MIRA
INFORM REPORT
|
Report Date : |
10.11.2012 |
IDENTIFICATION DETAILS
|
Name : |
ONLINE RECHARGE SERVICES PRIVATE LIMITED (w.e.f. 28.02.2008) |
|
|
|
|
Formerly Known
As : |
ESTEL PROPERTIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
4654/21, Darya Ganj, II Floor, Right Wing, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
14.03.1990 |
|
|
|
|
Com. Reg. No.: |
55-039509 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.17.050 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1990PTC039509 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELE03389B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCG8267F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Company engaged in Prepaid and E services |
|
|
|
|
No. of Employees
: |
18 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (17) |
|
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. The financial
position of the company is under pressure. There appears huge accumulated losses recorded by the company.
Business is active. Payments terms are slow. The company can be considered for business dealings on a safe and
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.
ECGC Country Risk Classification List – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
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.
LOCATIONS
|
Registered Office : |
4654/21, Darya Ganj, II Floor, Right Wing, Delhi – 110002 |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 23.09.2011
|
Name : |
Mr. Virendra Kumar Hajela |
|
Designation : |
Director |
|
Address : |
E – 901, Uniworld City East, Sector - 30 and 41, Gurgaon - Haryana, India |
|
Date of Birth/Age : |
05.12.1937 |
|
Date of Appointment : |
22.01.2002 |
|
DIN No.: |
00050661 |
|
|
|
|
Name : |
Mr. Raj Hajela |
|
Designation : |
Director |
|
Address : |
E – 901, Uniworld City East, Sector - 30 and 41, Gurgaon - Haryana, India |
|
Date of Birth/Age : |
14.02.1968 |
|
Date of Appointment : |
19.02.1993 |
|
DIN No.: |
00050727 |
|
|
|
|
Name : |
Mr. Mahesh Chandra Agarwal |
|
Designation : |
Director |
|
Address : |
House No - 64, Sector - 29, Faridabad,
Haryana, India |
|
Date of Birth/Age : |
29.01.1956 |
|
Date of Appointment : |
15.10.2009 |
|
DIN No.: |
00332081 |
|
|
|
|
Name : |
Mr. Sharat Jain |
|
Designation : |
Director |
|
Address : |
B - 17 , Sector - 14, Gautam Budh Nagar, Noida, Uttar Pradesh,
India |
|
Date of Birth/Age : |
20.11.1960 |
|
Date of Appointment : |
25.09.2009 |
|
DIN No.: |
00065568 |
|
|
|
|
Name : |
Mr. Ghanshyam Dass |
|
Designation : |
Additional director |
|
Address : |
31, Sobha Ererald, Sobha Suburb 1a, Jakkar, Bangalore, Karnataka, India |
|
Date of Birth/Age : |
11.07.1952 |
|
Date of Appointment : |
01.07.2011 |
|
DIN No.: |
01807011 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 23.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Virendra Kumar Hajela |
|
10 |
|
Interactive Holding Company Private Limited,
India |
|
4445020 |
|
Total |
|
4445030 |
Equity Share Break up (Percentage of Total Equity)
As on 23.09.2011
|
Category |
|
Percentage |
|
Bodies corporate |
|
100.00 |
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Company engaged in Prepaid and E services |
GENERAL INFORMATION
|
No. of Employees : |
18 (Approximately) |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
IDBI Bank |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
(Rs.
In Millions)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
H S Rustagi and Company Chartered Accountants |
|
Address : |
4654/21 Daryaganj, Delhi – 110002, India |
|
Tel. No.: |
91-11-23263818 / 23262356 |
|
Fax No.: |
91-11-23255967 |
|
E-Mail : |
|
|
PAN No.: |
AAAFH1934Q |
|
|
|
|
Holding Company : |
Estel Telecom Private Limited CIN No.:
U65993DL1997PTC085254 |
CAPITAL STRUCTURE
As on 23.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
Rs.10/- each |
Rs.50.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4445030 |
Equity Shares |
Rs.10/- each |
Rs.44.450
Millions |
|
|
|
|
|
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1705030 |
Equity Shares |
Rs.10/- each |
Rs.17.050
Millions |
|
|
|
|
|
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 |
17.050 |
13.850 |
0.750 |
|
|
2] Share Application Money |
0.000 |
0.000 |
13.100 |
|
|
3] Reserves & Surplus |
0.250 |
0.250 |
0.250 |
|
|
4] (Accumulated Losses) |
(19.957) |
(20.117) |
(8.495) |
|
|
NETWORTH |
(2.657) |
(6.017) |
5.605 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
34.426 |
19.798 |
0.000 |
|
|
TOTAL BORROWING |
34.426 |
19.798 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
31.769 |
13.781 |
5.605 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.272 |
1.021 |
0.823 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
8.319 |
8.997 |
3.538 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
25.398
|
2.753 |
0.117 |
|
|
Sundry Debtors |
12.075
|
1.165 |
0.070 |
|
|
Cash & Bank Balances |
1.843
|
1.641 |
2.443 |
|
|
Other Current Assets |
2.180
|
1.091 |
0.399 |
|
|
Loans & Advances |
5.031
|
4.216 |
0.518 |
|
Total
Current Assets |
46.527
|
10.866 |
3.547 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
1.063 |
0.514 |
|
|
Other Current Liabilities |
|
5.469 |
1.525 |
|
|
Provisions |
0.678
|
0.571 |
0.264 |
|
Total
Current Liabilities |
24.349
|
7.103 |
2.303 |
|
|
Net Current Assets |
22.178
|
3.763 |
1.244 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
31.769 |
13.781 |
5.605 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
0.303 |
|
|
|
Other Income |
|
|
0.042 |
|
|
|
TOTAL |
796.198 |
52.061 |
0.345 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
795.245 |
69.142 |
12.124 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
0.953 |
(17.081) |
(11.779) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.793 |
(5.459) |
(3.405) |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
0.160 |
(11.622) |
(8.374) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.11 |
(12.70) |
(157.02) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.02 |
(22.32) |
(2427.25) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA |
NA |
(3887.46) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.99 |
(143.69) |
(269.54) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.36) |
2.84 |
(2.10) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
(22.12) |
(4.47) |
0.41 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.91 |
1.53 |
1.54 |
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 |
No |
|
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 |
No |
|
10] |
Designation of contact
person |
No |
|
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 |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details
(if applicable) |
No |
|
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 |
No |
|
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 |
FINANCIAL RESULTS
The Company earned an income of Rs.796.198 Millions comparing to Rs. 52.061 Millions in the previous year on the sale of gross value of recharge of Rs. 1612.709 Millions as against to Rs. 220.453 Millions in previous year. The Company has earned profit before tax of Rs.0.956 Millions comparing to loss before tax of Rs.17.081 Millions in the previous year.
FUTURE OUTLOOK
Based upon the current performance, the Company is confident to fare much better and expects to sell during the Financial Year 2011-12 thrice the value of gross recharge sold in the Financial Year 2010-11 and expects to wipe out the accumulated losses barring unforeseen situation.
BANKERS CHARGES
REPORT AS PER REGISTRY
|
Corporate identity number of the company |
U74899DL1990PTC039509 |
|
Name of the company |
ONLINE RECHARGE SERVICES PRIVATE LIMITED |
|
Address of the registered office or of the principal place of business in India of the company |
4654/21, Darya Ganj, II Floor, Right Wing, Delhi – 110002, India E-Mail Id : mahesh.agarwal@esteltelecom.com |
|
This form is for |
Creation of charge |
|
Type of charge |
Book debts Others |
|
Particular of charge holder |
Citibank N.A, Jeevan Bharti Building, 4th Floor, 124, Connaught Circus, Connaught Place, New Delhi – 110001, India E-mail Id : roc@sdpa.in |
|
Nature of instrument creating charge |
Goods Security Agreement. |
|
Date of instrument Creating the charge |
13.08.2012 |
|
Amount secured by the charge |
Rs.20.000 Millions |
|
Brief of the principal terms an conditions and extent and operation of the charge |
Rate of Interest @ 12.25% per annum. Terms of Repayment Repayable on demand, annually renewable. Margin As per sanction terms and as may be decided by the bank and company mutually from time to time. Extent and Operation of the charge First exclusive charge by hypothecation of all the borrower's movable assets (including stocks and book debts forming part of is current assets) both present and future in favour of Citibank N.A for the repayment of all monies in respect of the credit facility, including outstanding balance and also all interest, costs, charges and expenses. |
|
Short particulars of the property or asset(s) charged (including complete address and location of the property) |
First exclusive charge by hypothecation of the borrower's movable assets ( stocks and book debts forming part of is current assets) both present and future |
FIXED ASSETS:
·
Office Equipments
·
Computers
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 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.54.34 |
|
|
1 |
Rs.86.97 |
|
Euro |
1 |
Rs.69.43 |
INFORMATION DETAILS
|
Report Prepared
by : |
BSN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
2 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
1 |
|
--LIQUIDITY |
1~10 |
1 |
|
--LEVERAGE |
1~10 |
1 |
|
--RESERVES |
1~10 |
1 |
|
--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 |
|
17 |
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.