MIRA INFORM REPORT

 

 

Report Date :

06.08.2012

 

IDENTIFICATION DETAILS

 

Name :

KOMLI MEDIA INDIA PRIVATE LIMITED

 

 

Registered Office :

201, Crystal Plaza, 158, C.S.T. Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

04.12.2008

 

 

Com. Reg. No.:

11-188658

 

 

Capital Investment / Paid-up Capital :

Rs.110.940 Millions

 

 

CIN No.:

[Company Identification No.]

U74300MH2008PTC188658

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMK18732A

 

 

PAN No.:

[Permanent Account No.]

AADCK5576H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

They are engaged into Advertising Agency.

 

 

No. of Employees :

500 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14) 

 

RATING

STATUS

PROPOSED CREDIT LINE

 

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

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appear huge accumulated losses and profitability is under pressure. However trade relations are reported to be fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealing on a secured 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.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY (General Details)

 

Name :

Mr. Aziz

Designation :

Finance Executive

Contact No.:

91-22-67722700

Date :

06.08.2012

 

 

LOCATIONS

 

Registered Office/ Mumbai (HQ) :

201, Crystal Plaza, 158, C.S.T. Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra, India 

Tel. No.:

91-22-67722700/ 26665404/ 26665884

Fax No.:

91-22-26655280

E-Mail :

Indranil.chatterjee@komli.com

vaishali.cooper@komli.com

agrg@komli.com

Website :

http://www.komli.com

 

 

Branch Office :

Located at:

 

·         Delhi

·         Bangalore

·         Chennai

 

 

Overseas Office :

Located at:

 

South East Asia

·         Singapore

·         Malaysia

·         Thailand

·         Indonesia

·         Philippines

·         Hong Kong

·         Vietnam

 

Australia and New Zealand

·         Sydney

·         Melbourne

·         New Zealand

 

EMEA (Europe, Middle East and Africa)

·         United Kingdom

·         Dubai

 

North America

·         USA

·         Canada

 

 

DIRECTORS

 

(AS ON 30.09.2011)

 

Name :

Mrs. Vaishali Yazad Cooper

Designation :

Director

Address :

401, Rendezvous, 120/121, Perry Road, Bandra – West, Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

01.06.1973

Date of Appointment :

04.12.2008

DIN No.:

02418780

 

 

Name :

Mr. Akhay Garg

Designation :

Director

Address :

133, Jor Bagh, Lodhi Road, New Delhi – 110003, India

Date of Birth/Age :

04.08.1978

Date of Appointment :

04.12.2008

DIN No.:

02420541

 

 

KEY EXECUTIVES

 

Name :

Mr. Aziz

Designation :

Finance Executive

 

 

Name :

Mr. Prashant Mehta

Designation :

Chief Executive Officer

Date of Birth/Age :

41 year

Qualification :

MBA, University of Pennylvania – The Wharton School

 

 

Name :

Mr. Satish Kadu

Designation :

VP – Product

Date of Birth/Age :

M. Tech, MBA

Qualification :

35 years

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2011)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Komli Media, Inc., USA

 

11093979

Vaishali Cooper Jointly with Komli Media Inc., USA

 

1

 

 

 

Total

 

 

11093980

 

 

(AS ON 09.03.2012)

 

Names of Allottees

 

 

No. of Shares Allotted

 

 

 

Komli Media, Inc., USA

 

5033846

 

 

 

Total

 

 

5033846

 

 

(AS ON 30.09.2011)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

They are engaged into Advertising Agency.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

BSR and Company

Chartered Accountant

Address :

Lower Parel, Mumbai , Maharashtra, India

PAN No.:

AAIFB7357B

 

 

Holding company :

·         Komli Media, Inc.

 

 

Companies under the same management:

·         PubMatic India Private Limited

 

 

CAPITAL STRUCTURE

 

(AFTER 30.09.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.10/- each

Rs.750.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26072929

Equity Shares

Rs.10/- each

Rs.260.729 Millions

 

 

 

 

 

 

(AS ON 30.09.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

Rs.10/- each

Rs.300.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

11093980

Equity Shares

Rs.10/- each

Rs.110.940 Millions

 

 

 

 

 

 

(AS ON 31.03.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

11093980

Equity Shares

Rs.10/- each

Rs.110.940 Millions

 

 

 

 

 

 

NOTE:

 

(A) 15,000,000 equity shares of Rs.10/- each

 

(B) 11,093,980 equity shares of Rs.10/- each, fully paid-up (All shares are held by Komli Media, Inc., the holding company together with its nominees)

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

110.940

67.882

17.443

2] Share Application Money

0.000

31.464

0.000

3] Reserves & Surplus

0.506

0.463

0.341

4] (Accumulated Losses)

(198.230)

(84.675)

(16.504)

NETWORTH

(86.784)

15.134

1.280

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

(86.784)

15.134

1.280

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

5.710

1.942

0.170

Capital work-in-progress

1.218

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

0.000

0.000

0.000

 

Sundry Debtors

133.585

46.505

12.794

 

Cash & Bank Balances

16.524

7.463

3.604

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

10.457

3.246

1.068

Total Current Assets

160.566

57.214

17.466

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

230.252

37.226

14.055

 

Other Current Liabilities

22.318

5.955

1.771

 

Provisions

1.708

0.841

0.530

Total Current Liabilities

254.278

44.022

16.356

Net Current Assets

(93.712)

13.192

1.110

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

(86.784)

15.134

1.280

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

84.525

 

 

Other Income

 

1.665

 

 

 

TOTAL                                    

278.195

86.190

11.738

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

390.148

153.993

28.215

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

(111.953)

(67.803)

(16.477)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.603

0.368

0.028

 

 

 

 

 

 

PROFIT BEFORE TAX                           

(113.556)

(68.171)

(16.505)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

(113.556)

(68.171)

(16.505)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(12.64)

(19.70)

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

(40.82)

(79.09)

(140.61)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

(80.65)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(68.29)

(115.24)

(93.59)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.31

(4.50)

(12.89)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(2.93)

2.91

12.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.63

1.30

1.07

 


 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2011

 

31.03.2010

31.03.2009

 

(Rs. In Millions)

 

 

 

 

Sundry Creditors

 

 

 

Creditors due others

230.252

37.226

14.055

 

 

 

 

Total

 

230.252

37.226

14.055

 

NOTE:

 

(A) Note: On the basis of the information and records available with the management, there are no dues payable to the micro and small enterprises, who have registered with the competent authorities. As the Company has not received any intimation from supplier regarding the status i.e. about their registration under the Micro, Small and Medium Enterprises Development Act (MSMED), the required disclosure in term of Section 22 of Micro, Small and Medium Enterprises Development Act, 2006 has not been made.

 

(B) 1.[*includes dues to Komli Media, Inc., the holding company Rs.178.299 Millions and maximum outstanding balance during the period Rs.178.299 Millions].

 

2. [**includes Rs.0.600 Million due to PubMatic India Private Limited- group company and maximum outstanding balance during the year Rs.2.732 Millions].

 

3. Includes:- other creditors * Rs.204.371 Millions - for expenses ** Rs.25.880 Millions.

 

 

Check list by info Agents

Available in Report

(Yes/ No)

 

 

Year of Establishment

Yes

Locality of the Firm

Yes

Constitution of the Firm

Yes

Premises details

No

Type of Business

Yes

Line of Business 

Yes

Promoter’s Background 

Yes

No. of Employees

Yes

Name of Person Contacted

Yes

Designation of Contact person

Yes

Turnover of Firm for last three years

Yes

Profitability for last three years

Yes

Reasons for variation <> 20%

-----

Estimation for coming financial year

No

Capital in the business

Yes

Details of sister concerns

Yes

Major Suppliers

No

Major Customers

No

Payments Terms

Yes

Export/ Imports Details (If applicable)

No

Market Information

-----

Litigations that the firm/ Promoters Involved in

-----

Banking details

Yes

Banking Facility Details

No

Conduct of the Banking Account

-----

Buyer visit details

-----

Financials, if provided

Yes

Incorporation details is applicable

Yes

Last Accounts filed at ROC

Yes

Major Shareholders, if available

Yes

PAN of Proprietor/Partner/Director, if available

No

Passport No of Proprietor/Partner/Director, if available

No

Voter ID No of Proprietor/Partner/Director, if available

No

 

NOTE:

 

The Registered office of the company has been shifted from Kuber Niwas, Ground Floor, Bungalow No.2, Meera Baug Road, Santacruz (West), Mumbai – 400054, Maharashtra, India, to the present address w.e.f. 18.07.2011.

 

 

FINANCIAL RESULTS:

 

The company has earned income of Rs.278.195 Millions and has incurred loss of Rs.113.556 Millions after making provision for depreciation of Rs.1.603 Million.

 

 

BACKGROUND

 

Komli Media India Private Limited (“Komli Media” or “the Company”), was incorporated on 4 December 2008. 99.99 % of the share capital is held by Komli Media, Inc., the holding company.

 

The Company is a digital advertising and technology Company enabling marketers to reach and acquire their audiences and publishers to maximize their revenues. Company powers an ad-network platform with solutions across lead acquisition, audience targeting, rich media, online audience measurement and brand impact measurement. Company also represents premium content channels in Autos, Lifestyles, News, Sports, Technology, Entertainment, Youth and Business and Finance segments over the Internet.

 

 

FIXED ASSETS:

 

·         Office Equipment

·         Furniture and Fixture

·         Computer Software

 

 

 

 

PRESS RELEASE

 

NVP, EXISTING INVESTORS INVESTS $39MN IN KOMLI MEDIA

 

12 June 2012

 

Komli Media has raised $39Mn from Norwest Venture Partners, Western Technology Investment and its existing investors Nexus Venture Partners, Helion Venture Partners and Draper Fisher Jurvetson.

 

The funds raised will be used to invest in the company's core media technology platforms and to expand its presence across the Asia Pacific region.

 

Till date, the company has raised around $62Mn through VC and PE investors.

 

Founded in 2006 by Amar Goel, Mumbai-based Komli Media provides ad network platform with solutions across performance marketing, social media, video advertising, audience targeting, rich media, online audience measurement and brand impact measurement. ViziSense, an online audience measurement and ad spends benchmarking platform is powered by Komli Media.

 

Recently, Komli Media acquired Singapore based-online advertising network AdMax Network.

 

Last year, Komli acquired India business of video advertising venture Jivox. It also acquired mobile advertising and publishing network ZestADZ to foray in to mobile advertising business.

 

In 2011, Komli raised $15Mn from Norwest Venture Partners, Helion Venture Partners and Nexus Venture Partners. This was company's third round of funding. First was in 2008, when it raised $7 Mn followed by second round of $6 Mn in 2010 from Nexus, Helion and DFJ.

 

Recently, Amar Goel promoted PubMatic raised $45Mn from August Capital and existing investors - Draper Fisher Jurvetson, Nexus Venture Partners, Helion Ventures and Silicon Valley Bank.

 

In the space, Bharti Softbank Holdings acquired 49% stake in Y2CF Digital Media - a mobile device agnostic location based service provider, for about R40Cr; Trivone Digital Services acquired Chakpak.com, entertainment portal and wheelsunplugged.com, automobile destination portal to add media properties in specific verticals and increase its presence in India.

 

Tyroo and SeventyNine were also planning to raise $10Mn VC funding.

 

Norwest Venture recent investments includes- Quikr-$32Mn, Manthan-$15Mn and Pepperfry.com- 15Mn among others.

 

 

 

 


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.56.08

UK Pound

1

Rs.87.03

Euro

1

Rs.68.36

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

14

 

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.