MIRA INFORM REPORT

 

 

Report Date :

15.03.2013

 

IDENTIFICATION DETAILS

 

Name :

MAXX MOBILE COMMUNICATIONS LIMITED (w.e.f. 10.09.2008)

 

MAXX MOBLINK PRIVATE LIMITED AMALGAMATED WITH MAXX MOBILE COMMUNICATIONS LIMITED

 

 

Formerly Known As :

MAXX MOBILE COMMUNICATIONS PRIVATE LIMITED (w.e.f. 26.08.2008)

 

MAXX MOBILE PHONE AND ACCESSORIES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

1601, 16th Floor, DLH Corporate Park, S. V. Road, Opposite MTNL Telephone Exchange, Goregaon (West), Mumbai- 400062, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

01.01.2004

 

 

Com. Reg. No.:

11-143794

 

 

Capital Investment / Paid-up Capital :

Rs. 2881.232 millions

 

 

CIN No.:

[Company Identification No.]

U32204MH2004PLC143794

 

 

PAN No.:

[Permanent Account No.]

AADCM7894C

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing of mobile phone battery and chargers as well as trading in mobile phones and accessories.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 21000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Company has performed well during the year 2011-2012. Financially appears to be strong.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

The company can be considered for business dealings at usual trade terms and condition.

 

Note: As claimed by Ms. Megha Gupta from accounts department that Maxx Moblink Private Limited has been amalgamated with Maxx Mobile Communications Limited. Hence, report will be prepared on Maxx Mobile Communications Limited. The concerned person has denied to give the date of amalgamation.

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities : BBB

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation it carry moderate 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 DENIED BY

 

Name :

Ms. Megha Gupta

Designation :

Accounts Department

Contact No.:

91-22-33662222

Date :

15.03.2013

 

 

LOCATIONS

 

Registered Office :

1601, 16th Floor, DLH Corporate Park, S. V. Road, Opposite MTNL Telephone Exchange, Goregaon (West), Mumbai- 400062, Maharashtra, India

Tel. No.:

91-22-40734444

Fax No.:

91-22-40794440

E-Mail :

megha.gupta@maxxmobile.in

Website :

www.maxxmobile.in

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Ajjay Ramanlal Agrawal

Designation :

Managing director

Address :

1503, Quiescent Hights, Mind Space, Chincholi Bunder, Malad (West), Mumbai-400064, Maharashtra, India

Date of Birth/Age :

25.02.1977

Qualification :

Graduate

Date of Appointment :

01.01.2004

PAN No.:

ADAPA4684K

DIN No.:

00241575

 

 

Name :

Mahesh Harjibhai Pipaliya

Designation :

Whole-time director

Address :

Flat No.12, 3rd Floor, Dwarkesh, Rani Sati Marg, Malad (East), Mumbai-400097, Maharashtra, India

Date of Birth/Age :

29.09.1978

Qualification :

graduate

Date of Appointment :

31.05.2010

PAN No.:

AMMPP5983H

DIN No.:

03095950

 

 

Name :

Deva Nand Balodhi

Designation :

Director

Address :

699, 1st Floor, Military Road, Anand Prabhat, Delhi-110005, India

Date of Birth/Age :

14.07.1946

Qualification :

Masters of Science and arts

Date of Appointment :

18.09.2010

DIN No.:

01946041

 

 

Name :

Khee Chuan Low

Designation :

Nominee director

Address :

142, Lorong Ah Soo #02-253, Singapore 530142

Date of Birth/Age :

03.02.1977

Qualification :

Bachelor’s degree in B.E. (Agriculture) and post-graduate management degree in Agriculture

Date of Appointment :

04.01.2011

DIN No.:

03357098

 

 

KEY EXECUTIVES

 

Name :

Megha Gupta

Designation :

Secretary

Address :

1102, J-Wing, Mayuresh Shristi Park, Lake Road, Off L.B.S. Road, Bhandup (West), Mumbai-400078, Maharashtra, India

Date of Birth/Age :

13.03.1987

Date of Appointment :

11.02.2010

PAN No.:

AOZPG0155M

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Note: Major Shareholders details file attached

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

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

16.23

Bodies corporate

27.00

Directors or relatives of Directors

55.61

Others

1.16

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of mobile phone battery and chargers as well as trading in mobile phones and accessories.

 

PRODUCTION STATUS AS ON 31.03.2010

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Mobile Phone Battery

Nos.

NA

NA

3,90,56,494

Mobile Phone Charger

Nos.

NA

NA

3,90,56,494

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management

 

 

Bankers :

State Bank of India, IFB, Natraj Building, 102, 1st Floor, 194,, Sir M V Road Western Express Highway, Andheri (East), Mumbai - 400021, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Rupee term loans from banks

1233.377

1434.555

Foreign currency term loans from banks

714.185

197.095

Long-term maturities of finance lease obligations

0.810

0.190

Term loans from banks

1782.538

413.173

Loans repayable on demand

0.000

953.078

Other loans and advances, others

0.000

99.994

Total

3730.910

3098.085

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Anil Bansal and Associates

Chartered Accountants

Address :

1001, Ijmima Complex, Raheja S Metroplex, Link Road, Malad (West), Mumbai-400064, Maharashtra, India

PAN No.:

AADPB0832A

 

 

Name :

S. R. Batliboi and Associates

Chartered Accountants

Address :

Golf View, Corporate Tower, B, Sector-42, Sector Road, Gurgaon-122002, Haryana, India

PAN No.:

AABFS3421N

 

 

Subsidiary :

  • Maxx Moblie Communications, FZCO, United Arab Emirates

 

  • Maxx Moblink Private Limited, India

CIN No.: U74990MH2008PTC188380

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

  • Kreteka Investments Private Limited

CIN No.: U67120MH2008PTC182939

 

  • Integrity Properties Private Limited

CIN No.: U45191MH2005PTC156132

 

  • Maxx Digital Care Private Limited

CIN No.: U64200MH2008PTC187765

 

  • Maxx Retail Private Limited

CIN No.: U52100MH2008PTC187753

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400000000

Equity Shares

Rs.10/- each

Rs. 4000.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

288123198

Equity Shares

Rs.10/- each

Rs. 2881.232 Millions

 

 

 

 

 


 

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

2881.232

2881.232

195.320

2] Share Application Money

0.000

0.100

0.000

3] Reserves & Surplus

2483.495

1565.446

2555.894

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

5364.727

4446.778

2751.214

LOAN FUNDS

 

 

 

1] Secured Loans

3730.910

3098.085

3030.476

2] Unsecured Loans

181.937

12.000

81.245

TOTAL BORROWING

3912.847

3110.085

3111.721

DEFERRED TAX LIABILITIES

219.161

154.524

59.187

 

 

 

 

TOTAL

9497.735

7711.387

5922.122

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6710.561

3991.376

1237.586

Capital work-in-progress

21.464

31.758

2716.400

 

 

 

 

INVESTMENT

507.894

500.600

108.100

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

131.681

589.661

539.311

 

Sundry Debtors

3960.222

3606.438

1926.434

 

Cash & Bank Balances

91.205

267.817

228.390

 

Other Current Assets

37.412

33.114

4.687

 

Loans & Advances

727.614

342.773

147.657

Total Current Assets

4948.134

4839.803

2846.479

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1759.691

1018.681

894.437

 

Other Current Liabilities

696.991

563.134

77.632

 

Provisions

233.636

70.335

14.374

Total Current Liabilities

2690.318

1652.150

986.443

Net Current Assets

2257.816

3187.653

1860.036

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

9497.735

7711.387

5922.122

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

6678.513

6665.753

4986.019

 

 

Other Income

396.769

31.464

47.490

 

 

TOTAL                                     (A)

7075.282

6697.217

5033.509

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

4155.144

4696.832

 

 

Purchases of stock-in-trade

754.248

0.042

4410.801

 

 

Employee benefit expense

102.216

125.346

 

 

 

Other expenses

148.593

174.072

 

 

 

Prior period items

0.000

65.005

 

 

 

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

83.203

(116.875)

 

 

 

TOTAL                                     (B)

5243.404

4944.422

4410.801

 

 

 

 

 

Less

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

1831.878

1752.795

622.708

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

519.769

388.953

124.508

 

 

 

 

 

 

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

1312.109

1363.842

498.200

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

298.535

245.498

42.464

 

 

 

 

 

 

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

1013.574

1118.344

455.736

 

 

 

 

 

Less

TAX                                                                  (H)

95.525

104.538

0.000

 

 

 

 

 

 

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

918.049

1013.806

455.736

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Exports at F.O.B. Value

359.598

5291.516

1398.938

 

TOTAL EARNINGS

359.598

5291.516

6690.454

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw materials and consumables

269.609

4508.693

2900.652

 

 

Capital goods

2960.576

1725.175

1201.132

 

TOTAL IMPORTS

3230.185

6233.868

4101.784

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.19

3.52

1.51

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

12.98

15.14

9.05

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

15.18

16.78

9.14

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.69

12.52

11.16

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.25

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.73

0.70

1.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.84

2.93

2.89

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

31.03.2010

 

(Rs. In Millions)

 

 

 

 

Creditors due small micro enterprises

1759.691

1.938

0.000

Creditors due others

 

1016.743

894.437

 

 

 

 

Total

1759.691

1018.681

894.437

 

 

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

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

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

PERFORMANCE REVIEW

 

The year the company has not registered significant growth due economic slowdown globally. However company has rebounded significantly in total revenue generation during the year. Total revenue of the Company is Rs. 7075.300 millions in comparison to Rs. 6697.200 millions in the previous year, registering a growth of approx. 105.65 %. The Profit before Tax and prior period items is Rs. 1013.600 millions as against Rs.1183.300 millions in the previous year registering downturn of approx. 85.66%. The Net Profit after Tax is Rs. 918.000 millions as against Rs. 1013.800 millions in the previous year registering downturn of approx. 90.55 %

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Loans and advances from related parties

0.000

12.000

Loans and advances from directors

1.702

0.000

Other loans and advances, others

180.235

0.000

Total

181.937

12.000

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • 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.54.44

UK Pound

1

Rs.81.33

Euro

1

Rs.70.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

 

 

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.