|
Report Date : |
04.02.2013 |
IDENTIFICATION DETAILS
|
Name : |
VIACOM 18 MEDIA PRIVATE LIMITED (w.e.f.03.12.2007) |
|
|
|
|
Formerly Known
As : |
Mtv networks India private limited (w.e.f.21.03.1996) PJ entertainment private limited |
|
|
|
|
Registered
Office : |
Zion Bizworld, Subhash Road – A, Vile Parle (East), Mumbai – 400057,
Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
19.12.1995 |
|
|
|
|
Com. Reg. No.: |
11-095508 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 1283.700
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U92100MH1995PTC095508 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMM10374A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACM9164E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in Building Multimedia Entertainment
Powerhouse. |
|
|
|
|
No. of Employees
: |
500 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 31600000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a joint venture operation in India between Viacom Inc and
Network 18 Group. It is a well established company having a satisfactory track record.
The latest financial are not made available with the government department. As per previous year’s record, there appear huge accumulated losses
recorded by the company. However, the networth of the company seems to be strong. Company gets
good financial support from its holding companies. Trade relations are reported to be fair. Business is active. Payments
are reported to be slow. In view of strong holding and experience promoter, the company can be
considered for normal business dealings at usual trade terms and condition. |
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
|
Source
: CIA |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long term Bank Facilities : (CARE) A- |
|
Rating Explanation |
Having adequate degree of safety regarding
timely servicing of financial obligations it carry low credit risk. |
|
Date |
September 2012 |
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 DECLINED BY
|
Name : |
Mr. Saumitra Deva |
|
Designation : |
Finance Controller |
|
Contact No.: |
91-9820734473 |
|
Date : |
02.02.2013 |
LOCATIONS
|
Registered Office : |
Zion Bizworld, Subhash Road – A, Vile Parle (East), Mumbai – 400057, Maharashtra,
India |
|
Tel. No.: |
91-22-66622424/ 43412424/ 42581818 |
|
Mobile No.: |
91-9820734473 (Mr. Saumitra Deva) |
|
Fax No.: |
91-22-66547720/
42581890/ 91 |
|
E-Mail : |
sujeet.jain@viacom18.com aabid.co@gmail.com saumitra.deva@viacom18.com |
|
Website : |
http://www.viacom18.com |
|
Location : |
Leased |
|
|
|
|
Branch Office: |
30-H, Simran Center, 3rd Floor, Parsi Panchayat Road,
Andheri (East), Mumbai – 400069, Maharashtra, India |
|
Tel. No.: |
91-22-42325300 |
|
Fax No.: |
91-22-67652663/ 4 |
|
E-Mail : |
DIRECTORS
AS ON 28.09.2012
|
Name : |
Mr. Raghav Bahl |
|
Designation : |
Director |
|
Address : |
E-36, Sector – 30, Noida – 201301, |
|
Date of Birth/Age : |
02.01.1961 |
|
Date of Appointment : |
06.11.2007 |
|
DIN No.: |
00015280 |
|
|
|
|
Name : |
Mr. Robert Marc Bakish |
|
Designation : |
Director |
|
Address : |
|
|
Date of Birth/Age : |
14.12.1963 |
|
Date of Appointment : |
20.03.2007 |
|
DIN No.: |
02069095 |
|
|
|
|
Name : |
Mr. Wade Cullen Davis |
|
Designation : |
Director |
|
Address : |
464, |
|
Date of Birth/Age : |
06.03.1972 |
|
Date of Appointment : |
07.08.2007 |
|
DIN No.: |
02157793 |
|
|
|
|
Name : |
Mr. Paul Jerome Rourke |
|
Designation : |
Director |
|
Address : |
8, Pemne Lane, Cranbury NJ,08512, USA |
|
Date of Birth/Age : |
26.07.1963 |
|
Date of Appointment : |
13.06.2012 |
|
DIN No.: |
05144789 |
|
|
|
|
Name : |
Mr. Saikumar Ganapathy Balasubramanian |
|
Designation : |
Director |
|
Address : |
Flat No. 11, B-Wing, 6th Floor, Sunset Heights, 59 Pall
Hill, Mumbai – 400050, Maharashtra, India |
|
Date of Birth/Age : |
01.09.1974 |
|
Date of Appointment : |
13.06.2012 |
|
DIN No.: |
01772191 |
|
|
|
|
Name : |
Mr. Sarbvir Singh |
|
Designation : |
Director |
|
Address : |
House 46, Sector 37, Noida – 201301, Uttar Pradesh, India |
|
Date of Birth/Age : |
27.09.1971 |
|
Date of Appointment : |
13.06.2012 |
|
DIN No.: |
00509959 |
KEY EXECUTIVES
|
Name : |
Mr. Saumitra Deva |
|
Designation : |
Finance Controller |
|
|
|
|
Name : |
Mr. Sujeet Veerchand Jain |
|
Designation : |
Secretary |
|
Address : |
1303, Tower 1, Raheja Tipco Heights CHS, Rani Sati Marg, Malad (East),
Mumbai-400097, Maharashtra, India |
|
Date of Birth/Age : |
04.08.1973 |
|
Date of Appointment : |
21.02.2008 |
|
PAN No.: |
AAWPJ4965H |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 28.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
MTV Asia Ventures (India) Pte Limited, Mauritius |
|
47768791 |
|
TV18 Broadcast Limited, India |
|
47768791 |
|
Total |
|
95537582 |
AS ON 28.09.2012
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
50.00 |
|
Bodies
corporate |
|
50.00 |
|
Total |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Building Multimedia Entertainment
Powerhouse. |
GENERAL INFORMATION
|
No. of Employees : |
500 (Approximately) |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Bankers : |
ING Vysya Bank Limited, 22, M.G. Road, Bangalore – 560001, Karnataka,
India HDFC Bank Limited, HDFC Bank House, Senapati Bapat Marg, Lower Parel
(West), Mumbai – 400013, Maharashtra, India |
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse Chartered Accountants |
|
Address : |
252 Veer Savarkar Marg, |
|
Income-tax
PAN of auditor or auditor's firm : |
ADEPG6306N |
|
|
|
|
Holding
Companies : |
Ø MTV Asia
Ventures (India) Pte. Limited, Mauritius [50% Share holder] Ø ibn18 Broadcast Limited
[50% Share holder] |
|
|
|
|
Ultimate Holding
Companies : |
Ø Viacom Inc. Ø Network18 Media
and Investments Limited |
|
|
|
|
Subsidiary
Companies : |
Ø Viacom 18 Media
US Inc Ø Viacom 18 Media
(UK) Limited Ø Roptonal
Limited, Cyprus Ø The Indian Film Company
Limited, Guernsey Ø The Indian Film
Company. (Cyprus) Limited Ø IFC Distribution
Private Limited |
|
|
|
|
Entity under
significant influence : |
Ø Viacom
International Inc. Ø MTV Asia LDC,
Singapore Ø MTV Networks
International Ø MTV Networks B.V.,
Netherlands Ø MTV Network New
York Ø MTV Networks
Europe Ø MTV India,
Cayman Islands (registered in the Netherlands) Ø Netherlands
Overseas Inc Ø Viacom
Netherlands Management LLC Ø Viacom Overseas
Holdings C.V., Netherlands Ø Viacom Global
(Netherlands) B.V. Ø Nickelodeon Asia
Holdings Pte. Limited, Singapore Ø Nickelodeon UK
Limited Ø Nickelodeon
India Private Limited Ø Television
Eighteen India Limited Ø RVT Investments
Private Limited Ø E18, Division of
Network 18 Media and Investment Limited Ø Sports18,
Division of Network 18 Media and Investment Limited Ø Network 18
Publications Limited Ø TV 18 Home
Shopping Network Limited Ø Infomedia 18
Limited Ø Web 18 Software
Services Limited Ø Digital 18 Media
Limited Ø e-Eighteen.Com
Limited Ø Den Network
Limited (upto September 30, 2010) Ø Web Chutney
Studio Private Limited |
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
120,994,500 |
Equity Shares |
Rs. 10/- each |
Rs. 1209.945 Millions |
|
44,005,500 |
Preference Shares |
Rs. 10/- each |
Rs. 440.055 Millions |
|
|
Total |
|
Rs. 1650.000
Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
95,537,582 |
Equity Shares |
Rs. 10/- each |
Rs. 955.376 Millions
|
|
|
|
|
|
AS ON 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
120,994,500 |
Equity Shares |
Rs.10/- each |
Rs. 1209.945 Millions |
|
44,005,500 |
Preferences Shares |
Rs.10/- each |
Rs. 440.055 Millions |
|
|
Total |
|
Rs. 1650.000
Millions |
Issued Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
98739000 |
Equity Shares |
Rs.10/- each |
Rs. 987.390
Millions |
|
43935500 |
Preferences Shares |
Rs.10/- each |
Rs. 439.360
Millions |
|
|
Total |
|
Rs. 1426.750 Millions |
Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
84434434 |
Equity Shares |
Rs.10/- each |
Rs. 844.340
Millions |
|
43935500 |
Preferences Shares |
Rs.10/- each |
Rs. 439.360
Millions |
|
|
Total |
|
Rs. 1283.700 Millions |
Changes in the
Authorized and Issued Share Capital of the Company
i. Pursuant to the Board resolution dated June 16, 2010 and approval of the Shareholders at the Annual General Meeting held on July 24, 2010, the Authorized Share Capital of the company has been increased from Rs.1150.000 millions to Rs.1650.000 millions divided into 120,994,500 Equity Shares of Rs.10/- each and 44,005,500 0.01% Optionally Convertible Redeemable Cumulative Preference Shares of Rs.10/- each.
ii. Further to fund the future expansion plans of the Company, the Board at its meeting held on June 16, 2010 has approved issue of 14,305,556 equity shares on a rights basis to the equity shareholders of the Company at a price of Rs. 162 each consisting of Rs. 10 towards the face value of each rights share and Rs. 152 towards the premium payable on each rights share. The amount shall be funded by the shareholders in a staggered manner over a period of next 18 months.
iii. The Board of Directors at their meeting held on June 16, 2010 approved the issue of 26,942,378 equity shares of Rs. 10 each on a rights basis to the equity shareholders of the Company at a premium of Rs.152 per share for the purpose of funding the acquisition of business of TIFC. The rights issue was fully subscribed by the shareholders of the Company and the share application money received, shares allotted on October 7, 2010. The proceeds of the Right Issue have been invested in Roptonal Limited.
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 |
1283.700 |
1014.280 |
952.090 |
|
|
2] Share Application Money |
640.200 |
200.000 |
400.000 |
|
|
3] Reserves & Surplus |
8656.890 |
4561.650 |
3526.040 |
|
|
4] (Accumulated Losses) |
(2679.480) |
(3602.800) |
(3172.870) |
|
|
5] Equity Share Warrants |
3.000 |
3.000 |
0.000 |
|
|
NETWORTH |
7904.310 |
2176.130 |
1705.260 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
4510.580 |
446.760 |
44.740 |
|
|
2] Unsecured Loans |
498.280 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
5008.860 |
446.760 |
44.740 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
12913.170 |
2622.890 |
1750.000 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
142.990 |
173.740 |
171.000 |
|
|
Capital work-in-progress |
1.880 |
12.700 |
7.630 |
|
|
|
|
|
|
|
|
INVESTMENT |
4546.930 |
0.470 |
0.000 |
|
|
DEFERRED TAX ASSETS |
120.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
4104.740
|
738.120
|
639.540
|
|
|
Sundry Debtors |
4013.140
|
3017.480
|
2405.620
|
|
|
Cash & Bank Balances |
3010.250
|
1034.150
|
594.760
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
1385.450
|
939.820
|
657.370
|
|
Total
Current Assets |
12513.580
|
5729.570
|
4297.290
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
3866.430 |
2936.850 |
2216.040 |
|
|
Other Current Liabilities |
530.420
|
342.940
|
488.150
|
|
|
Provisions |
15.360
|
13.800
|
21.730
|
|
Total
Current Liabilities |
4412.210
|
3293.590
|
2725.920
|
|
|
Net Current Assets |
8101.370
|
2435.980
|
1571.370
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
12913.170 |
2622.890 |
1750.000 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
|
|
|
|
|
|
|
GROSS INCOME |
11053.860 |
8359.390 |
3381.130 |
|
|
|
|
|
|
|
|
|
|
DEPRECIATION/
AMORTISATION |
81.090 |
79.600 |
73.660 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
1008.100 |
(428.360) |
(2970.960) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
84.780 |
1.570 |
57.320 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS) AFTER TAX |
923.320 |
(429.930) |
(3028.280) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(3602.800) |
(3172.870) |
(144.590) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED TO
THE B/S |
(2679.480) |
(3602.800) |
(3172.870) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
|
0.000 |
227.880 |
|
|
|
Distribution Fees |
|
84.960 |
14.520 |
|
|
TOTAL EARNINGS |
375.770 |
84.960 |
242.400 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
N.A. |
14.440 |
19.360 |
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
|
|
Basic
|
13.10 |
(8.74) |
(91.08) |
|
|
|
Diluted
|
12.40 |
N.A. |
N.A. |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.97
|
(7.26)
|
(66.49) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.13
|
(0.20)
|
(1.74) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.63
|
0.21
|
0.03 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.84
|
1.74
|
1.58 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS:
|
Particulars |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
(Rs. In Millions) |
||
|
Creditors due small micro enterprises |
0.020 |
0.020 |
0.170 |
|
Creditors due others |
3866.410 |
2936.830 |
2215.870 |
|
Sundry creditors |
3866.430 |
2936.850 |
2216.040 |
|
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 |
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 |
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 |
Yes |
UNSECURED LOANS
|
Unsecured Loans |
31.03.2011 |
31.03.2010 |
|
|
(Rs. In Millions) |
|
|
Rupee term loans banks unsecured |
498.280 |
0.000 |
|
Total |
498.280 |
0.000 |
Notes: The registered office of the company has been
shifted from 36B, Dr. R.K. Shirodkar Road, Parel, Mumbai – 400012, Maharashtra to
present address (w.e.f. 06.02.2012)
OPERATIONS AND PROSPECTS
“Colors” has
topped the ratings numerous times during the year as number one general
entertainment channel leaving behind other established channels. This year also
witnessed occasions when in the channels of the Company namely “MTV”, “Colors”,
“Nick” and “VH1” were ranked as the top channels in their respective genres.
CONTINGENT
LIABILITIES NOT PROVIDED FOR IN RESPECT OF:
(Rs. in millions)
|
Particulars |
31.03.2011 |
31.03.2010 |
|
Claims against the Company not acknowledged as debts: |
|
|
|
a. Pertains to
litigation filed against the Company for non-payment of brokerage for its old
office and residential premises. (Current Year Rs. 2.140 millions, Previous
Year Rs. 1.880 millions) |
47.590 |
1.880 |
|
b. Pertains to
case filed against the Company for infringement of literary and copyrights
rights. (Current Year Rs. 45.000 millions; Previous Year Rs. Nil) |
-- |
-- |
|
c. Pertains to
case filed by the workman for terminating his services. (Current Year Rs.
0.450 million; Previous Year Rs. Nil) |
-- |
-- |
fixed assets:
Ø Goodwill
Ø Computer – Software
Ø Leasehold improvements
Ø Furniture and Fixtures
Ø Plant and Machinery
Ø Motor Vehicles
Ø Equipments and Computer System
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 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. 53.32 |
|
|
1 |
Rs. 84.60 |
|
Euro |
1 |
Rs. 72.63 |
INFORMATION DETAILS
|
Information
Gathered by : |
PDT |
|
|
|
|
Report Prepared
by : |
BVA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
42 |
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.