MIRA INFORM REPORT

 

 

Report Date :

08.01.2013

 

IDENTIFICATION DETAILS

 

Name :

HITPLAY DEVICES PRIVATE LIMITED

 

 

Registered Office :

No.-1-B, Laaj, Off North Avenue, 18Th Road, Santacruz West, Mumbai – 400054, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.09.2006

 

 

Com. Reg. No.:

11-164829

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U32109MH2006PTC164829

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMH12789A

 

 

PAN No.:

[Permanent Account No.]

ABCH7446R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Office Items, Gadgets, Travel Items.

 

 

No. of Employees :

8 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (18)

 

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 :

Small Company

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited. There appear accumulated losses recorded by the company.

 

However, company has performed well in the current year. Trade relations are reported to be fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings on a safe and secured 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.

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Prashant

Designation :

Accountant Manager

Contact No.:

91-9930309656

Date :

02.01.2013

 

LOCATIONS

 

Registered Office :

No.-1-B, Laaj, Off North Avenue, 18Th Road, Santacruz West, Mumbai – 400054, Maharashtra, India

Tel. No.:

91-22-26052297/65885504

Mobile No.:

91-9820230737 (Mr. Champ)

Fax No.:

91-22-26462004

E-Mail :

champ@hitplay.in

prashant@hitplay.in

Website :

http://www.hitplay.in

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2012

 

Name :

Mr. Chirag Alreja

Designation :

Director

Address :

1, Laaj, 18th Road, Santacruz – West, Maharashtra, India

Date of Appointment :

22.09.2006

DIN No.:

00377586

 

 

Name :

Mr. Pradeep Alreja

Designation :

Director

Address :

1, Laaj, 18th Road, Santacruz – West, Maharashtra, India

Date of Appointment :

22.09.2006

DIN No.:

00377729

 

 

Name :

Mr. Jharna Alreja

Designation :

Director

Address :

1, Laaj, 18th Road, Santacruz – West, Maharashtra, India

Date of Appointment :

22.09.2006

DIN No.:

00377929

 

 

KEY EXECUTIVES

 

Name :

Mr. Prashant

Designation :

Accountant Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2012

 

Names of Shareholders

No. of Shares

Chirag Alreja

44500

Pradeep Alreja

5000

Jharna Alreja

500

 

 

TOTAL

50000

 

AS ON 30.09.2012

 

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 Office Items, Gadgets, Travel Items.

 

 

Imports :

 

Products :

·         Office Items

·         Gadgets

·         Travel Items

Countries :

·         Hong Kongs

·         UK

·         Europe

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Total Gift Solutions Private Limited, Bangalore

 

 

Customers :

·         eBay India Private Limited, Mumbai

·         DSF Technology Consultants Private Limited

 

 

No. of Employees :

8 (Approximately)

 

 

Bankers :

·         Indian Overseas Bank, Sadhana, 378, L J Road, Mahim Branch, Mumbai – 400016, Maharashtra, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long term from bank secured

7.102

7.558

TOTAL

7.102

7.558

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

From Directors and relatives

0.662

0.512

TOTAL

0.662

0.512

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ghatalia Darji and Associates

Chartered Accountant

Address :

414,Ijmima, Behind Goregaon Sport Club, Off, Link Road, Mumbai – 400064, Maharashtra, India

Tel. No.:

91-2888-0338, 2881-8488

E-Mail :

Kaushik@kghatalia.com

PAN No.:

AAKFG0406E

 

 

CAPITAL STRUCTURE

 

After 28.09.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

As On 31.032012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

 

 

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

0.100

0.100

0.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(0.466)

(0.907)

(1.024)

NETWORTH

(0.366)

(0.807)

(0.924)

LOAN FUNDS

 

 

 

1] Secured Loans

7.102

7.558

5.462

2] Unsecured Loans

0.662

0.512

0.611

TOTAL BORROWING

7.764

8.070

6.073

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

7.398

7.263

5.149

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.662

0.353

0.253

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.373

3.827

2.525

 

Sundry Debtors

1.744

1.677

2.153

 

Cash & Bank Balances

0.311

0.160

0.239

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

2.388

2.206

0.197

Total Current Assets

8.816

7.870

5.114

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1.766

0.709

0.156

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

0.314

0.251

0.066

Total Current Liabilities

2.080

0.960

0.222

Net Current Assets

6.736

6.910

4.892

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.004

 

 

 

 

TOTAL

7.398

7.263

5.149

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

11.202

5.337

3.893

 

 

Other Income

0.000

0.008

0.037

 

 

TOTAL                                     (A)

11.202

5.345

3.930

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials consumed

5.928

3.763

 

 

Purchased of Stock in trade

 

 

 

 

 

Changes in inventories of finished goods, work in progress and stock-in-trade

(0.545)

(1.302)

3.816

 

 

Employee benefit expenses

1.557

0.484

 

 

 

Other operating expenses

3.652

2.208

 

 

 

Increase in stock

0.000

0.000

 

 

 

TOTAL                                     (B)

10.592

5.153

3.816

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

0.610

0.192

0.114

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.037

0.037

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

0.573

0.155

0.114

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.056

0.039

0.051

 

 

 

 

 

Less

Extraordinary items

0.077

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                 (G)

0.440

0.116

0.063

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.014

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

0.440

0.116

0.049

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(0.908)

(1.024)

(1.073)

 

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(0.468)

(0.908)

(1.024)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

 Traded Goods

0.000

2.350

1.561

 

TOTAL IMPORTS

0.000

2.350

1.561

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

Basic

44.10

11.64

4.98

 

Diluted

44.10

11.64

4.98

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.93

2.17

1.25

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.93

2.17

170.27

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.64

1.41

0.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.31)

(0.14)

(0.07)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(6.19)

(1.19)

(0.24)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.24

8.20

1.04

 

 

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

No

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

 

 

FORM 8

 

Corporate identity number of the company

U32109MH2006PTC164829

Name of the company

HITPLAY DEVICES PRIVATE LIMITED

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

No.-1-B, Laaj, Off North Avenue, 18Th Road, Santacruz West, Mumbai – 400054, Maharashtra

This form is for

Creation of charge

Type of charge

·         Movable property (not being pledge)

Particular of charge holder

Indian Overseas Bank, Sadhana, 378, L J Road, Mahim Branch, Mumbai – 400016, Maharashtra, India

Nature of instrument creating charge

Letter of Hypothecation in F-110E

Date of instrument Creating the charge

12.10.2009

Amount secured by the charge

Rs. 7.500 Millions

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

Rate of interest

11.00% p.a.

 

Terms of repayment

Repayable on Demand

 

Margin

30%

 

Extent and operation of the charge

The charge is to operate as security, by way of first exclusive charge, for the repayment of Cash Credit under ETF limit of Rs.7.500 Millions together with interest, additional interest, costs, charges, expenses and all other moneys payable by the said borrower to the Bank in terms of sanction.

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

Hypothecation, by way of first charge, of all the company’s stock of electrical and electronic devices stored or to be stored at the company’s premises or elsewhere.

 

 

TRADE REFERENCES

 

·         Total Gift Solutions Private Limited, Bangalore

·         eBay India Private Limited, Mumbai

·         DSF Technology Consultants Private Limited

 

FIXED ASSETS

 

·         Office Equipment

·         Computers

·         Cell Phone

·         Cycle

·         Furniture and Fixture

·         Camera (CCTV)

·         Canon Camera

·         Website Development

 

 

 


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 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.54.97

UK Pound

1

Rs.88.10

Euro

1

Rs.71.66

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVD

 

 

Report Prepared by :

SPR


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

18

 

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.