MIRA
INFORM REPORT
|
Report Date : |
18.07.2011 |
IDENTIFICATION DETAILS
|
Name : |
FUTURE E – COMMERCE INFRASTRUCTURE LIMITED |
|
|
|
|
Registered
Office : |
Knowledge House, 2nd Floor, Shyam Nagar, Off |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
25.05.2007 |
|
|
|
|
Com. Reg. No.: |
171178 |
|
|
|
|
Paid-up Capital
: |
Rs.451.269 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52399MH2007PLC171178 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMF04963A |
|
|
|
|
Legal Form : |
A closely held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Providing e-commerce infrastructure and development, marketing,
technical and other related services. |
|
|
|
|
No. of Employees
: |
120 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 1500000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company is under pressure. There appears huge accumulated losses recorded
by the company. However trade relations are reported as fair. Business is
active. Payments are reported to be slow. The company can be considered for business dealings with some caution.
|
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. Sandeep Rathi |
|
Designation : |
Senior Accounts Manager |
|
Date : |
14.07.2011 |
LOCATIONS
|
Registered Office : |
Knowledge House, 2nd Floor, Shyam Nagar, Off Jogeshwari
Vikhroli Link Road, Jogeshwari East, Mumbai-400060, Maharashtra, India |
|
Tel. no. : |
91-22-30842277 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
40000 Sq. ft. |
|
Location : |
Owned |
|
|
|
|
Corporate Office : |
247, Park, Tower C, 5th Floor, |
|
Tel. No. : |
91-22-61994111 |
|
Area : |
40000 Sq. ft. |
|
Location : |
Rented |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Vivek Biyani |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. C.P. Toshniwal |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Sandeep Morthy |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Atul Kapoor |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Mr. Arvind Agarwal |
|
Designation : |
Chief Finance Officer |
|
|
|
|
Name : |
Mr. Sandeep Rathi |
|
Designation : |
Senior Accounts Manager |
BUSINESS DETAILS
|
Line of Business : |
Providing e-commerce infrastructure and development, marketing,
technical and other related services. |
||||||||
|
|
|
||||||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
120 (Approximately) |
|||||||||
|
|
|
|||||||||
|
Bankers : |
|
|||||||||
|
|
|
|||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.V. Ghatalia and Associates Chartered Accountant |
|
|
|
|
Holding Company: |
|
|
|
|
|
Fellow Subsidiaries: |
|
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
24000000 |
Equity Shares |
Rs.10/- each |
Rs.240.000 Millions |
|
21518460 |
Preferences Shares |
Rs.10/- each |
Rs.215.185 Millions |
|
|
Total |
|
Rs.455.185
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
23608380 |
Equity Shares |
Rs.10/- each |
Rs.236.084
Millions |
|
21518460 |
Preferences Shares |
Rs.10/- each |
Rs.215.185 Millions |
|
|
Total |
|
Rs.451.269 Millions |
Note:
Of the above:
16998000 (Previous year 16998000) equity
shares are held by Pantaloon Retails (
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
451.269 |
451.268 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
369.078 |
369.078 |
|
|
4] (Accumulated Losses) |
|
(422.227) |
(282.798) |
|
|
NETWORTH |
|
398.120 |
537.548 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.223 |
2.774 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
0.223 |
2.774 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
398.343 |
540.322 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
168.070 |
204.737 |
|
|
Capital work-in-progress |
|
0.119 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
160.000 |
|
|
DEFERREX TAX ASSETS |
|
204.668 |
140.115 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
2.282 |
33.228 |
|
|
Sundry Debtors |
|
27.730 |
17.928 |
|
|
Cash & Bank Balances |
|
12.492 |
34.291 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
118.392 |
130.924 |
|
Total
Current Assets |
|
160.896 |
216.371 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
75.022 |
147.116 |
|
|
Other Current Liabilities |
|
59.330 |
32.856 |
|
|
Provisions |
|
1.058 |
0.929 |
|
Total
Current Liabilities |
|
135.410 |
180.901 |
|
|
Net Current Assets |
|
25.486 |
35.470 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
398.343 |
540.322 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
1166.939 |
1183.507 |
|
|
|
Other Income |
|
9.207 |
28.356 |
|
|
|
TOTAL (A) |
|
1176.146 |
1211.863 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of goods sold/ gift voucher sold |
|
1143.078 |
1172.443 |
|
|
|
Personnel cost |
|
45.468 |
77.802 |
|
|
|
Operating and other expenses |
|
148.522 |
203.380 |
|
|
|
TOTAL (B) |
|
1337.068 |
1453.625 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
(160.922) |
(241.762) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
0.219 |
0.407 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
(161.141) |
(242.169) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
|
42.841 |
41.229 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
|
(203.982) |
(283.398) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
|
(64.553) |
(96.587) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
|
(139.429) |
(186.811) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
|
(282.798) |
(95.987) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
|
(422.227) |
(282.798) |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
|
0.000 |
0.066 |
|
|
|
Import of Computer and Hardware Materials |
|
1.168 |
3.544 |
|
|
TOTAL IMPORTS |
|
1.168 |
3.610 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
(5.91) |
(7.91) |
|
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover (Approximately) |
|
|
898.850 |
|
|
|
|
|
The above information has been parted by Mr. Sandeep Rathi
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
|
(11.85) |
(15.42) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
(17.48) |
(23.95) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
(62.00) |
(67.30) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
(0.51) |
(0.53) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.34 |
0.34 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.19 |
1.20 |
LOCAL AGENCY FURTHER INFORMATION
Details of Sundry Creditors:
|
Particulars |
31.03.2010 (Rs. in millions) |
31.03.2009 (Rs. in millions) |
|
Sundry Creditors |
|
|
|
For Goods and
Services |
74.768 |
145.230 |
|
For Capital Goods
|
0.254 |
1.886 |
|
Total |
75.022 |
147.116 |
NATURE OF
OPERATION:
The company is in the business of facilitating online companies with its
expertise in its operations and marketing activities. Future Ecommerce Infrastructure
Limited (‘FECIL’ or ‘the company’) is currently providing backend support to
the ‘Future Bazaar India Limited which is in retails trading internet business
through its web site called www.futurebazaar.com The company operates B2B (Business to
Business) models where they sell its products to corporate customers.
Trade Reference :
- Rediff.com
Fixed Assets:
- Computer
- Air Conditioner
- Office Equipments
- Computer Hardware
- Vehicle
- Leasehold Improvement
- Plant and Machinery
- Furniture and Fixtures
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.71.91 |
|
Euro |
1 |
Rs.62.98 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
2 |
|
--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 |
|
26 |
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.