MIRA
INFORM REPORT
|
Report Date : |
15.07.2011 |
IDENTIFICATION DETAILS
|
Name : |
B I PUBLICATIONS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
61-63, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation : |
09.01.1984 |
|
|
|
|
Com. Reg. No.: |
11-31783 |
|
|
|
|
Capital Investment / Paid-up Capital : |
Rs.0.675 Million |
|
|
|
|
CIN No.: [Company
Identification No.] |
U22110MH1984PTC031783 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELB09170A |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACB4865D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Trading and Publication of Books and Stationery Items. |
|
|
|
|
No. of Employees : |
150 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (50) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 755000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an old and well established company having fine track.
General financial position is good. Trade relations are reported as fair.
Business is active. Payments are reported to be 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.
INFORMATION PARTED BY
|
Name : |
Mr. Aslam |
|
Designation : |
General Manager in Finance |
LOCATIONS
|
Registered Office : |
61-63, |
|
Tel. No.: |
91-22-22875692 / 22265889 |
|
Fax No.: |
91-22-22046778 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Head Office : |
54, Janpath, |
|
Tel. No.: |
91-11-23325313/ 17/ 46209999 |
|
Fax No.: |
91-11-23323136/ 23323138 |
|
|
|
|
Branch Office : |
Located at: · Kolkata · Chennai · · ·
Ahmedabad · · Mumbai ·
Andhra Pradesh ·
·
Manipal |
DIRECTORS
As on 29.09.2010
|
Name : |
Mr. Shashank Bhagat |
|
Designation : |
Managing Director |
|
Address : |
9, |
|
Date of Birth/Age : |
21.05.1969 |
|
Date of Appointment : |
08.08.1994 |
|
DIN No. : |
00254309 |
|
|
|
|
Name : |
Mrs. Reshma Bhagat |
|
Designation : |
Director |
|
Address : |
9, |
|
Date of Birth/Age : |
21.08.1970 |
|
Date of Appointment : |
04.07.2006 |
|
DIN No. : |
00254344 |
|
|
|
|
Name : |
Mr. Vikramjit Singh
Oberoi |
|
Designation : |
Additional Director |
|
Address : |
|
|
Date of Birth/Age : |
08.12.1963 |
|
Date of Appointment : |
31.08.2009 |
|
DIN No. : |
00052014 |
KEY EXECUTIVES
|
Name : |
Mr. Amit Sharma |
|
Designation : |
Company Secretary |
|
Address : |
797, Laxman Vihar, Phase – 2, Gurgaon – 122001, |
|
Date of Birth/Age : |
01.09.1975 |
|
Date of Appointment : |
03.09.2007 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2010
|
Names of Shareholders |
No. of Shares |
|
Shashank Bhagat |
1770 |
|
British |
4970 |
|
O N Seth |
10 |
|
Total |
6750 |
As on 29.09.2010
|
Category |
Percentage |
|
Bodies Corporate |
73.63 |
|
Directors or relatives of directors
|
26.22 |
|
Other top fifty (50) shareholders |
0.15 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading and Publication of Books and Stationery Items. |
|
|
|
|
Products : |
Books and Stationery Items |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
No. of Employees : |
150 (Approximately) |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Walker Chandiok and Company Chartered Accountant |
|
Address : |
L – 41, Cannught Circus, |
|
Tel. No.: |
91-11-42787070 |
|
Fax No.: |
91-11-42787071 |
|
Email : |
|
|
|
|
|
Associates : |
· Biermans Card
Company Private Limited · Bhagat
Industrial Corporation Limited · Brite Leasing and
Finance Limited · Digvijay
Chemicals Limited · Technocrat
Electronic Controls Private Limited · United India
Periodicals Private Limited · Radiant Buildcon
Private Limited · Hotel Marina |
|
|
|
|
Subsidiaries : |
· John Tinson and
Company Private Limited CIN No.: U99999DL1986PTC025385 · eTomato
Consulting Private Limited CIN No.: U72900DL2006PTC147647 · B I Waverly
Private Limited CIN No.: U74899DL1993PTC056059 · Lord Properties
Private Limited CIN No.: U70101PB1981PTC004581 |
|
|
|
|
Holding Company : |
·
British CIN no.: U80901MH1935PTC002285 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
25000 |
Equity Shares |
Rs.100/- each |
Rs.2.500 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
6750 |
Equity Shares |
Rs.100/- each |
Rs.0.675
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 |
0.675 |
0.675 |
0.675 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
188.023 |
153.265 |
158.765 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
188.698 |
153.940 |
159.440 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
43.923 |
26.310 |
25.506 |
|
|
2] Unsecured Loans |
268.198 |
244.397 |
226.926 |
|
|
TOTAL BORROWING |
312.121 |
270.707 |
252.432 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.351 |
|
|
|
|
|
|
|
|
TOTAL |
500.819 |
424.647 |
412.223 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
33.204 |
34.887 |
31.658 |
|
|
Capital work-in-progress |
2.600 |
2.600 |
2.708 |
|
|
|
|
|
|
|
|
INVESTMENT |
61.687 |
67.653 |
71.616 |
|
|
DEFERREX TAX ASSETS |
3.985 |
0.885 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
194.052
|
322.153
|
238.173
|
|
|
Sundry Debtors |
192.610
|
279.882
|
247.666
|
|
|
Cash & Bank Balances |
53.817
|
47.612
|
67.465
|
|
|
Other Current Assets |
1.881
|
5.254
|
5.407
|
|
|
Loans & Advances |
350.632
|
276.829
|
261.572
|
|
Total
Current Assets |
792.992
|
931.730
|
820.283 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
285.537
|
529.881
|
462.031
|
|
|
Other Current Liabilities |
69.304
|
52.604
|
31.345
|
|
|
Provisions |
38.808
|
30.623
|
20.666
|
|
Total
Current Liabilities |
393.649
|
613.108
|
514.042
|
|
|
Net Current Assets |
399.343
|
318.622
|
306.241
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
500.819 |
424.647 |
412.223 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
605.764 |
723.979 |
643.293 |
|
|
|
Other Income |
25.872 |
2.208 |
12.312 |
|
|
|
TOTAL (A) |
631.636 |
726.187 |
655.605 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
583.860 |
711.179 |
637.117 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
47.776 |
15.008 |
18.488 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
2.426 |
1.933 |
3.075 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
45.350 |
13.075 |
15.413 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
5.548 |
8.910 |
5.615 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
39.802 |
4.165 |
9.798 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
5.044 |
9.665 |
8.679 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
34.758 |
(5.500) |
1.119 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
3.961 |
8.530 |
8.523 |
|
|
|
|
|
|
|
|
|
|
TOTAL IMPORTS |
213.542 |
216.648 |
207.061 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
5149 |
(815) |
165.81 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
5.50
|
(0.76)
|
0.17
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
6.57
|
0.57
|
1.52
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.82
|
0.43
|
1.15
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.21
|
0.03
|
0.06
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.74
|
5.74
|
4.81
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.01
|
1.52
|
1.60
|
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY
CREDITORS:
|
Particulars |
31.03.2010 (Rs.
In Millions) |
31.03.2009 Rs.
In Millions) |
31.03.2008 (Rs.
In Millions) |
|
Sundry Creditors |
|
|
|
|
Micro and Small |
0.000 |
0.000 |
0.000 |
|
Others |
285.537 |
529.881 |
462.031 |
|
Total |
285.537 |
529.881 |
462.031 |
Change of Address
:
Registered office of the company has been
shifted from 359,
FIXED ASSETS
·
Land
·
Building
·
Vehicles
·
Furniture, Fixtures and Equipments
·
Machinery
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.44.53 |
|
|
1 |
Rs.71.80 |
|
Euro |
1 |
Rs.63.15 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--RESERVES |
1~10 |
6 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
50 |
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.