MIRA INFORM REPORT

 

 

Report Date :

08.12.2012

 

IDENTIFICATION DETAILS

 

Name :

MAPLE DIGITAL TECHNOLOGY INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

250, Powai Plaza, Hiranandani, Powai, Mumbai 400076, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

25.06.2009

 

 

Com. Reg. No.:

11-193551

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Millions 

 

 

CIN No.:

[Company Identification No.]

U72900MH2009PTC193551

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM36596A

 

 

Legal Form :

Private Limited Liability Company 

 

 

Line of Business :

Trader and Importer of All Apple Electronic Products

 

 

No. of Employees :

75 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 72000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Reserves of the company appear 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.

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

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

 

Name :

Mr. Ketan Shah

Designation :

Finance Manager

Contact No.:

91-22-42142900

Date :

07.12.2012

 

 

LOCATIONS

 

Registered Office :

250, Powai Plaza, Hiranandani, Powai, Mumbai 400076, Maharashtra, India 

Tel. No.:

91-22-42142900

Fax No.:

91-22-42142999

E-Mail :

manilshett@mapletechnologies.org

accounts@mapledti.com

Website :

www.mapledti.com

Area :

1000 Sq. Ft.

Location :

Owned

 

 

Apple Premium Reseller Store:

Kamal Society, Ground Floor, Opposite National Collage, Linking Road, Bandra (West), Mumbai 400050, Maharashtra, India

Tel. No.:

91-22-40068888 / 87 / 86 / 85

 

 

Authorized Service Centre:

1 /2, Pinky Plaza, Behind Irish Pub, Near Union Bank of India, 5th Road, Khar (West), Mumbai 400052, Maharashtra, India

Tel. No.:

91-22-26040007 / 88/ 99

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Manil Bhaskar Shetty

Designation :

Director

Address :

Kailash Tower Building No.10, Flat No 402, 4th Floor, Powai, Chandivali, Mumbai-400072, Maharashtra, India

Date of Birth/Age :

15.01.1978

Date of Appointment :

25.06.2009

DIN No.:

02261573

 

 

Name :

Ms. Madhubala Manil Shetty

Designation :

Director

Address :

Kailash Tower Building No.10, Flat No 402, 4th Floor, Powai, Chandivali, Mumbai-400072, Maharashtra, India

Date of Birth/Age :

21.09.1979

Date of Appointment :

25.06.2009

DIN No.:

02566618

 

 

KEY EXECUTIVES

 

Name :

Mr. Ketan Shah

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Manil Bhaskar Shetty

95000

Madhubala Manil Shetty

5000

TOTAL

100000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of All Apple Electronic Products

 

 

Products :

·         Computer

·         I - Pods

·         I - Phone

 

 

Imports :

 

Countries :

·         Taiwan

·         Germany

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Radington India

 

 

Customers :

Retailers, End Users and Corporate

 

·         Philips Electronics Limited

 

 

No. of Employees :

75 (Approximately)

 

 

Bankers :

·         Kotak Mahindra Bank Limited, 36-38 A, Nariman Bhavan, 227 D, Nariman Point, Mumbai-400021, Maharashtra, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

LONG TERM BORROWINGS

 

 

Term Loan from Bank

(Secured against Motor Car)

0.656

1.457

SHORT TERM BORROWINGS

 

 

Business Loan

0.000

3.405

Bank Overdraft

9.253

2.034

 

 

 

TOTAL

9.909

6.896

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

LONG TERM BORROWINGS

 

 

Business Loan from Bank and Financial Institutions

6.173

11.590

Loan From Directors

1.800

0.000

 

 

 

TOTAL

7.973

11.590

 

NOTES:

 

LONG TERM BORROWINGS

 

Term loan from Bank is secured by hypothecation against the Motor Car.

Term Loan from Bank carry interest @ 9.7% p.a.

Unsecured Business Loans carry interest @ 18% p.a.

Above all loans are due for repayment during the year 2013-14 in equal monthly installments.

 

SHORT TERM BORROWINGS

 

The Bank Overdraft is secured by mortgage on Director's Personal Property and Credit Card Swipes made by customers.

 

Bank Overdraft is repayable on demand and carries Interest @ 14% p.a.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nagendra Gupta and Company

Chartered Accountant

Address :

106, Runwal Heights, LBS Road, Mulund (West), Mumbai-400080, Maharashtra, India

PAN No.:

AADFN4316P

 

 

Sister Concern :

·         Maple Technology

Address : 250, Powai Plaza, Hiranandani, Powai, Mumbai 400076, Maharashtra, India 

Line of Business : Trader and Importer of All Apple Electronic Products

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs. 10.000 Millions

 

 

 

 

 

NOTES

 

The Company has only one class of shares referred to as equity shares having a par value of Rs.10/- Each Holder of equity shares is entitled to one vote per share

 

Shareholders holding more than 5% shares of the Company

2011-12

Name of Shareholder

Class Of Shares

%

Nos.

Manil Shetty

Equity Shares

95

950000

Madhubala Shetty

Equity Shares

5

50000


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

10.000

10.000

10.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

8.208

3.102

0.357

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

18.208

13.102

10.357

LOAN FUNDS

 

 

 

1] Secured Loans

9.909

6.896

0.000

2] Unsecured Loans

7.973

11.590

0.000

TOTAL BORROWING

17.882

18.486

0.000

DEFERRED TAX LIABILITIES

0.000

0.005

0.013

 

 

 

 

TOTAL

36.090

31.593

10.370

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

13.304

6.410

2.536

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.116

0.000

0.000

OTHER NON-CURRENT ASSETS

0.000

0.148

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

25.009

23.548

7.355

 

Sundry Debtors

21.877

28.441

3.807

 

Cash & Bank Balances

1.415

26.607

4.583

 

Other Current Assets

0.000

0.000

4.785

 

Loans & Advances

9.941

5.546

0.025

Total Current Assets

58.242

84.142

20.555

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

21.893

29.891

12.291

 

Other Current Liabilities

10.591

27.608

0.000

 

Provisions

3.088

1.608

0.597

Total Current Liabilities

35.572

59.107

12.888

Net Current Assets

22.670

25.035

7.667

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.167

 

 

 

 

TOTAL

36.090

31.593

10.370

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

Income

397.173

219.868

14.603

 

 

Other Income

 

 

 

 

 

TOTAL                                    

397.173

219.868

14.603

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

387.993

214.937

14.020

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

387.993

214.937

14.020

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.180

4.931

0.583

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.736

0.954

0.066

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

7.444

3.977

0.517

 

 

 

 

 

Less

TAX                                                                 

2.338

1.232

0.160

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

5.106

2.745

0.357

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.000

3.555

0.290

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.11

2.74

5.57

 

Expected Sales (2012-2013) : Rs.800.000 Millions

 

The above information has been parted by Mr. Ketan Shah.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.29

1.25

2.44

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.39

4.38

2.24

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.30

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.93

5.92

1.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.64

1.42

1.59

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

SUNDRY CREDITORS DETAILS

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

 

 

 

Other Than Acceptances

21.893

29.891

12.291

 

 

 

 

TOTAL

21.893

29.891

12.291

 

 

PERFORMANCE

 

During the year, the company has achieved a good growth in the annual turnover, the turnover has increased from Rs 219.868 Millions in 10-11 to Rs 397.173 Millions in 11-12. The profit (before tax) for the year has increased from Rs 3.977 Millions to Rs.7.444 Millions. The management of the company is confident of doing still better in the years to come.

 

 

FORM 8

 

Corporate identity number of the company

U72900MH2009PTC193551

Name of the company

MAPLE DIGITAL TECHNOLOGY INTERNATIONAL PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

250, Powai Plaza, Hiranandani, Powai, Mumbai 400076, Maharashtra, India

 

This form is for

Creation of charge

Type of charge

Others

Particular of charge holder

Kotak Mahindra Bank, 36-38A, Nariman Bhavan, 227, D, Nariman Point, Mumbai 400021, Maharashtra, India  

Email: john.fernandes@kotak.com

Nature of instrument creating charge

Deed of Hypothecation (For Term Loan Facility)

Deed of Hypothecation (For Overdraft Facility)

Date of instrument Creating the charge

01.11.2010

Amount secured by the charge

Rs. 10.000 millions 

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Fixed @ 13%

 

Terms of repayment

Tenor of 12 Months.

 

Extent and operation of the charge

First and exclusive charge on the whole of the Borrower's present and future credit card receivables belonging to or held by the Borrower and which are now due and owing or accruing and which may at any time hereafter during the continuance of the security may become due and owing to the Borrower.

Short particulars of the property charged (Including location of the property)

First and exclusive charge on the whole of the Borrower's present and future credit card receivables more particularly described in Schedule in Deed of Hypothecation.

 

 

TRADE REFERENCES

 

·         Radington India

·         Philips Electronics Limited

 

 

FIXED ASSETS

 

·         Equipments

·         Furniture and Fixtures

·         Software

·         Motor Car

·         Mobile Purchase

·         Computer

 

 

 

 


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 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. 54.46

UK Pound

1

Rs. 87.62

Euro

1

Rs. 71.11

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

29

 

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.