![]()
|
Report Date : |
07.02.2012 |
Note : The Registered
office of the company has been shifted from Oberoi Trade Centre,
Oberoi-Complex, New Link Road, Andheri (West), Mumbai - 400 053, Maharashtra,
India to present address w.e.f. 14.08.2007.
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation : |
30.06.1987 |
|
|
|
|
Com. Reg. No.: |
11-43940 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.615.018 Millions |
|
|
|
|
CIN No.: [Company
Identification No.] |
U99999MH1987PLC043940 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMN10042E |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAACN3947L |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business : |
Company is into business of production of television programming
airtime marketing, Sports marketing and services and motion pictures. |
|
|
|
|
No. of Employees
: |
Not Divulged by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (48) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 40000000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. Profit
margin of the company appears to be low. However, Net Worth appears to be
satisfactory. Trade relations are reported as fair. Business is active.
Payments are reported to be usually correct and as commitments. The Company can be considered normal for business dealings at usual
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.
ECGC Country Risk Classification List – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION DECLINED BY
|
Name : |
Mr. Pradeep Lenka |
|
Designation : |
Deputy Manager in Accounts |
LOCATIONS
|
Registered Office : |
|
|
Tel. No.: |
91-22-26352000 |
|
Fax No.: |
91-22-26348892 / 26352123 / 26349878 |
|
E-Mail : |
|
|
Website: |
DIRECTORS
As on 26.12.2011
|
Name : |
Mr. Harish Thawani |
|
Designation : |
Chairman and Whole Time Director |
|
Address : |
701, Rendezvous, 120-121, |
|
Date of Birth/Age : |
16.04.1959 |
|
Date of Appointment : |
30.06.1987 |
|
DIN No.: |
01082908 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Company Status |
Defaulting
status |
|
1 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Whole-time
director |
01-06-08 |
30-06-87 |
Active |
NO |
|
2 |
U92130MH1997PLC111564 |
Nirvana
Television Limited |
Director |
27-10-97 |
27-10-97 |
Active |
NO |
|
3 |
U99999MH1999PLC118070 |
Paramount
Corporation Limited |
Director |
29-01-99 |
29-01-99 |
Active |
NO |
|
4 |
U92111AP2002PTC039837 |
Nimbus Motion
Pictures (A.P.) Private Limited |
Director |
30-10-02 |
30-10-02 |
Active |
NO |
|
5 |
U92130MH2002PTC137963 |
Nimbus Home
Entertainment Private Limited |
Director |
22-11-02 |
22-11-02 |
Active |
NO |
|
6 |
U92110MH2003PLC142256 |
Neo Broadcast
Limited |
Director |
17-09-03 |
17-09-03 |
Active |
NO |
|
7 |
U67120MH2004PTC148853 |
Zenith Sports
Private Limited |
Director |
28-09-04 |
28-09-04 |
Active |
NO |
|
8 |
U92411MH2006PTC160563 |
Neo Sports
Broadcast Private Limited |
Whole-time
director |
15-10-09 |
17-03-06 |
Active |
NO |
|
9 |
U92120MH2007PTC175801 |
Carnival
Entertainment Private Limited |
Director |
08-11-07 |
08-11-07 |
Active |
NO |
|
10 |
U92400MH2011PTC213530 |
World Series
Hockey Private Limited |
Director |
14-02-11 |
14-02-11 |
Active |
NO |
|
11 |
U92412MH2011PTC224811 |
ProSport
Holdings Private Limited |
Director |
12-12-11 |
12-12-11 |
Active |
NO |
|
Name : |
Ms. Shobha Thawani |
|
Designation : |
Director |
|
Address : |
701, Rendezvous, 120-121, |
|
Date of Birth/Age : |
26.01.1955 |
|
Date of Appointment : |
30.06.1987 |
|
DIN No.: |
00156100 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Date of
cessation |
Company Status |
Defaulting
status |
|
1 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Director |
30-06-87 |
30-06-87 |
- |
Active |
NO |
|
2 |
U92130MH1997PLC111564 |
Nirvana
Television Limited |
Director |
27-10-97 |
27-10-97 |
- |
Active |
NO |
|
3 |
U99999MH1999PLC118070 |
Paramount
Corporation Limited |
Director |
29-01-99 |
29-01-99 |
- |
Active |
NO |
|
4 |
U92111AP2002PTC039837 |
Nimbus Motion
Pictures (A.P.) Private Limited |
Director |
30-10-02 |
30-10-02 |
- |
Active |
NO |
|
5 |
U92130MH2002PTC137963 |
Nimbus Home
Entertainment Private Limited |
Director |
22-11-02 |
22-11-02 |
- |
Active |
NO |
|
6 |
U92120MH2007PTC175801 |
Carnival Entertainment
Private Limited |
Director |
08-11-07 |
08-11-07 |
- |
Active |
NO |
|
7 |
U92110MH2003PLC142256 |
Neo Broadcast
Limited |
Director |
29-09-08 |
13-06-08 |
- |
Active |
NO |
|
8 |
U67120MH2004PTC148853 |
Zenith Sports
Private Limited |
Director |
06-06-09 |
06-06-09 |
- |
Active |
NO |
|
9 |
U92400MH2011PTC213530 |
World Series
Hockey Private Limited |
Director |
14-02-11 |
14-02-11 |
- |
Active |
NO |
|
10 |
U92412MH2011PTC224811 |
ProSport
Holdings Private Limited |
Director |
12-12-11 |
12-12-11 |
23-01-12 |
Active |
NO |
|
Name : |
Dr. Akash Khurana |
|
Designation : |
Whole Time Director |
|
Address : |
19, Dunhill, |
|
Date of Birth/Age : |
01.02.1953 |
|
Date of Appointment : |
06.05.2003 |
|
DIN No.: |
1220599 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Company Status |
Defaulting
status |
|
1 |
U99999MH1999PLC118070 |
Paramount
Corporation Limited |
Director |
29-01-99 |
29-01-99 |
Active |
NO |
|
2 |
U92130MH1997PLC111564 |
Nirvana
Television Limited |
Director |
08-11-99 |
08-11-99 |
Active |
NO |
|
3 |
U92111AP2002PTC039837 |
Nimbus Motion
Pictures (A.P.) Private Limited |
Director |
30-10-02 |
30-10-02 |
Active |
NO |
|
4 |
U92130MH2002PTC137963 |
Nimbus Home
Entertainment Private Limited |
Director |
22-11-02 |
22-11-02 |
Active |
NO |
|
5 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Whole-time
director |
03-07-08 |
05-06-03 |
Active |
NO |
|
6 |
U92110MH2003PLC142256 |
Neo Broadcast
Limited |
Director |
17-09-03 |
17-09-03 |
Active |
NO |
|
7 |
U67120MH2004PTC148853 |
Zenith Sports
Private Limited |
Director |
28-09-04 |
28-09-04 |
Active |
NO |
|
8 |
U92411MH2006PTC160563 |
Neo Sports
Broadcast Private Limited |
Director |
17-03-06 |
17-03-06 |
Active |
NO |
|
9 |
U92120MH2007PTC175801 |
Carnival
Entertainment Private Limited |
Director |
08-11-07 |
08-11-07 |
Active |
NO |
|
10 |
U92400MH2011PTC213530 |
World Series
Hockey Private Limited |
Director |
14-02-11 |
14-02-11 |
Active |
NO |
|
Name : |
Mr. Supratim Subimal Basu |
|
Designation : |
Director |
|
Address : |
302, Laxmi Gopal Building, 3rd Floor, Hatiskar Marg,
Prabhadevi, Mumbai -400 025, |
|
Date of Birth/Age : |
03.02.1970 |
|
Date of Appointment : |
06.09.2007 |
|
DIN No.: |
01910081 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Date of
cessation |
Company Status |
Defaulting
status |
|
1 |
U65993MH2002PTC134679 |
Frontline
Venture Services Private Limited |
Director |
17-11-06 |
17-11-06 |
- |
Active |
NO |
|
2 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Director |
29-09-08 |
11-01-07 |
- |
Active |
NO |
|
3 |
U85110KA1989PTC010621 |
Park Controls and
Communications Private Limited |
Director |
18-01-07 |
18-01-07 |
12-07-10 |
Active |
NO |
|
4 |
L31102OR1982PLC001151 |
Alfa
Transformers Limited |
Director |
28-07-07 |
28-07-07 |
- |
Active |
NO |
|
5 |
U25200TN2007PTC065726 |
Shriram Sepl
Composites Private Limited |
Director |
10-06-09 |
07-03-08 |
- |
Active |
NO |
|
Name : |
Mr. Rajan Kapur |
|
Designation : |
Director |
|
Address : |
B-281, |
|
Date of Birth/Age : |
25.11.1942 |
|
Date of Appointment : |
06.09.2007 |
|
DIN No.: |
00035113 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Date of
cessation |
Company Status |
Defaulting
status |
|
1 |
L24100MH1969PLC014336 |
Pidilite
Industries Limited |
Director |
17-10-00 |
17-10-00 |
- |
Active |
NO |
|
2 |
U74300MH2001PTC134079 |
Group M Media
India Private Limited |
Director |
29-11-01 |
29-11-01 |
- |
Active |
NO |
|
3 |
U22219MH1956PTC178274 |
Bates India
Private Limited |
Director |
15-06-04 |
15-06-04 |
- |
Active |
NO |
|
4 |
L32300MH1981PLC023637 |
MIRC Electronics
Limited |
Director |
23-08-04 |
23-08-04 |
- |
Active |
NO |
|
5 |
U72200DL2004PTC128761 |
Mindworks Global
Media Services Private Limited |
Director |
23-09-04 |
23-09-04 |
16-05-07 |
Active |
NO |
|
6 |
U92132MH2001NPL132233 |
Earth
Communications Office-India Association |
Director |
24-09-04 |
24-09-04 |
- |
Active |
NO |
|
7 |
U32300MH2005PTC156928 |
Tagit ( |
Director |
21-10-05 |
21-10-05 |
- |
Active |
NO |
|
8 |
U72200DL2005PTC140245 |
Annik Technology
Services Private Limited |
Director |
31-12-05 |
31-12-05 |
- |
Active |
NO |
|
9 |
U72900DL2006PTC144396 |
Eon Premedia
Private Limited |
Director |
22-06-06 |
22-06-06 |
14-01-11 |
Active |
NO |
|
10 |
L31909AP1988PLC008652 |
Mic Electronics
Limited |
Director |
27-12-06 |
22-08-06 |
05-02-11 |
Active |
NO |
|
11 |
L24239MH1944PLC007330 |
Abbott India
Limited |
Director |
17-04-07 |
18-09-06 |
- |
Active |
NO |
|
12 |
L28992MH1991PLC168235 |
Hitech Plast
Limited |
Director |
23-09-06 |
23-09-06 |
- |
Active |
NO |
|
13 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Director |
29-09-08 |
06-09-07 |
- |
Active |
NO |
|
14 |
U74300DL2005PTC134829 |
Quasar Media
Private Limited |
Director |
30-09-08 |
02-11-07 |
- |
Active |
NO |
|
15 |
U74999DL1996PTC079884 |
Sercon India
Private Limited |
Director |
18-12-07 |
18-12-07 |
- |
Active |
NO |
|
16 |
U74140MH2008PTC177363 |
Thinking Kaps
Consultancy Private Limited |
Director |
04-01-08 |
04-01-08 |
- |
Under Process of
Striking off |
NO |
|
17 |
U74993KA1999FTC024916 |
Ray and Keshavan
Design Associates Private Limited |
Director |
18-09-08 |
18-09-08 |
- |
Active |
NO |
|
18 |
U74900MH2011PTC212449 |
Global Prayer
Desk Private Limited |
Director |
18-01-11 |
18-01-11 |
23-12-11 |
Active |
NO |
|
Name : |
Mr. Robin Paxton |
|
Designation : |
Director |
|
Address : |
23, |
|
Date of Birth/Age : |
14.04.1951 |
|
Date of Appointment : |
06.09.2007 |
|
DIN No.: |
01874298 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Company Status |
Defaulting
status |
|
1 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Director |
29-09-08 |
06-09-07 |
Active |
NO |
|
Name : |
Mr. Richard Dorfman |
|
Designation : |
Director |
|
Address : |
10, |
|
Date of Birth/Age : |
01.01.1952 |
|
Date of Appointment : |
06.09.2007 |
|
DIN No.: |
01787931 |
Other Directorship
|
S.No. |
CIN |
Name of the
Company |
Current
designation of the director |
Date of
appointment at current designation |
Original date of
appointment |
Company Status |
Defaulting
status |
|
1 |
U99999MH1987PLC043940 |
Nimbus
Communications Limited |
Director |
29-09-08 |
06-09-07 |
Active |
NO |
KEY EXECUTIVES
|
Name : |
Mr. Parthasarathy Iyengar |
|
Designation : |
Company Secratery |
|
Address : |
12/603, Palmgrove C.H.S. Limited, Patliputra Nagar, Mhada Colony,
Oshiwara Jogeshwari Link Road, Jogeshwari (West), Mumbai – 400 102,
Maharashtra, India |
|
Date of Birth/Age : |
16.07.1980 |
|
Date of Appointment : |
17.05.2010 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 26.12.2011
|
Names of Shareholders |
|
No. of shares |
|
Harish Thawani |
|
279581 |
|
Shobha Harish Thawani |
|
1057952 |
|
Akash Khurana |
|
72800 |
|
Sunil Manocha |
|
92600 |
|
Uday Sinh Wala |
|
100 |
|
Atul Pandy |
|
100 |
|
Sudhir Mishra |
|
100 |
|
Kallol Sen |
|
100 |
|
K. M. Thawaney |
|
1000 |
|
K. K. Thawani |
|
1000 |
|
D. K. Thawani |
|
1000 |
|
Mavis Monteiro |
|
1000 |
|
Paramount Corporation Limited, |
|
12000000 |
|
Purshotamdas Naraindas Budhrani |
|
15300 |
|
Sudha Commercial Company Limited, |
|
28000 |
|
Sashi Agarwal |
|
7800 |
|
Americorp Ventures Limited, |
|
2142857 |
|
3i ( |
|
18554819 |
As on 26.12.2011
|
Equity Share Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Foreign holdings (Foreign institutional investor(s), Foreign
companie(s) Foreign financials institution(s), Non-resident indian(s) or
Overseas corporate bodies or Others) |
|
69.73 |
|
Bodies corporate |
|
20.27 |
|
Directors or relatives of directors |
|
9.60 |
|
Other Top fifty (50) shareholders |
|
0.40 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Company is into business of production of television programming
airtime marketing, Sports marketing and services and motion pictures. |
GENERAL INFORMATION
|
No. of Employees : |
Not
Divulged by the management |
|
|
|
|
Bankers : |
·
Punjab National Bank, Large Corporate Branch,
Maker Tower ‘E’, Ground Floor, Cuffe Parade, Mumbai – 400 005, Maharashtra,
India ·
Punjab National Bank, Large Corporate Branch,
Centenary Building, No. 25, M G Road, Bangalore-560001, Karnataka, India ·
Axis Bank Limited, 209, Ground Floor, Atlanta
Buiding, Nariman Point, Mumbai-400021, Maharashtra, India ·
ICICI Bank UK Limited, 21, Knightsbridge,
London-SW1X7LY ·
Indian Overseas Bank, Andheri (West), Branch,
C-201, ·
State Bank of ·
The Lakshmi Vilas Bank Limited, Swapna Sadan,
Ground Floor, ·
Global Trut Bank Limited, |
|
Facilities : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Banking
Relations : |
-- |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Auditors : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Delloitte Haskins and Sells Chartered Accountant |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
12, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Associates/Subsidiaries : |
·
Nimbus Motion Pictures (A.P.) Private Limited CIN No.: U92111AP2002PTC039837 ·
Nimbus Home Entertainment Private Limited CIN No.: U92130MH2002PTC137963 ·
Nirvana Television Limited CIN No.: U92130MH1997PLC111564 ·
Nimbus Communication Worldwide Limited ·
Nirvana Adzone Limited ·
Nimbus Communications Limited Bvi. ·
Nimbus Media Pte. Limited ·
Nimbus Sport International Pte. Limited |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Joint Ventures : |
·
Zenith Soprts Private Limited ·
NEO Broadcast Limited CIN No.: U92110MH2003PLC42256 |
CAPITAL STRUCTURE
As on 26.12.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
95000000 |
Equity Shares |
Rs.10/- each |
Rs.950.000 Millions |
|
5000000 |
Preference Shares |
Rs.10/- each |
Rs.50.000 Millions |
|
|
Total |
|
Rs.1000.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
61501870 |
Equity Shares |
Rs.10/- each |
Rs.615.018
Millions |
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 |
615.018 |
328.244 |
326.064 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
9269.370 |
2851.297 |
2761.201 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
9884.388 |
3179.541 |
3087.265 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
3316.522 |
2484.007 |
660.926 |
|
|
2] Unsecured Loans |
126.170 |
6017.245 |
5788.385 |
|
|
TOTAL BORROWING |
3442.692 |
8501.252 |
6449.311 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
89.772 |
112.120 |
|
|
Stock Option Outstanding |
4.243 |
4.274 |
5.647 |
|
|
|
|
|
|
|
|
TOTAL |
13331.323 |
11774.839 |
9654.343 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
510.071 |
928.952 |
1130.350 |
|
|
Capital work-in-progress |
0.940 |
0.594 |
8.733 |
|
|
|
|
|
|
|
|
INVESTMENT |
5057.773 |
4584.549 |
4584.550 |
|
|
DEFERREX TAX ASSETS |
23.643 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
9.111
|
9.650 |
8.878
|
|
|
Sundry Debtors |
7648.156
|
4787.221 |
2557.386
|
|
|
Cash & Bank Balances |
4227.339
|
2193.675 |
1357.668
|
|
|
Other Current Assets |
84.162
|
32.186 |
2.043
|
|
|
Loans & Advances |
881.632
|
609.534 |
478.285
|
|
Total
Current Assets |
12850.400
|
7632.266 |
4404.260 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
2547.382
|
885.277 |
469.018
|
|
|
Sundry Creditors |
2448.684
|
478.266 |
|
|
|
Provisions |
115.438
|
9.723 |
7.149
|
|
Total
Current Liabilities |
5111.504
|
1373.266 |
476.167
|
|
|
Net Current Assets |
7738.896
|
6259.000 |
3928.093
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
1.744 |
2.617 |
|
|
|
|
|
|
|
|
TOTAL |
13331.323 |
11774.839 |
9654.343 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales and Services |
7372.785 |
5627.379 |
6933.766 |
|
|
|
Other Income |
123.376 |
194.086 |
241.107 |
|
|
|
TOTAL (A) |
7496.161 |
5821.465 |
7174.873 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Media Right Cost and Telecast Cost
|
6370.378 |
4835.899 |
5775.884 |
|
|
|
Production Expenses |
61.022 |
54.886 |
65.934 |
|
|
|
Marketing Expenses |
3.269 |
10.047 |
14.514 |
|
|
|
Payments to and Provision for Employees |
60.434 |
81.863 |
69.406 |
|
|
|
Administrative and Other Expenses |
213.907 |
318.913 |
118.884 |
|
|
|
Increase / Decrease in Air Inventory |
0.539 |
(3.155) |
7.684 |
|
|
|
TOTAL (B) |
6709.549 |
5298.452 |
6052.306 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
786.612 |
523.013 |
1122.567 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
335.934 |
260.534 |
137.285 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
450.678 |
262.479 |
985.282 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
376.027 |
217.511 |
786.832 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
74.651 |
44.968 |
198.450 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
72.753 |
22.980 |
85.206 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
1.897 |
21.988 |
113.244 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
411.765 |
389.776 |
276.532 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
413.662 |
411.765 |
389.776 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.03 |
0.67 |
1.87 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total
Income |
(%) |
0.02 |
0.37 |
1.49
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.01 |
0.79 |
2.69
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.55 |
0.52 |
3.59
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.75 |
0.14 |
0.06
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.86 |
3.10 |
2.24
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.51 |
5.55 |
9.25
|
LOCAL AGENCY FURTHER INFORMATION
FORM 8
|
Corporate
identity number of the company |
U99999MH1987PLC043940 |
|
Name of the company
|
NIMBUS
COMMUNICATIONS LIMITED |
|
Address of the
registered office or of the principal place of business in |
|
|
This form is for |
Creation of
charge |
|
Type of charge |
Book debts Others |
|
Particular of
charge holder |
State Bank Of |
|
Nature of
instrument creating charge |
Trem Loan
Agreement, Letter of Hypothecation |
|
Date of
instrument Creating the charge |
15/07/2011 |
|
Amount secured by
the charge |
Rs. 1250.000
millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of interest 5.00% above the
Base Rate of State Bank of Hyderabad, presently 15% p.a. (floating) payable
monthly subject to change from time to time. Terms of repayment Repayable in Four
Equal Quaterly Installments of Rs. 125.000 payable after one year rest. Margin NIL Extent and operation of the charge Short Term
Corporate Loan of Rs. 500.000 millions Other Hypothecation of
all present and future goods, book debts, and all other movable assets of the
Company more specifically listed under the head 'Hypothecation of Goods' in
the Agreement of Hypothecation of Goods and Assets dated July 15, 2011.
Details of properties charged are more particularly detailed out in the
Sanction letter attached to the form. |
|
Short particulars
of the property charged (Including location of the property) |
Hypothecation of
all present and future goods, book debts, and all other movable assets of the
Company more specifically listed under the head' Hypothecation of Goods' in
the Agreement of Hypothecation First charge on
the Escrow account to be maintained with our Bank for the receivables from
BCCl under an agreement for the supply of equipments for the IPL matches. Second Charge on
the BCCl receivables. The company would provide an Escrow Account wherein the
receivables from BCCI will be credited. Second charge on the entire present and
future fixed assets of the Co Second pari passu
charge on Exclusive
Mortgage on flat No.712, 7th Floor, 8 wing, Exclusive
Mortgage of the 1st floor of |
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.48.68 |
|
|
1 |
Rs.76.75 |
|
Euro |
1 |
Rs.63.57 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
48 |
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.