFORMANCE

 

Fiscal year 2009-10 was a volatile year across industries and across geographical regions. The world was impacted by a series of far-reaching events that made it difficult for the global economy. Despite the challenging circumstances the company delivered growth both in sales and earnings.

 

Total Income was Rs.133.720 millions (Rs. 14.136 millions PY). This has been achieved without sacrificing on quality, client satisfaction and work culture. The Operating profit was Rs.17.765 millions (Rs. 1.191 millions PY).

 

During the year, the company earned an income of Rs.133.720 millions, against Rs.14.136 millions in the previous year. The Company earned Profit after tax of Rs.3.992 millions as compared to Rs. 0.815 million in the previous year. Shareholders’ equity (Net Worth) increased to Rs.297.079 millions from Rs.2.196 millions in the previous year.

 

 

 

BUSINESS OPERATIONS

 

The Main Venture of the Company are into creating infrastructure to provide wireless broadband services to customers. The primary business operation is to install towers and its related nodes (PAP and SAP) at strategic locations. This enables customers to get connected to the broadband facility in their respective areas. The Company has entered into various contracts in the areas of WIFI business, while benefits from such contracts will accrue in the future years, their progress is periodically reviewed.

 

The company is also involved in Software Development and Solutions to the problem of the clients. The company is confident of getting good connections for ITES / BPO operations in USA, UK and Asia Pacific Regions which will enhance the growth of the company.

 

 

FORM 8

 

Corporate identity number of the company

U72200TN2005PLC058451

Name of the company

ZYLOG SYSTEMS (INDIA) LIMITED.

Address of the registered office or of the principal place of  business in India of the company

155, Thiruvalluvar Salai, Kumaran Nagar, Sholinganallur, Chennai-600119, Tamil Nadu, India

This form is for

Creation of charge

Type of charge

Book debts

Others

Particular of charge holder

Andhra Bank, 48/39, Wavoo Mansion, Rajaji Salai, Chennai-600001, Tamil Nadu, India

Nature of instrument creating charge

Composite agreement.

International foreign exchange master agreement.

General form of guarantee.

Date of instrument Creating the charge

23.03.2011

Amount secured by the charge

Rs. 750.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Over Draft  @ PLR rate - 9.50 % plus/minus spread of 3.50% presently @13.00% p.a.

Term Loan : @ PLR rate - 9.50% plus or minus spread of 3.75%  presently @ 13.25% p.a. with monthly rests

 

Terms of repayment

Term Loan - Door to door repayment period of 6 1/2 years and repayable in 24 ballooning quarterly repayment with 6 month initial holiday.

 

Margin

Term Loan - 36%.

SOD against Book debts - 30%. on receivables not older than 90 days

FLC/ILC - 10%. Cash Margin

Short particulars of the property charged (Including location of the property)

Pari passu first charge on the Fixed Assets and Current Assets of Zylog Systems (India) Limited for aggregate credit limit of Rs.750.000 millions.

 

 

FIXED ASSETS

·         Plant and Machinery

·         Computer Equipment

·         Electrical Networking

·         Furniture Fittings

·         Office Equipment

·         Vehicles

·         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

Indian Rupees

US Dollar

1

Rs. 45.76

UK Pound

1

Rs. 75.57

Euro

1

Rs. 65.97

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

 

30

 

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

-

 

 

 

 

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.