MIRA INFORM REPORT

 

 

Report Date :

12.11.2013

 

IDENTIFICATION DETAILS

 

Name :

DATAVISION SOFTWARE SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.10.1995

 

 

Com. Reg. No.:

25-093960

 

 

Capital Investment / Paid-up Capital :

Rs. 24.792 Millions

 

 

CIN No.:

[Company Identification No.]

U92114MH1995PTC093960

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Software Solutions only for Banks.

 

 

No. of Employees :

120 (Approximately)

 

 

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 260000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profit and sales turnover of the company appears to be decent.

 

Trade relations are reported to be fair. Business is active. Payment terms are usually correct.

 

The company can be considered for business dealing 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

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6 % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

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. Sangam

Designation :

Account Executive

Contact No.:

91-20-25690661

Date :

11.11.2013

 

 

LOCATIONS

 

Registered Office/ Corporate headquarters :

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra, India

Tel. No.:

91-20-25690661 / 2 / 3 / 4

Fax No.:

91-20-25690684

E-Mail :

uchil@datavsn.com

akulkarni@datavsn.com

Website :

www.datavsn.com

 

 

Branches :

Located at

 

·         Bangalore

·         Ahmedabad

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Vishwanath Manjappa Uchil

Designation :

Director

Address :

Uchil Residency, Kumar Prerna Co-op Housing Society, Aundh, Pune-411007, Maharashtra, India

Date of Birth/Age :

30.12.1948

Date of Appointment :

27.10.1995

DIN No.:

00360978

 

 

Name :

Mr. Ameet Vishwanath Uchil

Designation :

Director

Address :

Uchil Residency, Kumar Prerna Co-op Housing Society, Aundh, Pune-411007, Maharashtra, India

Date of Birth/Age :

10.02.1978

Date of Appointment :

06.08.2008

DIN No.:

02291416

 

 

Name :

Mr. Supriya Vishwanath Uchil

Designation :

Whole-time director

Address :

Uchil Residency, Kumar Prerna Co-op Housing Society, Aundh, Pune-411007, Maharashtra, India

Date of Birth/Age :

19.08.1975

Date of Appointment :

01.04.2009

DIN No.:

02637213

 

 

KEY EXECUTIVES

 

Name :

Mr. Sangam

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Vishwanath Uchil

 

830360

Prakash Khanchandani

 

395050

Ameet Uchil

 

51198

Supriya Uchil

 

112800

Jadhav Suresh

 

30000

GIS Information Systems Private Limited, India

 

959790

Karamchandani Pramod

 

50000

Karamchandani Surendra

 

50000

Ameet Uchil J/W Ramesh Mangawde

 

1

Ameet Uchil J/W Hemanti Kulkarni

 

1

Total

 

2479200

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

39.00

Directors or relatives of directors

 

40.00

Other top fifty shareholders

 

21.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Software Solutions only for Banks.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

Urban Co-operative Banks

 

·         Seva Vikas Co-Op Bank, Pimpri, Pune

·         Deccan Merchant Urban Co-Op Bank, Mumbai

·         Deogiri Urban Co-Op Bank, Aurangbad

·         Youth Development Co-Op Bank, Kolhapur

·         The Mehsana Urban Co-Op Bank, Mehsana

·         Kolaphur Urban Co-Op Bank, Kolhapur

·         Vima Kamagar Co-Op Bank, Mumbai

·         Mogaveera Urban Co-Op Bank, Mumbai

·         Malkapur Urban Co-Op. Bank, Buldhana

·         The Eastern Railway Employees Co-Op Bank Limited, Kolkata

·         Janatha Sahakari Bank, Gondia

 

 

No. of Employees :

120 (Approximately)

 

 

Bankers :

The Central Bank of India Limited, Pune Camp Branch, Pune - 411001, Maharashtra, India

HDFC Bank Limited, Pune, Maharashtra, India

 

 

Facilities :

Overdraft: Rs. 5.500 Millions (From HDFC Bank)

Cash Credit: Rs. 7.000 Millions (From HDFC Bank)

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Term loans from HDFC bank limited

2.584

2.957

 

 

 

Short term borrowings

 

 

Cash credit from HDFC bank limited

3.321

6.235

 

 

 

Total

5.905

9.192

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. S. Karachiwala and Company

Chartered Accountants

Address :

Office 105, Nilkant Heights, A-1/384 Bhavani Peth, Pune-411042, Maharashtra, India

Tel. No.:

91-20-26443928

E-Mail :

sskarachiwala@gmail.com

PAN No.:

ACDPK7450M

 

 

Sisters Concerns :

Name:

Magic E- Money Limited

Address:

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra, India

 

Name:

Next Step Infotech Private Limited

Address:

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra, India

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2479200

Equity Shares

Rs.10/- each

Rs. 24.792 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

        I.            EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

24.792

24.792

24.792

(b) Reserves & Surplus

42.612

35.887

34.211

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

67.404

60.679

59.003

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.400

8.598

25.710

(b) Deferred tax liabilities (Net)

5.917

4.578

5.628

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

13.317

13.176

31.338

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.077

16.735

2.250

(b) Trade payables

15.700

9.565

3.376

(c) Other current liabilities

86.961

11.337

10.911

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

106.738

37.637

16.537

 

 

 

 

TOTAL

187.459

111.492

106.878

 

 

 

 

      II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

44.382

12.491

14.078

(ii) Intangible Assets

24.499

5.675

8.182

(iii) Capital work-in-progress

0.000

1.996

0.000

(iv) Intangible assets under development

0.000

22.199

0.000

(b) Non-current Investments

20.274

20.273

20.273

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.979

2.189

1.176

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

92.134

64.823

43.709

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.508

2.038

51.761

(c) Trade receivables

56.249

34.231

1.121

(d) Cash and cash equivalents

3.733

0.628

8.006

(e) Short-term loans and advances

29.169

7.306

2.281

(f) Other current assets

0.666

2.466

0.000

Total Current Assets

95.325

46.669

63.169

 

 

 

 

TOTAL

187.459

111.492

106.878

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

93.598

77.467

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

198.133

93.598

77.467

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

83.281

70.444

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

177.669

83.281

70.444

 

 

 

 

 

Less

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

20.464

10.317

7.023

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

3.387

3.516

1.976

 

 

 

 

 

 

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

17.077

6.801

5.047

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.013

4.374

4.718

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

10.064

2.427

0.329

 

 

 

 

 

Less

TAX                                                                  (H)

3.339

0.750

0.214

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

6.725

1.677

0.115

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

NA

NA

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1.625

3.192

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.71

0.68

NA

 

 

Expected Sales (2013-2014): Rs. 220.000 Millions

 

The above information has been parted by Mr. Sangam

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.03

1.79

0.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.01

3.62

0.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.03

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.18

0.41

0.47

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.89

1.23

3.81

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

Yes

19]

Payments terms

Yes

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

From director

2.316

1.141

From others

2.500

4.500

 

 

 

Short term borrowings

 

 

From director

0.000

10.000

From others

0.756

0.500

 

 

 

Total

5.572

16.141

 

 

Note: No Charges Exist for Company

 

 

FIXED ASSETS:

 

v      Tangible Assets

·         Data Processing Equipments

·         Furniture and fittings

·         Vehicles

·         Office Equipments

·         Electrical Installations

·         Software

v      Intangible Assets

·         Datamate Software

·         Riskmate Software

 


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. 63.30

UK Pound

1

Rs. 101.36

Euro

1

Rs. 84.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--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.