MIRA INFORM REPORT

 

 

Report Date :

09.09.2011

 

IDENTIFICATION DETAILS

 

Name :

E-XPRESS INTERACTIVE SOFTWARE PRIVATE LIMITED

 

 

Registered Office :

4C, 603, Whispering Palmslokhanwala Complex, Akurli Road, Kandivali (East), Mumbai-400101, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

29.03.2000

 

 

Com. Reg. No.:

11-125460

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72200MH2000PTC125460

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME03921B

 

 

Legal Form :

Private limited liability company

 

 

Line of Business :

Subject is a Distributor of Gaming Software in India.

 

 

No. of Employees :

Not divulged by the management.

 

 

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

 

Maximum Credit Limit :

USD 94000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

The Profit and Loss of the company is not available.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INFORMATION DECLINED BY

 

Name :

Mr. Amit

Designation :

Finance Manager

Date :

08.09.2011

 

 

LOCATIONS

 

Registered Office :

4C, 603, Whispering Palms Lokhandwala Complex, Akurli Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Tel. No.:

91-22-29660016

Fax No.:

91-22-29663736

E-Mail :

amit@expressgames.in

info@expressgames.in

 

 

DIRECTORS

 

AS ON 29.09.2010

 

Name :

Mr. Anand Ashok Khemani

Designation :

Whole Time Director

Address :

3 A, 603, Whispering Palms Lokhandwala Complex, Akurli Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

05.01.1972

Date of Appointment :

29.03.2000

DIN No.:

01363267

 

 

Name :

Mr. Amit Ashok Khemani

Designation :

Whole Time Director

Address :

3 A, 603, Whispering Palms Lokhandwala Complex, Akurli Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

08.03.1976

Date of Appointment :

29.03.2000

DIN No.:

01363134

 

 

Name :

Mr. Ashok Matilal Khemani

Designation :

Whole Time Director

Address :

3 A, 603, Whispering Palms Lokhandwala Complex, Akurli Road, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

21.11.1946

Date of Appointment :

30.09.2002

DIN No.:

01363207

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2010

 

Names of Shareholders

No. of Shares

Anand Ashok Khemani

100

Amit Ashok Khemani

100

Ashok Matilal Khemani

100

Lalita Ashok Khemani

8100

Smriti Anand Khemani

800

Poornima Amit Khemani

800

Total

10000

 

 

 

AS ON 29.09.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is a Distributor of Gaming Software in India.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not divulged by the management.

 

 

Bankers :

·         ICICI Bank Limited

·         Oriental Bank of Commerce

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

ICICI Bank Limited

 

 

Oriental Bank of Commerce (Overdraft)

0.675

15.230

 

 

 

Total

0.675

15.230

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kirti Gala

Chartered Accountant

Address :

149/151, 1st Floor, Dadi Seth Agairy Lane, Off No-11, Chirabazar, Mumbai-400002, Maharashtra, India

Tel. No.:

91-22-22053395

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

37500

Equity Shares

Rs.10/- each

Rs. 0.375 Million

12500

Unclassified Shares

Rs. 10/- each

Rs. 0.125 Million

 

Total

 

Rs. 0.500 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

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.100

0.100

0.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

23.515

12.126

5.802

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

23.615

12.226

5.902

LOAN FUNDS

 

 

 

1] Secured Loans

0.675

15.230

1.931

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.675

15.230

1.931

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

24.290

27.456

7.833

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2.109

0.926

1.193

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories
16.624

18.006

7.580

 

Sundry Debtors
32.532

17.870

8.354

 

Cash & Bank Balances
2.063

0.828

0.333

 

Other Current Assets
0.000

0.000

0.000

 

Loans & Advances
43.908

25.623

12.200

Total Current Assets
95.127

62.327

28.467

Less : CURRENT LIABILITIES & PROVISIONS
 

 

 

 

Sundry Creditors

4.439

4.358

0.516

 

Other Current Liabilities
63.587

31.222

21.287

 

Provisions
4.920

0.217

0.024

Total Current Liabilities
72.946

35.797

21.827

Net Current Assets
22.181

26.530

6.640

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

24.290

27.456

7.833

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

Debt Equity Ratio

(Total Liability/Networth)

 
3.12

4.17

4.03

 

 
 

 

 

Current Ratio

(Current Asset/Current Liability)

 
1.30

1.74

1.30

                                               

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS

(Rs. in Millions)

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

Sundry Creditors

4.439

4.358

0.516

 

 

FIXED ASSETS

 

·         Office Equipment

·         Computer

·         Mobile

·         Furniture and Fixture

·         Motor Car

·         Maruti Cargo Van

·         Electric Weighing Machine

·         Shrink Wrap Packing Unit

 

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. 46.17

UK Pound

1

Rs. 73.64

Euro

1

Rs. 64.95

 

 

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

-

 

 

 

 

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.