MIRA
INFORM REPORT
|
Report Date : |
21.07.2012 |
IDENTIFICATION DETAILS
|
Name : |
DGM INDIA INTERNET MARKETING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
F90/34, Okhla Industrial Area, Phase -1 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
21.03.2007 |
|
|
|
|
Com. Reg. No.: |
55-160922 |
|
|
|
|
Capital
Investment/ Paid-up Capital: |
Rs.0.487 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72300DL2007PTC160922 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELD09666G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCD5672J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company is to carry on the business of delivering of return on investment through affiliate marketing, search engine marketing, display inventory and email, either as individual channels, or as a complete solution globally. |
|
|
|
|
No. of
Employees: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 86000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a company having moderate track. There appears some accumulated
losses recorded by the company which seems to be reducing. Profitability
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
caution. |
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) |
|
India |
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 : |
F90/34, Okhla Industrial Area, Phase -1 New Delhi – 110020, India |
|
Tel. No.: |
91-11-46593888 |
|
Fax No.: |
91-11-46593895 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on: 30.09.2011
|
Name : |
Mr. Anurag Gupta |
||||
|
Designation : |
Managing Director |
||||
|
Address : |
A-1/10 First Floor, Panchsheel Enclave, New Delhi – 110017, India |
||||
|
Date of Birth/Age : |
16.07.1968 |
||||
|
Date of Appointment : |
01.04.2007 |
||||
|
DIN No.: |
00988852 |
||||
|
|
|
||||
|
Name : |
Adrian Artyn Moss |
||||
|
Designation : |
Director |
||||
|
Address : |
16B, Camborne Road, Singapore 299864 |
||||
|
Date of Birth/Age : |
02.06.1971 |
||||
|
Date of Appointment : |
06.04.2009 |
||||
|
DIN No.: |
02566833 |
||||
|
|
|
||||
|
Name : |
Mr. Nitin Sabharwal |
||||
|
Designation : |
Director |
||||
|
Address : |
Z-16, Hauz Khas, IInd Floor, New Delhi – 110016, India |
||||
|
Date of Birth/Age : |
22.11.1976 |
||||
|
Date of Appointment : |
14.12.2010 |
||||
|
DIN No.: |
03230176 |
||||
|
|
|
||||
|
Name : |
Mrs. Laxmi Datt Sharma |
||||
|
Designation : |
Director |
||||
|
Address : |
Flat No. 102/92, New Sathi Apartment, Sector – 54, Gurgaon – 122002,
Haryana, India |
||||
|
Date of Birth/Age : |
25.04.1971 |
||||
|
DIN No.: |
01352779 |
||||
|
Proprietorship held in proprietorship firm |
|
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Anurag Gupta |
|
10000 |
|
Deal Group Media, London |
|
38700 |
|
|
|
|
|
Total
|
|
48700 |
As on: 16.12.2011
|
Names of Shareholders |
|
No. of Shares |
|
Asia Digital Holdings Plc (Formerly Deal Group Medis Plc), London |
|
129803 |
|
|
|
|
|
Total
|
|
129803 |
Equity Share Break up (Percentage of Total Equity)
As on: 30.09.2011
|
Category |
|
Percentage |
|
|
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
79.47 |
|
Directors or relatives of directors |
|
20.53 |
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The Company is to carry on the business of delivering of return on investment through affiliate marketing, search engine marketing, display inventory and email, either as individual channels, or as a complete solution globally. |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Toshniwal and Associates Chartered Accountants |
|
Address : |
D-288-289, Street No. 10, Chamber 8A, Wadhwa Complex, Laxmi Nagar,
Delhi – 110092, India |
|
Tel. No.: |
91-11-22519051/ 22449051 |
|
E-Mail : |
|
|
PAN No.: |
AAAFT4486T |
|
|
|
|
Holding Company : |
Deal Group Media, London |
CAPITAL STRUCTURE
As on: 31.03.2011
Authorised Capital : Rs.1.900 Millions
Issued, Subscribed & Paid-up Capital : Rs.1.838 Millions
As on: 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
190000 |
Equity Shares |
Rs.10/- each |
Rs.1.900 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
48700 |
Equity Shares |
Rs.10/- each |
Rs.0.487
Million |
|
|
|
|
|
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 |
0.487 |
0.487 |
0.487 |
|
|
2] Share Application Money |
18.303 |
18.303 |
18.303 |
|
|
3] Reserves & Surplus |
3.483 |
3.483 |
3.483 |
|
|
4] (Accumulated Losses) |
(0.701) |
(2.675) |
(8.168) |
|
|
NETWORTH |
21.572 |
19.598 |
14.105 |
|
|
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 |
0.098 |
0.134 |
0.170 |
|
|
|
|
|
|
|
|
TOTAL |
21.670 |
19.732 |
14.275 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.600 |
0.792 |
1.047 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.942 |
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 |
49.466
|
47.125 |
23.923 |
|
|
Cash & Bank Balances |
6.290
|
2.701 |
5.881 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
13.434
|
12.698 |
11.734 |
|
Total
Current Assets |
69.190
|
62.524 |
41.538 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
42.697
|
36.367 |
21.473 |
|
|
Other Current Liabilities |
0.799
|
3.549 |
3.661 |
|
|
Provisions |
5.602
|
3.704 |
3.212 |
|
Total
Current Liabilities |
49.098
|
43.620 |
28.346 |
|
|
Net Current Assets |
20.092
|
18.904 |
13.192 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.036 |
0.036 |
0.036 |
|
|
|
|
|
|
|
|
TOTAL |
21.670 |
19.732 |
14.275 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL (A) |
138.949 |
109.232 |
108.767 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
135.422 |
102.356 |
101.738 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
3.527 |
6.876 |
7.029 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.278 |
0.392 |
0.114 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
3.249 |
6.484 |
6.915 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
1.275 |
0.990 |
1.094 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
1.974 |
5.494 |
5.821 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
4.313 |
5.395 |
3.673 |
|
|
TOTAL EARNINGS |
4.313 |
5.395 |
3.673 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
40.53 |
112.80 |
119.52 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.42
|
5.03 |
5.35 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.66
|
10.24 |
16.24 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15
|
0.33 |
0.49 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.28
|
2.23 |
2.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.41
|
1.43 |
1.47 |
LOCAL AGENCY FURTHER INFORMATION
|
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 |
|
Promoters
background |
Yes |
|
No.
of Employees |
No |
|
Name
of Person Contacted |
No |
|
Designation
of contact person |
No |
|
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
the business |
Yes |
|
Details
of sister concerns |
Yes |
|
Major
Suppliers |
No |
|
Major
Customers |
No |
|
Payment
Terms |
No |
|
Export
/ Import Details [If Applicable] |
No |
|
Market
Information |
- |
|
Litigations
that the firm / promoter involved in |
- |
|
Banking
Details |
No |
|
Banking
Facility Details |
No |
|
Conduct
of the banking account |
- |
|
Buyer
visit details |
- |
|
Financials,
if provided |
Yes |
|
Incorporation
details, if applicable |
Yes |
|
Last
accounts filed at ROC |
Yes |
|
Major
Shareholders, if applicable |
Yes |
Note:
The Registered Office of the company has been shifted from A-1/10, First
Floor, Panchsheel Enclave, New Delhi - 110017, India to the present address
w.e.f. 07.02.2008
NATURE OF
OPERATIONS:
Subject ('DGM' or 'the Company') was Incorporated as a private limited company on March 21", 2007. The principal object of the Company is to carry on the business of delivering of return on investment through affiliate marketing, search engine marketing, display inventory and email, either as individual channels, or as a complete solution globally.
CONTINGENT
LIABILITIES:
(Rs.
In Millions)
|
Particular |
31.03.2011 |
31.03.2010 |
|
|
|
|
|
Pending Legal Cases |
0.000 |
3.000 |
FIXED ASSETS:
·
Furniture and Fixture
·
Office Equipment
·
Telephone Instruments
·
Computer Hardware
·
Software and Website
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.55.15 |
|
|
1 |
Rs.86.58 |
|
Euro |
1 |
Rs.67.60 |
INFORMATION DETAILS
|
Report Prepared
by : |
VRN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
2 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--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 |
NO |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
26 |
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.