MIRA INFORM REPORT

 

 

Report Date :

04.03.2013

 

IDENTIFICATION DETAILS

 

Name :

MULTI SCREEN MEDIA PRIVATE LIMITED (w.e.f. 21.11.2007)

 

 

Formerly Known As :

SET INDIA PRIVATE LIMITED

 

 

Registered Office :

4th Floor, Interface, Building No.7, Off Malad Link Road, Malad (West), Mumbai 400 064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

18.09.1995

 

 

Com. Reg. No.:

11-111487

 

 

Capital Investment / Paid-up Capital :

Rs.91.386 Millions

 

 

CIN No.:

[Company Identification No.]

U92100MH1995PTC111487

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS19106D

 

 

PAN No.:

[Permanent Account No.]

AABCS1728D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is primarily engaged in the production and acquisition of television programmes.

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (55)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 49000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and a reputed company having a good track record. The latest financials of the company are not made available. As per previous year’s record, financial position of the company appears to be sound. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered good for any normal 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.

 

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 DECLINED

 

Management Non Co-operative

(91-22-67081111)

 

LOCATIONS

 

Registered Office :

4th Floor, Interface, Building No.7, Off Malad Link Road, Malad (West), Mumbai 400 064, Maharashtra, India

Tel. No.:

91-22-67081111

Fax No.:

91-22-66434748

E-Mail :

rajkumarb@setindia.com

george.chien@spe.sony.com

Website:

http://www.setindia.com

 

 

DIRECTORS

 

As on 28.12.2012

 

Name :

Mr. Raman Hirji Maroo

Designation :

Director

Address :

21/22 A, Woodisnd 67, Peddar Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

06.12.1950

Date of Appointment :

23.10.1997

DIN No.:

00169152

 

Name :

Mr. Andrew Jay Kaplan

Designation :

Director

Address :

13225 Old Oak Lane, Los Angeles, California 90049 USA

Date of Birth/Age :

02.11.1960

Date of Appointment :

25.09.2003

DIN No.:

01532580

 

Name :

Mr. Rakesh Kumar Aggarwal

Designation :

Director

Address :

25, Stevens Drive, #04-02, Singapore, 257922

Date of Birth/Age :

02.09.1952

Date of Appointment :

20.04.2004

DIN No.:

01792251

 

Name :

Mr. George Chien

Designation :

Director

Address :

6440 West, 82nd Street, Los Angeles 90045

Date of Birth/Age :

09.07.1972

Date of Appointment :

30.11.2010

DIN No.:

03101431

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajkumar Shyamlal Bidawatka

Designation :

Company Secretary

Address :

C 302, D Plot, Rock Avenue, Opposite Joy Ice-Cream, Near Hindustan Naka, Kandivali West, Mumbai-400067, Maharashtra, India

Date of Birth/Age :

10.05.1968

Date of Appointment :

19.07.2007

PAN No.:

AAIPB4224H

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.12.2012

 

Names of Shareholders

 

 

No. of Shares

SPE Mauritius Holdings Limited, Mauritius

 

3837925

SPE Mauritius investments Limited, Mauritius

 

1827716

Atlas Equifin Private Limited, India

 

1106829

Emerging Markets Growth Fund Inc.(India Sub Custody), India   

 

106250

Capital International Emerging Markets Fund, India

 

18750

The New Economy Fund, India

 

31400

American Funds Insurance Series International Fund, India

 

32200

American Funds Insurance Series Global Growth Fund, India

 

6400

Grand way Global Holdings Limited, Mauritius

 

1853531

Emerging Markets Growth Fund Inc. (India Sub Custody), India  

 

177945

Capital International Emerging, Markets Fund, India

 

31402

The New Economy Fund, India

 

48466

American Fund Insurance Series International Fund, India

 

50017

American Funds Insurance Series Global Growth Fund, India

 

9748

Total

 

9138579

 

As on 30.09.2011

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

87.89

Bodies corporate

12.11

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is primarily engaged in the production and acquisition of television programmes.

 

 

Products/ Services :

  • Satellite Television Programmes
  • Service Fees
  • Subscription Income

 

PRODUCTION STATUS

 

As on 31.03.2010

 

Licensed and Installed capacity

 

The Company is primarily engaged in the production and acquisition of television programmes. The Company is not subject to licensing requirements and, due to the nature of the business; it is not possible to determine installed capacity.

 

Production:

 

Particulars

Unit

31.03.2010

In-house production

Number of episodes

28

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Not Divulged

 

 

Facilities :

Unsecured Loan

As on 31.03.2011

(Rs. in Millions)

As on 31.03.2010

(Rs. in Millions)

Short Term Loan

 

 

- From Banks (Payable within 1 year Rs.1595.650 millions; previous year Rs.2030.200 millions)

(A) 593.060

(B) 1595.650

Total

593.060

1595.650

 

Note :

 

(A) Payable within 1 year Rs.593.000 Millions

(B) Payable within 1 year Rs.1595.650 Millions

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

252, Veer Savarkar Marg,  Shivaji Park, Dadar, Mumbai – 400 025, Maharashtra, India

 

 

Subsidiaries :

  • MSM Satellite (Singapore) Pte. Limited
  • Mainline Sports Pte. Limited
  • Ben Set Limited U.K.
  • MSM Asia Limited U.K.
  • MSM North America Inc. USA
  • MSM Discovery Private Limited

 

 

Related Parties

  • SPE Mauritius Holdings Limited
  • SPE Mauritius Investments Limited
  • Grandway Global Holdings Limited

 


 

CAPITAL STRUCTURE

 

As on 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000000

Equity Shares

Rs.10/- each

Rs.500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

9138579

Equity Shares

Rs.10/- each

Rs.91.386 Millions

 

 

 

 

 

(A) 9,138,579 (Previous Year 9,138,579) Equity Shares of Rs.10 each fully paid up (Of the above shares, 999,980 Equity Shares were issued partly for cash and partly for consideration other than cash) (Of the above shares, 4,177,924 Equity Shares were issued as fully paid up pursuant to investments in Equity Shares of MSM Satellite (Singapore) Pte Limited (subsidiary company) without payments being received in cash)

 

(B) 9,138,579 (Previous Year 9,138,579) Equity Shares of Rs.10 each fully paid up (Of the above shares, 999,980 Equity Shares were issued partly for cash and partly for consideration other than cash) (Of the above shares, 4,177,924 Equity Shares were issued as fully paid up pursuant to investments in Equity Shares of MSM Satellite (Singapore) Pte Limited (subsidiary company) without payments being received in cash)


 

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

91.386

91.386

91.386

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

12036.450

11785.098

11471.017

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

12127.836

11876.484

11562.403

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

593.060

1595.650

2030.200

TOTAL BORROWING

593.060

1595.650

2030.200

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

12720.896

13472.134

13592.603

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

114.835

119.576

191.555

Capital work-in-progress

124.939

8.461

17.620

 

 

 

 

INVESTMENT

8155.203

8155.203

8155.203

DEFERREX TAX ASSETS

189.613

282.800

196.116

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

20.138
107.525

167.813

 

Sundry Debtors

8480.141
7272.191

6986.955

 

Cash & Bank Balances

449.957
217.840

956.993

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

784.384
755.112

622.185

Total Current Assets

9734.620
8352.668

8733.946

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

5127.515
2929.764

2137.672

 

Other Current Liabilities

341.907
422.893

1501.691

 

Provisions

128.892
93.917

62.474

Total Current Liabilities

5598.314
3446.574

3701.837

Net Current Assets

4136.306
4906.094

5032.109

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

12720.896

13472.134

13592.603

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

11610.682

12479.261

10853.609

 

 

Other Income

 

 

 

 

 

TOTAL                                    

11610.682

12479.261

10853.609

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

10493.535

11926.054

10257.302

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

10493.535

11926.054

10257.302

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1117.147

553.207

596.307

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

80.365

106.133

113.391

 

 

 

 

 

 

PROFIT BEFORE TAX

1197.512

447.074

482.916

 

 

 

 

 

Less

TAX                                                                 

946.159

132.993

306.691

 

 

 

 

 

 

PROFIT AFTER TAX

251.353

314.081

176.225

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1935.661

1621.580

1445.355

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2187.014

1935.661

1621.580

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB value of exports of programs

6143.136

5403.508

 

 

Service income

 

764.906

717.557

 

 

Service fee

 

511.550

3.325

 

TOTAL EARNINGS

11322.639

7419.592

6124.390

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

NA

NIL

4.738

 

TOTAL IMPORTS

NA

NIL

4.738

 

 

 

 

 

 

Earnings Per Share (Rs.)

27.50

34.37

21.90

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

2.16
2.52

1.62

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.16
5.28

5.41

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10
0.04

0.04

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.51
0.42

0.50

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.74
2.42

2.36

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

Sundry Creditors

 

 

 

Micro, Small and Medium Enterprises

0.980

0.288

0.775

Others

5126.535

2929.476

2136.897

Total

5127.515

2929.764

2137.672

 

Notes:

 

(A) Sundry Creditors includes: -Due to MSM Satellite (Singapore) Pte. Limited (Subsidiary Company) Rs. 2570.747 Millions -Due to MSM Discovery Private Limited (Subsidiary Company) Rs. 215.897 Millions

 

(B) Sundry Creditors includes: -Due to MSM Satellite (Singapore) Pte. Limited (Subsidiary Company) Rs. 1134.292  Millions -Due to MSM Discovery Private Limited (Subsidiary Company) Rs. 106.945 Millions

 

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

No

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

 

OPERATION:

 

During its Sixteenth year of operations in the financial year 2010-11, the Company recorded a turnover of Rs. 11610.682 Millions as compared to Rs. 12479.261 Millions during the previous year. Net profit after tax was Rs. 251.353 Millions for the year as against a net profit after tax of Rs. 314.081 Millions in the previous year.

 

CONTINGENT LIABILITY:

 

CONTINGENT LIABILITIES NOT PROVIDED FOR IN RESPECT OF:

 

Particulars

31.03.2010

 (Rs. in millions)

Claims against the Company not acknowledge as debts

17.905

Income Tax Matters

435.103

Sales Tax Matters

262.820

Total

715.828

 

Note:

Future cash flow in respect of above, if any, is determinable only on receipt of judgments/ decisions pending with the relevant authorities.

 

FIXED ASSETS:

 

  • Computer Software
  • Leasehold Improvements
  • Plant and Machinery
  • Motor Vehicle
  • Furniture and Fixture
  • Office Equipments
  • Computer

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.54.48

UK Pound

1

Rs.82.72

Euro

1

Rs.71.27

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

BSN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

8

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

8

--RESERVES

1~10

8

--CREDIT LINES

1~10

8

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

55

 

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.