MIRA
INFORM REPORT
|
Report Date : |
13.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
HOC EDUCATIONAL SERVICES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Flat No.501, H.No. 6-3-663/E, Diamond House, Panjagutta, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation
: |
08.12.2008 |
|
|
|
|
Com. Reg. No.: |
01 - 062130 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.100 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U80902AP2008PTC062130 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
HYDH02566E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCH1587L |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing Education Related Services. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 744 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be low. However, trade relations are reported as
fair. Business is active. Payments are reported to be slow but correct. The company can be considered for business dealings with some
cautions. |
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 – June 30, 2010
|
Country Name |
Previous Rating (01.04.2010) |
Current Rating (30.06.2010) |
|
|
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 : |
Flat No.501, H.No. 6-3-663/E, Diamond House, Panjagutta, |
|
Tel. No.: |
91-40-30779797 |
|
Fax No.: |
91-40-30779798 |
|
E-Mail : |
DIRECTORS
As on 30.09.2010
|
Name : |
Ms. Ragini Chand |
|
Designation : |
Managing Director |
|
Address : |
8-3-168/e/122A, Rajeev Nagar, Ward -8, Circle VII, |
|
Date of Birth/Age : |
03.12.1980 |
|
Date of Appointment : |
08.12.2008 |
|
DIN No.: |
02363316 |
|
|
|
|
Name : |
Hyma Padmashree Bhagi |
|
Designation : |
Director |
|
Address : |
B-104, Sai Aishwarya Apts, 1-9-290/10, Vidhyanagar, |
|
Date of Birth/Age : |
11.01.1980 |
|
Date of Appointment : |
08.12.2008 |
|
DIN No.: |
02377393 |
|
|
|
|
Name : |
Mr. Ramashankar Rai |
|
Designation : |
Director |
|
Address : |
# 404, |
|
Date of Birth/Age : |
07.10.1945 |
|
Date of Appointment : |
08.12.2008 |
|
DIN No.: |
02360766 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Ragini Chand |
|
4848 |
|
Ramashankar Rai |
|
3484 |
|
Hyma Padmashree Bhagi |
|
1668 |
|
Total |
|
10000 |
As on 30.09.2010
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing Education Related Services. |
GENERAL INFORMATION
|
Bankers : |
Not Available |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Kari Venkateswarlu Chartered Accountant |
|
Address : |
6-3-609/150, Anand Nagar, Khairatbad, |
|
PAN.: |
AFDPK9014Q |
CAPITAL STRUCTURE
As on 30.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs.10/- each |
Rs. 0.100 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs.10/- each |
Rs. 0.100 Million |
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 |
|
0.100 |
0.100 |
|
|
2] Share Application Money |
|
0.000 |
0.150 |
|
|
3] Reserves & Surplus |
|
0.086 |
0.021 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
0.186 |
0.271 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.328 |
0.508 |
|
|
TOTAL BORROWING |
|
0.328 |
0.508 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.514 |
0.779 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.229 |
0.309 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
|
0.115 |
0.092 |
|
|
Other Current Assets |
|
0.391 |
0.519 |
|
|
Loans & Advances |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
0.506 |
0.611 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
0.000 |
0.048 |
|
|
Other Current Liabilities |
|
0.192 |
0.089 |
|
|
Provisions |
|
0.029 |
0.004 |
|
Total
Current Liabilities |
|
0.221 |
0.141 |
|
|
Net Current Assets |
|
0.285 |
0.470 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.514 |
0.779 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
6.873 |
1.439 |
|
|
|
Other Income |
|
0.000 |
0.108 |
|
|
|
Commission Received |
|
0.421 |
0.000 |
|
|
|
Processing Fees |
|
0.046 |
0.000 |
|
|
|
TOTAL (A) |
|
7.340 |
1.547 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Application, Processing fee etc. |
|
3.094 |
0.367 |
|
|
|
Advertisement |
|
0.001 |
0.000 |
|
|
|
Commission |
|
0.231 |
0.000 |
|
|
|
Rent, Rates, Taxes |
|
0.422 |
0.147 |
|
|
|
Facility charges for office |
|
0.105 |
0.136 |
|
|
|
Salaries & Wages |
|
1.798 |
0.216 |
|
|
|
Telephone Expenses |
|
0.191 |
0.000 |
|
|
|
Travelling and Conveyance |
|
0.017 |
0.004 |
|
|
|
Postage and courier |
|
0.242 |
0.007 |
|
|
|
Repairs & Maintenance |
|
0.076 |
0.014 |
|
|
|
Audit fee |
|
0.010 |
0.010 |
|
|
|
Marketing expenses |
|
0.048 |
0.135 |
|
|
|
Annual Maintenance |
|
0.000 |
0.002 |
|
|
|
Electricity Charges |
|
0.109 |
0.021 |
|
|
|
Printing & Stationery |
|
0.083 |
0.011 |
|
|
|
Office Maintenance |
|
0.028 |
0.094 |
|
|
|
Refreshment expenses |
|
0.006 |
0.008 |
|
|
|
Professional Consultancy Charges |
|
0.090 |
0.049 |
|
|
|
Books & Periodicals |
|
0.004 |
0.001 |
|
|
|
Other expenses |
|
0.093 |
0.051 |
|
|
|
Miscellaneous Expenditure |
|
0.052 |
0.023 |
|
|
|
Bank Charges |
|
0.007 |
0.011 |
|
|
|
Remuneration to the Directors |
|
0.348 |
0.160 |
|
|
|
TOTAL (B) |
|
7.055 |
1.467 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
0.285 |
0.080 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
0.080 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
0.205 |
0.080 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
0.111 |
0.055 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
|
0.094 |
0.025 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
|
0.029 |
0.003 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
|
0.065 |
0.022 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
6.5 |
2.2 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
|
0.88 |
1.42 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
1.37 |
1.74 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
12.79 |
2.72 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.50 |
0.09 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.95 |
2.39 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
2.29 |
4.33 |
LOCAL AGENCY FURTHER INFORMATION
Change of Address:
Registered office of the company has been shifted from #6-3-887, 1st
Floor, M.C.B. Arcade, Opposite Amrutha Mall, Rajbhavan Road, Somajiguda,
Hyderabad – 500082, Andhra Pradesh, India to the present Address w.e.f.
03.02.2011
Financial Results:
The Company has achieved a turnover of Rs. 6.873
Millions and the company earned the net profit of Rs. 0.064 Millions after
providing for depreciation of Rs. 0.110 Millions and provisions for income tax
at Rs. 0.029 Millions
Operating Results:
The company has achieved a sizeable turnover
in the competitive environment of providing training and facilitation in the
area of abroad educational and related services. The directors foresee a very
bright future and confident of achieving good results in the ensuring year.
Fixed Assets:
- AC Machines
- Communication Equipment
- Computers
- Printers
- Electrical Items
- Furniture and Fittings
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.44.72 |
|
|
1 |
Rs.72.93 |
|
Euro |
1 |
Rs.64.72 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
28 |
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.