![]()
|
Report Date : |
13.01.2011 |
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered
Office : |
1, 2nd Floor, Bluemoon Chambers, 10th Cross, Off
Millers Road, Vasant Nagar, Bangalore – 560052, Karnataka |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
30.12.2010 (Provisional) |
|
|
|
|
Year of
Establishment : |
2004 |
|
|
|
|
Com. Reg. No.: |
4332/MUM/PER/1000plus/3/6955/2004 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AKQPM4159C0 |
|
|
|
|
Legal Form : |
Sole Proprietory Concern |
|
|
|
|
Line of Business
: |
Providing Placement Consultancy Services. |
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 |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established proprietory concern having satisfactory
track. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct and as per commitments. However it would be advisable to take adequate securities while
dealing with the subject. |
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 |
INFORMATION PARTED BY
|
Name : |
Mr. S. M. Bhat |
|
Designation : |
Chartered Accountant |
|
Contact No.: |
91-9930692223 |
|
Date : |
05.01.2011 |
LOCATIONS
|
Registered Office : |
1, 2nd Floor, Bluemoon Chambers, 10th Cross, Off
Millers Road, Vasant Nagar, Bangalore – 560052, Karnataka, India |
|
Tel. No.: |
91-80-40088999/ 41151131/ 41131319 |
|
Fax No.: |
91-80-41513141 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Branch Office : |
6, Vasant Kunj Building, Ground Floor, 12th Nehru Road, TPS
3rd Road, Behind Hotel air View, Santacruz (East), Mumbai – 400055,
Maharashtra, India |
|
Tel. No.: |
91-22-26111113/ 26111114 |
|
Fax No.: |
91-22-26111115 |
|
E-Mail : |
|
|
Location : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mr. Raju Sohanlal Monga |
|
Designation : |
Proprietor |
|
Address : |
415, D Block, Neeladri Mahal Apartments, Nandi Durga Road, Jay Mahal
Extension, Bangalore – 560008, Karnataka, India |
KEY EXECUTIVES
|
Name : |
Mr. S. M. Bhat |
|
Designation : |
Chartered Accountant |
BUSINESS DETAILS
|
Line of Business : |
Providing Placement Consultancy Services. |
GENERAL INFORMATION
|
Customers : |
Retailers
· Derbbas Enterprises · HBK (Hamad Bin Khalid) · Al Habtoor Leighton group · Diplomat Group · Gulf Contracting Company W.L.L. · QEMG · AI Darwish United Company ·
Harinsa Contracting Company · M. H. AL Mana Group of Company’s W.L.L. · The Renaissance Hotel · AI Muftah Group · Consolidated Engineering Systems Company (CESCO) · Qatari Modern Maintenance Company W.L.L. · ERE Contracting WLL · Derwind Trading Company Contracting Company UAE Clients · Emirates Fast Food Company LLC (Mc Donald’s) · Hotel Flora Park · Al Ahmadiah Contracting and Trading · Al Fara’a Construction Group · Al Jaber Energy Services · Towell Engineering · Teejan Group
· Yuksel Insaat Saudia Company Limited · Nomac (First National Operation and Maintenance Company Limited) |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
No. of Employees : |
26 |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Bankers : |
· Corporation Bank 11, Nandi – 8th Main, Vasantha Nagar, · ICICI Bank |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
HRA and Company (Mr. Ravindranath N.) Chartered Accountant |
|
Address : |
3/114, 1st Floor, 11th Main, |
|
Tel. No.: |
91-80-22355777 |
|
Fax No.: |
91-80-22350258 |
|
Email : |
CAPITAL STRUCTURE
|
Particulars |
30.12.2010 (Provisional) |
|
|
|
|
Capital |
2.313 |
|
Add: Profit for
the year |
2.576 |
|
|
4.889 |
|
Less: Drawings |
0.965 |
|
|
|
|
Total |
3.924 |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
30.12.2010 (Provisional) |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
|
1] Share Capital |
3.924 |
2.313 |
1.484 |
0.876 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.924 |
2.313 |
1.484 |
0.876 |
|
|
LOAN FUNDS |
|
|
|
|
|
|
1] Secured Loans |
0.078 |
0.138 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
2.000 |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
2.078 |
0.138 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
TOTAL |
6.002 |
2.451 |
1.484 |
0.876 |
|
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
5.540 |
0.266 |
0.332 |
0.218 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
|
Inventories |
0.000
|
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
0.000
|
0.000
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.025
|
0.024
|
0.161 |
0.070 |
|
|
Other Current Assets |
0.500
|
0.500
|
0.200 |
0.000 |
|
|
Loans & Advances |
0.745
|
1.997
|
0.791 |
0.791 |
|
Total
Current Assets |
1.270
|
2.521 |
1.152 |
0.861 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
|
Sundry Creditor |
0.000
|
0.000
|
0.000 |
0.000 |
|
|
Other Current Liabilities |
0.808
|
0.336
|
0.000 |
0.203 |
|
|
Provisions |
0.000
|
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
0.808
|
0.336 |
0.000 |
0.203 |
|
|
Net Current Assets |
0.462
|
2.185 |
1.152 |
0.658 |
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
TOTAL |
6.002 |
2.451 |
1.484 |
0.876 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
30.12.2010 (Provisional) |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
|
Placement Charge |
10.883 |
4.224 |
4.172 |
3.305 |
|
|
|
Other Expenses |
0.000 |
4.467 |
1.624 |
0.003 |
|
|
|
TOTAL |
10.883 |
8.691 |
5.796 |
3.308 |
|
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
|
Advertising Expenses |
0.066 |
0.045 |
0.371 |
0.388 |
|
|
|
Business Promotion |
0.823 |
0.637 |
0.000 |
0.000 |
|
|
|
Office Maintenance |
0.250 |
0.287 |
0.302 |
0.017 |
|
|
|
Repairs and Maintenance |
0.223 |
0.158 |
0.115 |
0.050 |
|
|
|
Salary |
1.572 |
1.653 |
0.962 |
1.247 |
|
|
|
Telephone Expenses |
0.510 |
0.510 |
0.242 |
0.229 |
|
|
|
Travel Expenses |
3.551 |
2.310 |
1.912 |
0.343 |
|
|
|
Other Expenses |
1.210 |
1.366 |
1.076 |
0.576 |
|
|
|
TOTAL |
8.205 |
6.966 |
4.980 |
2.850 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
2.678 |
1.725 |
0.816 |
0.458 |
|
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.151 |
0.151 |
0.153 |
0.038 |
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
2.527 |
1.574 |
0.663 |
0.420 |
|
KEY RATIOS
|
PARTICULARS |
|
30.12.2010 (Provisional) |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
23.22
|
18.11 |
11.44 |
12.70 |
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
23.22
|
37.26 |
15.89 |
12.71 |
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
37.11
|
56.48 |
44.68 |
38.92 |
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.64
|
0.68 |
0.45 |
0.48 |
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.74
|
0.20 |
0.00 |
0.23 |
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.57
|
7.50 |
0.00 |
4.24 |
LOCAL AGENCY FURTHER INFORMATION
PROJECTED PROFITABILITY STATEMENTS
(RS.
IN MILLIONS)
|
Particulars |
31.03.2011 |
31.03.2012 |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Projected |
||||
|
Goss Sales |
|
|
|
|
|
|
Domestic Sales |
12.550 |
19.655 |
24.225 |
25.512 |
29.198 |
|
Export Sales |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Total |
12.550 |
19.655 |
24.225 |
25.512 |
29.198 |
|
|
|
|
|
|
|
|
Less : Indirect Taxes |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Net
Sales |
12.550 |
19.655 |
24.225 |
25.512 |
29.198 |
|
|
|
|
|
|
|
|
% rise [+] or fall [-] in net sales as compared to
previous year |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
|
Cost
of Sales |
|
|
|
|
|
|
Direct Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Purchases |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Direct Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Depreciation |
1.173 |
1.607 |
1.178 |
0.975 |
0.865 |
|
Sub
Total |
1.173 |
1.607 |
1.178 |
0.975 |
0.865 |
|
|
|
|
|
|
|
|
Add : Opening Stocks |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Sub
Total |
1.173 |
1.607 |
1.178 |
0.975 |
0.865 |
|
|
|
|
|
|
|
|
Deduct : Closing Stock – in – Process |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Total
Cost of Sales |
1.173 |
1.607 |
1.178 |
0.975 |
0.865 |
|
|
|
|
|
|
|
|
Marketing, General and Administrative Expenses |
8.455 |
12.387 |
16.852 |
18.302 |
22.206 |
|
|
|
|
|
|
|
|
Operation profit before interest |
2.922 |
5.661 |
6.195 |
6.235 |
6.127 |
|
|
|
|
|
|
|
|
Interest |
0.420 |
1.350 |
1.193 |
0.950 |
0.751 |
|
|
|
|
|
|
|
|
Operating profit after interest |
2.502 |
4.311 |
5.002 |
5.285 |
5.376 |
|
|
|
|
|
|
|
|
Non-Operating Income |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Non-Operating Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Net
of Other Non-Operating Income/ Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Profit Before Tax / Loss |
2.502 |
4.311 |
5.002 |
5.285 |
5.376 |
|
|
|
|
|
|
|
|
Provision for Taxes |
0.751 |
1.293 |
1.501 |
1.586 |
1.613 |
|
|
|
|
|
|
|
|
Net Profit / Loss |
1.751 |
3.018 |
3.501 |
3.700 |
3.763 |
|
|
|
|
|
|
|
|
Cash Profit |
2.924 |
4.625 |
4.679 |
4.675 |
4.628 |
|
|
|
|
|
|
|
|
Cash Profit Plus Interests on Term Loan (A) |
3.344 |
5.975 |
5.872 |
5.625 |
5.379 |
|
|
|
|
|
|
|
|
Installments due Under term Loans: |
0.429 |
1.714 |
1.714 |
1.714 |
1.714 |
|
Interests on Term Loans |
0.420 |
1.350 |
1.193 |
0.950 |
0.751 |
|
Sub Total (B) |
0.849 |
3.064 |
2.907 |
2.664 |
2.465 |
|
|
|
|
|
|
|
|
DSCR A/B |
3.94 |
1.95 |
2.02 |
2.11 |
2.18 |
------------------------------------------------------------------------------------------------------------------------------
PROJECTED BALANCE SHEET SPREAD
(RS.
IN MILLIONS)
|
Particular |
31.03.2011 |
31.03.2012 |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Projected |
||||
|
|
|
|
|
|
|
|
Bank Borrowings |
0.068 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Installments to Term Loans. Deferred Payment Credits/ Debentures/
Deposits/ Redeemable Preference Shares (due within one year) |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Creditors for Purchases |
2.412 |
1.947 |
1.523 |
2.026 |
2.812 |
|
Provision for Taxation |
0.751 |
1.293 |
1.501 |
1.586 |
1.613 |
|
Other Current Liabilities |
0.000 |
0.000 |
0.212 |
0.478 |
0.825 |
|
|
|
|
|
|
|
|
Sub Total (A) |
3.231 |
3.240 |
3.236 |
4.090 |
5.250 |
|
|
|
|
|
|
|
|
TERM LIABILITIES |
|
|
|
|
|
|
Debentures [not maturing within one year] |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Preference Shares [Redeemable after 1 year] |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Term loans [excluding installments payable within
one year] For New Project |
11.571 |
9.857 |
8.143 |
6.429 |
4.715 |
|
Deferred Payment Credits [excluding installments due
within one year] |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Term deposit [repayable after one year] |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Unsecured Loans from Friends and Relatives |
3.000 |
3.000 |
2.423 |
2.882 |
3.054 |
|
Other Term Liabilities |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Sub
Total (B) |
14.571 |
12.857 |
10.566 |
9.311 |
7.769 |
|
|
|
|
|
|
|
|
NET
WORTH |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Shares Capital
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Partners Capital/ Capital brought in by proprietor |
3.664 |
6.528 |
8.228 |
9.818 |
10.941 |
|
Revaluation Reserve |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Reserves – Government Grant |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Surplus [+] or deficit [-] in Profit and Loss Account |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Total
Net Worth (C) |
3.664 |
6.528 |
8.228 |
9.818 |
10.941 |
|
|
|
|
|
|
|
|
TOTAL
CAPITAL + LIABILITIES (A+B+C) |
21.466 |
22.625 |
22.030 |
23.219 |
23.960 |
|
|
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Bank Balance |
0.365 |
0.550 |
0.785 |
0.862 |
1.120 |
|
Investments [Other than long term investments] |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Receivables other than deferred and exports |
0.500 |
2.000 |
2.486 |
2.792 |
3.414 |
|
|
|
|
|
|
|
|
Stock in Trade |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Finished Goods |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Other consumable spares |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Advances to suppliers of Raw Materials and stores/spares |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Advance payment of taxes |
0.000 |
0.000 |
0.000 |
0.000 |
0.00 |
|
Other current assets (specify major items) |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Sub
Total (A) |
0.865 |
2.550 |
3.271 |
3.654 |
4.534 |
|
|
|
|
|
|
|
|
FIXED
ASSETS |
|
|
|
|
|
|
Gross Block (Land and Building, Machinery,
Work-In-Progress) |
19.436 |
17.828 |
18.214 |
19.420 |
19.824 |
|
Depreciation to date |
1.173 |
1.607 |
1.178 |
0.975 |
0.865 |
|
|
|
|
|
|
|
|
NET BLOCK |
18.263 |
16.221 |
17.036 |
18.445 |
18.959 |
|
|
|
|
|
|
|
|
Capital WIP |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Sub Total (B) |
18.263 |
16.221 |
17.036 |
18.445 |
18.959 |
|
|
|
|
|
|
|
|
Investments in Group concern |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Investments |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Receivable Overdue for more than six Months |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Deferred Tax assets |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Non Current Assets |
2.338 |
3.854 |
1.723 |
1.120 |
0.467 |
|
|
|
|
|
|
|
|
Sub
Total (c) |
2.338 |
3.854 |
1.723 |
1.120 |
0.467 |
|
|
|
|
|
|
|
|
Intangible
Assets (D) |
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL
ASSETS (A+B+C+D) |
21.466 |
22.625 |
22.030 |
23.219 |
23.960 |
------------------------------------------------------------------------------------------------------------------------------
PROJECTED CASH FLOW STATEMENT
(RS. IN MILLIONS)
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Projected |
|||
|
SOURCES OF CASH |
|
|
|
|
|
Profit before interests and Tax Less adjustments for non-Cash
revenues. |
5.661 |
6.195 |
6.235 |
6.127 |
|
Depreciation |
1.607 |
1.178 |
0.975 |
0.865 |
|
Preliminary Expenses Written |
0.000 |
0.000 |
0.000 |
0.000 |
|
Loss on sale of Fixed Assets |
0.000 |
0.000 |
0.000 |
0.000 |
|
Issue of Equity Shares |
2.864 |
1.700 |
1.590 |
1.123 |
|
Issue of Preference Shares |
0.000 |
0.000 |
0.000 |
0.000 |
|
Issue of Debenture |
0.000 |
0.000 |
0.000 |
0.000 |
|
Raising of Long term Loans |
0.000 |
0.000 |
0.000 |
0.000 |
|
Raising of other Loan term Unsecured Loans/ Deposits etc. |
0.000 |
0.000 |
0.459 |
0.172 |
|
|
0.435 |
0.000 |
0.000 |
0.000 |
|
Increase in current Liabilities |
0.000 |
0.000 |
0.769 |
1.133 |
|
Decrease in Current Assets |
0.000 |
0.000 |
0.000 |
0.000 |
|
Increase in short term Borrowing |
0.000 |
0.000 |
0.000 |
0.000 |
|
Decrease in Non-current assets / Investment |
1.516 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
Sub
Total (A) |
12.083 |
9.073 |
10.028 |
9.420 |
|
|
|
|
|
|
|
APPLICATION OF
CASH |
|
|
|
|
|
|
|
|
|
|
|
Redemption of Redeemable Preference Shares |
0.000 |
0.000 |
0.000 |
0.000 |
|
Redemption of Debentures |
0.000 |
0.000 |
0.000 |
0.000 |
|
Repayment of Loan Term Loans |
1.714 |
1.714 |
1.714 |
1.714 |
|
Repayment of Long term unsecured Loans/ Deposits etc. |
0.000 |
0.577 |
0.000 |
0.000 |
|
Purchase of fixed Assets |
0.000 |
1.993 |
2.384 |
1.379 |
|
Decrease in Current Liabilities |
0.465 |
0.212 |
0.000 |
0.000 |
|
Increase in current Assets |
1.685 |
0.721 |
0.383 |
0.880 |
|
Increase in Non-Current Assets/ Investments |
0.000 |
2.131 |
0.603 |
0.653 |
|
Interests Paid |
1.350 |
1.193 |
0.950 |
0.751 |
|
Tax Paid |
0.751 |
1.293 |
1.501 |
1.586 |
|
Dividend Paid |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
Sub
Total (B) |
5.965 |
9.834 |
7.535 |
6.963 |
|
|
|
|
|
|
|
Net
Surplus (A-B) |
6.118 |
(0.761) |
2.493 |
2.458 |
|
|
|
|
|
|
|
Opening Cash Balance |
0.365 |
0.550 |
0.785 |
0.862 |
|
|
|
|
|
|
|
Closing Cash Balance |
0.550 |
0.785 |
0.862 |
1.120 |
------------------------------------------------------------------------------------------------------------------------------
COMPUTATION OF NET TAX LIABILITY
(RS.
IN MILLIONS)
|
Particulars |
2010-2011 |
|
|
Income U/H House Property |
|
(0.150) |
|
|
|
|
|
Profit From Business or Profession |
1.574 |
|
|
|
|
|
|
Add: Expenses Disallowed |
-- |
1.574 |
|
|
|
|
|
Gross
Total Income |
|
1.424 |
|
|
|
|
|
Less: Deduction under chapter VIA |
|
|
|
U/S 80D |
0.015 |
|
|
U/S 80C |
0.100 |
0.115 |
|
|
|
|
|
Total
Taxable Income |
|
1.309 |
|
|
|
|
|
Income Tax thereon |
|
0.297 |
|
|
|
|
|
Add: Education Cess |
|
0.009 |
|
|
|
|
|
Net
Tax Payable |
|
0.306 |
------------------------------------------------------------------------------------------------------------------------------
TO WHOM SO EVER IT MAY CONCERN
MRS.
BHAVAN RAJU MONGA
|
Particulars |
(RS. IN MILLIONS) |
|
5% share in the Flat No.415, Niladri Apartment, |
6.000 |
|
|
|
|
Investments in |
0.259 |
|
|
|
|
Gold and Jewellery |
3.250 |
|
|
|
|
Total Assets (A) |
9.509 |
|
|
|
|
Less:
Liabilities |
|
|
Housing Loan |
1.322 |
|
|
|
|
Total
Liabilities (B) |
1.322 |
|
|
|
|
NET WORTH (A –
B) |
RS.8.187 MILLIONS |
------------------------------------------------------------------------------------------------------------------------------
TO WHOM SO EVER IT MAY CONCERN
MR.
RAJU MONGA
|
Particulars |
(RS. IN MILLIONS) |
|
5% share in the Flat No.415, Niladri Apartment, |
6.000 |
|
|
|
|
Investments in |
2.264 |
|
|
|
|
Investment in Movable Properties
|
1.049 |
|
|
|
|
Investment in Gold and Jewellery |
1.500 |
|
|
|
|
Cash in Bank and Hand |
0.150 |
|
|
|
|
Total Assets (A) |
10.963 |
|
|
|
|
Less:
Liabilities |
|
|
Housing Loan |
1.322 |
|
|
|
|
Total Liabilities
(B) |
1.322 |
|
|
|
|
NET WORTH (A –
B) |
RS.9.641 MILLIONS |
------------------------------------------------------------------------------------------------------------------------------
INTRODUCTION
Subject is an International Placements Consultancy that
specializes in Executive and Blue-Collared Labour placements overseas. Subject
will be serving GCC and other emerging markets in Africa, Eastern Europe and
To achieve the desired growth and profitability of the
company, management goals are to have at least three of the top 10 Established
Firms of Popular verticals in each country leading to at least 20% of the total
market share including Tier 1 and 2 companies, utilizing subject’s services.
PROFILE
In today’s competitive market, organizations need a
recruitment partner to achieve their strategic goals. As it is now imperative
to leverage the right human resources to maximize business profits and increase
service effectiveness. Subject is a one stop recruitment solutions firm for all
manpower requirements from the Indian subcontinent, i.e.,
Being equipped with daily updated IT driven National CV
databank, our interactive online job portal and with effective use of print
media advertising, networking and executive head hunting techniques, they can
efficiently source candidates to fullest satisfaction of their clients. They
put into action their team of techno-savvy HR managers and technical
consultants, in order to, unlock opportunities for both the employees and the
candidates in a cost effective way.
Subject is headquartered in
Subject is approved by the Ministry of Overseas Indian
Affairs, Government of India; vide Licence No. 4332/ MUM/ PER/ 1000 plus/ 3/
6955/ 2004.
SERVICES
§
Executive Recruitment
§
Manpower Delopyment
§
HR Consulting
§
Training Services
OBJECTIVES:
The objectives for the years 2011 - 2013 include:
- To re-create the brand “BIPS” whose primary goal is to
exceed customers expectations.
- To acquire three of the top 10 Established Firms of popular
verticals in each country including Tier 1 and 2 companies by 2013.
- To increase the market share by 20% through superior
service every year.
- To reach the target of 3000 Deployments per year by the
end of 2013.
INVESTING SECTORS:
(In Billions US $) Year 2010- 2011:
|
|
Infrastructure / Development |
Education / Manpower Development |
Healthcare/ Social Affairs |
Municipal Services/ Water/ Electricity/
Agriculture |
Telecom/ Transportation |
Total |
|
|
|
|
|
|
|
|
|
UAE |
$ 4.75 |
$1.10 |
$1.1 |
$0.76 |
$1.9 |
$9.61 |
|
|
$9.75 |
$4.75 |
$2.36 |
$4.81 |
$1.95 |
$23.62 |
|
|
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
|
Saudi |
$25.5 |
$38.00 |
$18.32 |
$6.72 |
$6.40 |
$94.94 |
|
|
$17.71 |
$7.08 |
$7.08 |
$14.17 |
$10.63 |
$56.67 |
|
|
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
|
|
Total |
$57.71 |
$50.93 |
$28.87 |
$26.46 |
$20.88 |
184.84 |
* Source
(Zawya.Com, Google.Com, Arabnews.Com, Constructionweekonline.Com)
Ruled by the Al Thani family since the mid-1800s,
UAE OVERVIEW:
The UAE has an open economy with a high per capita income and a sizable
annual trade surplus. Successful efforts at economic diversification have
reduced the portion of GDP based on oil and gas output to 25%. Since the
discovery of oil in the UAE more than 30 years ago, the UAE has undergone a
profound transformation from an impoverished region of small desert
principalities to a modern state with a high standard of living. The government
has increased spending on job creation and infrastructure expansion and is
opening up utilities to greater private sector involvement.
Conclusion: Within the GCC and Emerging markets, subject
will be primarily targeting verticals like Construction, MEP, O and G, Retail,
Hospitality etc. The Infrastructure and Construction Industry companies make up
the largest group of GCC and Emerging markets, nearly 50% of the market.
Needless to say, subject can still provide value-added services to any
potential company irrespective of assigned vertical.
The Subject’s marketing strategy will be based on Profiling, Screening,
Cold Calling, Business Visits and Networking. The advertising will be done in
the several local journals that cater to emerging businesses.
MARKET
SEGMENTATION:
The customers base
can be divided into three different groups:
A)
B) Saudi,
C) Emerging Markets
BUSINESS SERVICES
OVERVIEW:
There are two potential business models for International Placement
firms:
Skilled Manpower
Deployment:
This model typically commands upto 80% of the company’s profitability.
The firm is responsible in carrying out the entire Recruitment Cycle (after receiving
the valid mandate and necessary documentation) starting from advertising the
positions till the successful Deployment of the suitable Manpower. However, the
service charges are subject to discretion in case by case.
Executive
Recruitment:
This is the more common arrangement where a fee is paid when the search
firm finds an appropriate candidate. The advantage to the client is that they
only pay if services are rendered. This creates an economic incentive to
perform, but when the company is in a hurry to find someone, the incentive is
lost to some degree regarding speed. This set up is advantageous to the search
firm because it allows them to search for a wide range of clients at once. The
margins for the contingency model are generally the same as the retainer firms.
COMPETITION:
- Currently, there are approximately 1884 government licensed
Recruitment Agents in
- The predicted demand for the Indian Manpower in the GCC and other
Emerging markets is nearly 0.7 Million for the year 2011.
- Hence, the market is growing at exciting rates with a potential
profitability till 2020.
CITATIONS:
Huge Demand of
Manpower in
Economic growth expected in the five year plan in
Construction of
5,000 villas at Al Falah.
The Al Falah plan comprises five villages, each with its own village
centre, schools, and mosques. Located to the east of
INDUSTRIAL HIRING/
RECRUITMENT PATTERNS:
- Jan, Feb, Mar: High
- Apr, May, June: Medium
- July, Aug, Sep: Low
- Oct, Nov, Dec: Moderate
History of hiring patterns in GCC shows it is HIGH during the Q1 and Q2
and at its LOW during Q3 and Moderate for Q4.
SWOT ANALYSIS:
STRENGTHS:
§
6 years of international exposure and working
experience with BLUE CHIP firms.
§
Widespread National network
§
Extensive Regional network
§
Ethical business practices
§
Handpicked professional recruitment team
§
Strong knowledge of the GCC Market
WEAKNESSES:
§
Timely delivery (Turn-around Time)
§
Weak physical presence in the GCC
§
Lack of technology/database management system
§
Infrastructure needs to be improved
§
Only targeting construction sector of the market
§
Poor customer relationship management(CRM)
§
Inefficient use of branch offices
§
HR issues
§
Inability to source people from other countries
except
OPPORTUNITIES:
§
No major local competition (within Karnataka)
§
Expansion in other GCC countries strting with UAE,
§
Expansion in other international markets (Europe,
§
BUSINESS Verticals expansion
§
GCC government funded infrastructure projects like
Qatar FIFA World Cup, Saudi Vision 2025 etc.
§
Product expansion
o Training
o Payroll Processing
o HR Automation
o Employee Satisfaction Surveys
§
Process improvement
o ISO
o Six Sigma
o Balance Scorecard
o Business Excellence
§
Local recruitment in UAE/Qatar
§
Opening of
THREATS:
§
Restriction of Indian visas
§
Localization
§
Strong competitors
§
Global Economic Outlook
§
Inflation
§
Volatile oil prices
§
Terrorism
§
Middle East Political crisis — Israel/Palestine and
US/Iran conflict
STRATEGY AND
IMPLEMENTATION OVERVIEW:
MARKETING
STRATEGY:
PUSH:
The subject’s marketing strategy will be based on prospecting, business
visits, advertising and networking.
Subject will be relying on Prospecting, Cold Calling, Personal Business Visits
and Networking to set up companies as clients. As business continues, subject’s
track record will get more solid and its results will speak for themselves.
PULL:
Note: Finalize economic advertising medium and .various Networking sites
and events
The advertising will be done in the several local journals that cater to
emerging businesses.
The purpose of these advertisements is visibility for the corporate for
a firm for themselves to source quality manpower. To some degree the
advertisement will be geared toward bring companies on as clients. However,
this will only be a secondary goal of the advertising.
EXTRA:
This is the type of industry where association counts for a lot, and
when subject scores a few big clients in each country, many others will come
through the door because they are impressed with whom their clients are.
SALES STRATEGY:
Subject’s sales strategy will be based on attracting New Client on board
(Existing key account management is ongoing process) to sign them up as a
service provider. Secondarily, they will need to be attractive enough to the
prospective executives that they are coming to them to help them find a job.
Developing attraction to the emerging companies will be based on
subject’s ability to communicate their competitive advantages and how they
translate those into finding qualified executives. This will be done by showing
how truly connected subject is in the emerging company industry.
Having a long list of industry clients is helpful in attracting New
Client to the Bangalore International Placement Firm. If the Candidate feels
that the subject is well connected in the industry and has an accomplished list
of clients, then they will feel more confident that subject will have a higher
chance in finding them a job.
IMPLEMENTATION:
The marketing strategy will develop interest in the firm, while the
sales strategy will then turn the leads into customers. This will be done with
superior service based on interpersonal communication skills. The sales leads will
call/inquire for more information and it will be the BDM’s responsibility to
convince the lead that BIPS would be a worthwhile investment of time based on
the firm’s competitive advantages and track record (list of clients).
- Identify and assess markets
- Assign territories to BDM5
- Plan the best practices like time of business visits, daily activity
KPI5, pre and post travel planning, budget planning and control, cost cutting
initiatives, logistics planning, internal and external communication methodology
etc.
- Key account management
Subject will have a website which will be a fairly comprehensive
collection of information about subject and the services they provide. Also the
platform to capture Candidate Database as well as the Business Enquiries.
BIPS - COMPETITIVE
EDGE:
Subject has a two pronged competitive advantage that will allow it to
rapidly gain market share:
1. SIX months
replacement guarantee.
All the candidates recruited through subject are on 6 month guarantee
period. During this, period, if found unsuitable, subject will repatriate the
candidates on its own expense. Further, a replacement candidate will be
provided to the client entirely at subject’s cost.
2. Cash Guarantee.
The service guarantee can be supported by a cash deposit guarantee in
the Clients’ Company bank account
SALES FORECAST:
Based on the past achievements history and after considering the recent
facts and figures (as per market research tabloids done for recruitment
business) they practically expecting to grow on an average by 40% for next
three years.
|
EXPECTED MARKET
GROWTH — NO. OF VISAS (Total No. of Departures for the Calendar Year 201.0: 1708 approx.) |
|||
|
|
2011 |
2012 |
2013 |
|
|
|
|
|
|
Group A |
1486 |
2154 |
2735 |
|
Group B |
867 |
1257 |
1595 |
|
Group C |
123 |
179 |
229 |
|
|
|
|
|
|
Total |
2476 |
3590 |
4559 |
Group C is being catered on ad-hoc basis and is expected to grow at
5-10% minimum.
Group B is a new market for BIPS with potential of achieving a more than
50% of visas when compared with Group A.
MILESTONES:
The BIPS will have
several milestones early on:
1. Business plan completion. This will be done as a road map for the organization.
2. Set-up a best sales practices, Implement the individual KPI’s to T.
3. Plan and Implement timely Client visits during hiring season.
4. Bringing a client on board after securing the business.
5. Assuring the effective and successful delivery process in place.
6. Constant feedback and improvements.
------------------------------------------------------------------------------------------------------------------------------
TRADE REFERENCE:
·
Varsha Consultancy Services Private Limited and
Employment promotion council of
Ground Floor, Sai Prasad commercial Complex, Near Railway
Station, Khar (West), Mumbai,
Mr. Deepak Chhabria – Chairman
Tel No.: 91-22-26008585
Mobile No.: 91-9820343434
· Unique Hotel Motels and Resorts Private Limited
1st Floor, Neelkanth Udyog Bhavana,
Mr.
Tel No.: 91-22-66941010
Mobile No.: 91-9987015117
------------------------------------------------------------------------------------------------------------------------------
WEBSITE DETAILS:
Subject is a one stop recruitment solutions firm for all
manpower requirements from the Indian subcontinent, i.e.,
Being equipped with daily updated IT driven National CV databank, their interactive online job portal and with effective use of print media advertising, networking and executive head hunting techniques, they can efficiently source candidates to fullest satisfaction of the clients. They put into action their team of techno-savvy HR managers and technical consultants, in order to, unlock opportunities for both the employees and the candidates in a cost effective way.
Subject is headquartered in
0.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.45.32 |
|
|
1 |
Rs.70.54 |
|
Euro |
1 |
Rs.58.70 |
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 |
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 |
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.