MIRA INFORM REPORT

 

 

Report Date :

17.04.2014

 

IDENTIFICATION DETAILS

 

Name :

BIG MAGIC LIMITED

 

 

Registered Office :

401, 4th Floor, Infinite, Link Road, Andheri (West), Mumbai - 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.04.2011

 

 

Com. Reg. No.:

11-216414

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U74900MH2011PLC216414

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB21183B

 

 

PAN No.:

[Permanent Account No.]

AAECB5352K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of Television and Post Production. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (18)

 

RATING

STATUS

PROPOSED CREDIT LINE

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

Limited with full security

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Reliance Broadcast Network Limited”. It is an established company having moderate track record.

 

The company has incurred huge accumulated losses, which has eroded the net worth of the company. Profitability of the company seems to be under pressure.

 

Business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings on safe and secured trade terms and condition.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INDIAN ECONOMIC OVERVIEW

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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-Cooperative (91-22-30689344)

 

LOCATIONS

 

Registered Office :

401, 4th Floor, Infinite, Link Road, Andheri (West), Mumbai - 400053, Maharashtra, India

Tel. No.:

91-22-30689444/ 30689344

Fax No.:

91-22-39888927

E-Mail :

gururaja.rao@reliancebroadcast.com

Website :

http://www.reliancebroadcast.com

 

 

DIRECTORS

 

As on 24.09.2013

 

Name :

Mr. Tarun Ashok Katial

Designation :

Director

Address :

403, A/20, Shastri Nagar, Andheri [West], Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

07.01.1975

Qualification :

MBA (Marketing)

Date of Appointment :

19.04.2011

DIN No.:

01665221

 

 

Name :

Malabika Boruah

Designation :

Additional Director

Address :

Flat A-18, Namaskar Chs, Near Poonam Nagar, Mahakali Caves Road, Andheri (East), Mumbai – 400093, Maharashtra, India 

Date of Birth/Age :

26.09.1983

Date of Appointment :

27.01.2014

DIN No.:

05298024

 

 

Name :

Mr. Gaurav Jayprakash Dattani

Designation :

Additional director

Address :

Flat No. 702, 7th Floor, E Wing, Shiv Manthan CHSL, Soni Complex, Off Link Road Malad (West), Mumbai – 400064, Maharashtra, India 

Date of Birth/Age :

08.01.1984

Date of Appointment :

07.11.2013

DIN No.:

06626553

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 24.09.2013

 

Names of Shareholders

 

No. of Shares

Reliance Broadcast Network Limited, India

 

49993

Tarun Ashok Katial [Nominee of Reliance Broadcast Network Limited, India]

 

1

Sunil Kumavan [Nominee of Reliance Broadcast Network Limited, India]

 

1

Kamalakanta Chatterjee [Nominee of Reliance Broadcast Network Limited, India]

 

1

Akshat Jain [Nominee of Reliance Broadcast Network Limited, India]

 

1

Shweta Trivedi [Nominee of Reliance Broadcast Network Limited, India]

 

1

Rashika Vijay Kumar Bakshi

 

2

Total

 

50000

 

As on 24.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Television and Post Production. 

 

 

Products/ Services :

ITC Code No.

Product Descriptions

99846310

Broadcasting and Syndication

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Divulged

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Chaturvedi and Shah

Chartered Accountants

Address :

714-715, Tulsiani Chambers 212, Nariman Point, Mumbai – 400021, Maharashtra, India

PAN No.:

AAAFC0662N

 

 

Others :

BIG CBS Networks Private Limited

 

 

Joint venture :

BIG RTL Broadcast Private Limited

 

 

Holding Company :

Reliance Broadcast Network Limited

 

 

Fellow Subsidiary Company:

Reliance Television Private Limited

 

 

CAPITAL STRUCTURE

 

As on 24.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs. 10/- each

Rs. 0.500 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

0.500

0.500

(b) Reserves & Surplus

 

(711.095)

(406.535)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

(710.595)

(406.035)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

992.921

480.661

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

1.338

0.000

(d) long-term provisions

 

0.878

0.486

Total Non-current Liabilities (3)

 

995.137

481.147

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

113.940

51.352

(c) Other current liabilities

 

55.315

34.468

(d) Short-term provisions

 

0.767

0.430

Total Current Liabilities (4)

 

170.022

86.250

 

 

 

 

TOTAL

 

454.564

161.362

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

33.670

26.220

(ii) Intangible Assets

 

6.188

4.028

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

10.503

2.483

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

50.361

32.731

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

161.481

57.964

(c) Trade receivables

 

65.950

21.950

(d) Cash and cash equivalents

 

0.306

2.693

(e) Short-term loans and advances

 

100.166

46.024

(f) Other current assets

 

76.300

0.000

Total Current Assets

 

404.203

128.631

 

 

 

 

TOTAL

 

454.564

161.362

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

221.559

70.606

 

 

Other Income

 

0.000

0.001

 

 

TOTAL                                     (A)

 

221.559

70.607

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

231.955

197.379

 

 

Employees benefits expense

 

37.017

21.078

 

 

Other expenses

 

241.816

250.056

 

 

TOTAL                                     (B)

 

510.788

468.513

 

 

 

 

 

Less

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

 

(289.229)

(397.906)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

3.058

1.015

 

 

 

 

 

 

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

 

(292.287)

(398.921)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

12.274

7.613

 

 

 

 

 

 

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

 

(304.561)

(406.534)

 

 

 

 

 

Less

TAX                                                                  (H)

 

0.000

0.000

 

 

 

 

 

 

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

 

(304.561)

(406.534)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

(6091.21)

(8130.69)

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

(137.46)

(575.77)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

(137.46)

(575.78)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

(67.00)

(251.94)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.43

1.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

(1.40)

(1.18)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

2.38

1.49

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

 

0.500

0.500

Reserves & Surplus

 

(406.535)

(711.095)

Net worth

 

(406.035)

(710.595)

 

 

 

 

long-term borrowings

 

480.661

992.921

Short term borrowings

 

0.000

0.000

Total borrowings

 

480.661

992.921

Debt/Equity ratio

 

(1.184)

(1.397)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

70.606

221.559

 

 

0.000

213.796

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

70.606

221.559

Profit / (Loss)

 

(406.534)

(304.561)

 

 

(575.78%)

(137.46%)

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT: 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

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

No

24]

Banking facility details

No

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

 

 

BUSINESS OPERATIONS

 

The Company’s flagship channel, Big Magic, in the financial year 2012-13, has performed excellently in Central India, beating long standing players and has now expanded reach across Hindi speaking markets of India. On the Regional front, the Channel has further expanded to launch BIG Magic Bihar and Jharkhand for the region, while International inroads have been made to the United States and Canada with BIG Magic International. A number of daily shows have been launched namely Police Files, Pyar Ya Dehshat, Hum Hai Bajrangi, Beta Hi Chahiye with some reality shows namely BIG Memsaab, a talent show for house-wives, Khul Ja Sim Sim, a unique game show, Mele Ka BIG Star, a show offering a platform for talent from the region and Rasoi ki Rani, a cookery show.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

LONG-TERM BORROWINGS

 

 

Partly convertible debentures others

0.000

50.000

Loans and advances from related parties

992.921

430.661

Total

992.921

480.661

 

 

 

FIXED ASSETS

 

·         Plant and equipment

·         Other plant and equipment

·         Furniture and fixtures

·         Office equipment

·         Computer equipments

·         Other equipments

·         Leasehold improvements

·         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 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.60.23

UK Pound

1

Rs.100.79

Euro

1

Rs.83.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

 

18

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.