MIRA INFORM REPORT

 

 

Report Date :

03.04.2014

 

IDENTIFICATION DETAILS

 

Name :

NETSURF COMMUNICATIONS PRIVATE LIMITED 

 

 

Registered Office :

Office No. 4 and 5, 2nd and 3rd Floor, Tata Icon, Pune – Mumbai Road, Pune – 411003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.03.2000

 

 

Com. Reg. No.:

11-142615

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U72900PN2000PTC142615

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEN01459D

 

 

PAN No.:

[Permanent Account No.]

AABCN0065A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in sale of bio organic products, nutritional food supplement and personal care products.

 

 

No. of Employees :

150 (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 780000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having satisfactory track record.

 

The financial position of the company is decent.

 

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

 

The company can be considered good for 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’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

 

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. Ramchandra

Designation :

Account Department

Contact No.:

91-20-25822603

Date :

01.04.2014

 

 

LOCATIONS

 

Registered Office :

Office No. 4 and 5, 2nd and 3rd Floor, Tata Icon, Pune – Mumbai Road, Pune – 411003, Maharashtra, India 

Tel. No.:

91-20-25822603/ 25822604

Fax No.:

91-20-25822608

E-Mail :

laxmi@netsurf.co.in

Website :

www.netsurf.co.in

Location :

Owned

 

 

 

 

DIRECTORS

 

AS ON 28.09.2013

 

Name :

Mr. Sanjay G. Malpani

Designation :

Director

Address :

1st Floor, Anand-O-Ville, 7th Street, Anand Park, Pune – 411007, Maharashtra, India

Date of Birth/Age :

07.03.1964

Date of Appointment :

15.03.2000

DIN No.:

00901995

 

 

Name :

Mr. Raj Kamal

Designation :

Director

Address :

A/2, Ashoka Triplex, Kalyaninagar, Pune – 411014, Maharashtra, India

Date of Birth/Age :

28.02.1964

Date of Appointment :

15.03.2000

DIN No.:

02385402

 

 

Name :

Mr. Sujit Sohanlal Jain

Designation :

Director

Address :

7- New Bazar, Khadaki, Pune – 411033, Maharashtra, India

Date of Birth/Age :

10.01.1976

Date of Appointment :

15.03.2000

DIN No.:

01463586

 

 

KEY EXECUTIVES

 

Name :

Mr. Ramchandra

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.09.2013

 

Names of Shareholders

 

No. of Shares

Sanjay G. Malpani

23100

Sujit Jain

90100

Dhanesh Mehta

7500

Radhamohan J. Lakhotia

10000

Sanyukta Ganjwala jointly with Ramesh Ganjwala

2000

Ramesh Ganjwala jointly with Sanyukta Ganjwala

2000

Nilesh Ganjwala jointly with Rupa Ganjwala

2000

Rupa Ganjwala jointly with Nilesh Ganjwala

2000

Vinit Ganjwala jointly with Mona Ganjwala

2000

Mona Ganjwala jointly with Vinit Ganjwala

2000

Sachin Shah

15000

Sapan Agarwal

12500

Saroj Malpani

24500

Gomukhi Properties Services Private Limited, India  

5000

Mahesh Bajaj

5000

Sanjay Knit Private Limited, India

10000

Papita Jain

7500

Rajkamal B. Verma

1450

Rashmi Verma

5000

Surekha Kinkar

6350

Heena D. Mehta

7500

Aashana Jain represented by Sujit Jain

2500

Amita Jain

2500

Gaurav Jain represented by Sujit Jain

2500

 

 

Total

250000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.09.2013

 

Category

Percentage

Bodies corporate

6.00

Directors or relatives of Directors

60.66

Other top fifty shareholders

33.34

Total

100.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in sale of bio organic products, nutritional food supplement and personal care products.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, End Users and Retailers

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

IDBI Bank, Pune, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term Loans

 

 

Vehicle Loans “Hire Purchase Credit”

1.011

1.484

 

 

 

Total

1.011

1.484

 

Nature of Security

Terms of Repayment

Vehicle loans are secured against hypothecation of vehicles for which the said loans are granted.

Vehicles loans are repayable in equal monthly installments with interest rate applicable to different loans and are expected to be fully repaid as per respective repayment* schedules ranging from 8.50% to 11.00%

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M. M. Nissim and Company

Chartered Accountants

Address :

Barodawala Mansion, B-Wing, 3rd Floor, 81, Dr. Annie Besant Road, Worli Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-24949991

Fax No.:

91-22-24949995

PAN No.:

AAAFM5103E

 

 

Enterprises in which KMP's are able to Exercise significant Influence :

·         Netsurf Research Labs Private Limited.(Formely known as Netone Technologies  Private Limited

·         Maverick Mobile solutions Private Limited

·         Shades Lifestyle (India) Private Limited

·         Acumen Advertising Private Limited

·         Sanjay Knit Private Limited

·         Jade Securities Private Limited

 

 

Sister Concern :

Netsurf Research Labs Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

193.060

169.081

131.659

(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)

195.560

171.581

134.159

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.011

1.484

2.542

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

6.411

24.313

17.096

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

7.422

25.797

19.638

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

5.103

(b) Trade payables

36.614

18.152

21.461

(c) Other current liabilities

83.203

72.506

118.741

(d) Short-term provisions

3.135

3.197

2.620

Total Current Liabilities (4)

122.952

93.855

147.925

 

 

 

 

TOTAL

325.934

291.233

301.722

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.601

13.125

12.627

(ii) Intangible Assets

9.965

0.000

0.153

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

8.921

8.921

8.921

(c) Deferred tax assets (net)

2.168

1.831

1.401

(d)  Long-term Loan and Advances

37.855

47.336

43.930

(e) Other Non-current assets

3.053

1.916

1.448

Total Non-Current Assets

75.563

73.129

68.480

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

22.000

0.000

0.000

(b) Inventories

72.247

21.471

20.655

(c) Trade receivables

28.729

31.622

32.742

(d) Cash and cash equivalents

41.409

86.167

62.932

(e) Short-term loans and advances

80.652

73.879

85.313

(f) Other current assets

5.334

4.965

31.600

Total Current Assets

250.371

218.104

233.242

 

 

 

 

TOTAL

325.934

291.233

301.722

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Gross Income

700.056

669.425

612.001

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

48.421

65.578

42.538

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

8.815

4.180

4.381

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX      

39.606

61.398

38.157

 

 

 

 

 

Less

TAX                                                                 

12.702

21.070

12.992

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

26.904

40.328

25.165

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

146.577

111.655

91.322

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

3.000

2.500

2.500

 

 

Dividend

2.500

2.500

2.000

 

 

Tax on Dividend

0.425

0.406

0.332

 

BALANCE CARRIED TO THE B/S

167.556

146.577

111.655

 

 

 

 

 

 

Earnings Per Share (Rs.)

107.62

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

12.58

21.89

13.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.36

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.01

0.01

0.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.04

2.32

1.58

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

2.500

2.500

2.500

Reserves & Surplus

131.659

169.081

193.060

Net worth

134.159

171.581

195.560

 

 

 

 

long-term borrowings

2.542

1.484

1.011

Short term borrowings

5.103

0.000

0.000

Total borrowings

7.645

1.484

1.011

Debt/Equity ratio

0.057

0.009

0.005

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Gross Income

612.001

669.425

700.056

 

 

9.383

4.576

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Gross Income

612.001

669.425

700.056

Profit

25.165

40.328

26.904

 

4.11%

6.02%

3.84%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM DEBT:

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current Maturity of Long Term Debt

0.475

2.943

4.280

 

 

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

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

 

 

Note:

 

The Registered Office of the company has been shifted from 405, Panchsheel Condominimc Road, Marine Drive, Churchgate, Mumbai – 400020, Maharashtra India to the present address w.e.f. 30.01.2012

 

 

OPERATIONS AND PERFORMANCE:

 

At the end of March, 13 have 15,50,000 strong and satisfied customer base in various states including Gujarat, Karnataka, Andhra Pradesh, Madhya Pradesh, Rajasthan, Chhattisgarh and Maharashtra. During the year the sales performance of the biofit range of products and nutritional food supplement was satisfactory. As a part of Brand building and business promotion activities the company has been organizing seminars, conferences, musical performances and sport recreation events.

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

 

 

 

FIXED ASSETS:

 

Tangible Assets

·         Plant and Machinery

·         Furniture and Fixtures

·         Computer

·         Office Equipments

·         Vehicles

 

Intangible Assets

·         Computer 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 records 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.59.65

UK Pound

1

Rs.99.21

Euro

1

Rs.82.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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.