MIRA INFORM REPORT

 

 

Report Date :

08.08.2014

 

IDENTIFICATION DETAILS

 

Name :

VIRTUAL GALAXY INFOTECH PRIVATE LIMITED

 

 

Registered Office :

3, Central Excise Colony, Behind Mahatme Eye Bank, Chhatrapati Square, Ring Road, Nagpur – 440015, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.09.1997

 

 

Com. Reg. No.:

11-110645

 

 

Capital Investment / Paid-up Capital :

Rs.55.001 Millions

 

 

CIN No.:

[Company Identification No.]

U99999MH1997PTC110645

 

 

PAN No.:

[Permanent Account No.]

AAACV5098G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing ERP Software Solution, CBS Solution Application and Web Services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating reflects moderate financial risk profile due to moderate reserves and large working capital requirement.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing with some caution.

 

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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

B+ [Long Term]

Rating Explanation

High risk of default

Date

14.03.2013

 

Rating Agency Name

CRISIL

Rating

A4 [Short Term]

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

14.03.2013

 

 

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 31-03-2014.

 

 

INFORMATION DENIED

Management Non Co-Operative (91-712-6466310)

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

3, Central Excise Colony, Behind Mahatme Eye Bank, Chhatrapati Square, Ring Road, Nagpur – 440015, Maharashtra, India

Tel. No.:

91-712-6565221/ 2244778/ 6466309-14

Fax No.:

91-712-2244778/ 2244768

E-Mail :

accounts@vgipl.com

cavrsonule@rediffmail.com

Website :

www.vgipl.com

Location :

Owned

 

 

Branch Office :

Located At:

 

·         Pune

·         Aurangabad

·         Latur

·         Nande

·         Bhopal

·         Indore

·         Raipur

·         Bhuwaneshwar

·         Sambalpur

·         Lucknow

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Avinash Narayan Shende

Designation :

Director

Address :

3, Central Excise Colony W, Adhra Road, Nagpur – 440 015, Maharashtra, India

Date of Birth/Age :

06.10.1971

Date of Appointment :

12.09.1997

PAN No.:

ABJPS2570H

DIN No.:

02179381

 

 

Name :

Mr. Sachin Purushottam Pande

Designation :

Director

Address :

Plot No.68, Dattatraya Nagar, Nagpur – 440 024, Maharashtra, India

Date of Birth/Age :

10.04.1972

Date of Appointment :

12.09.1997

PAN No.:

AAMPP7720L

DIN No.:

02181154

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Avinash Narayan Shende

 

2550000

Sachin Purushottam Pande

 

2550000

Shilpa Avinash Shende

 

200000

Sampada Sachin Pande

 

200000

Sharad Shangarpawar

 

10

Rajiv Patrikar

 

10

Shital Aarya

 

10

Chandrakant Aarya

 

10

Shruti Deshpande

 

10

Farah Taraporwalla

 

10

Homi Taraporwalla

 

10

Kaizad Taraporwalla

 

10

 

 

 

Total

 

5500080

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing ERP Software Solution, CBS Solution Application and Web Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Bank of Maharashtra, Shankar Nagar Branch, Nagpur – 440010, Maharashtra, India

·         Punjab National Bank

·         The Hongkong and Shanghai Banking Corporation Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

32.148

38.023

SHORT TERM BORROWINGS

 

 

Term loans

35.666

35.519

 

 

 

Total

67.814

73.542

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Risbud Karandikar and Company

Chartered Accountants

Address :

S-2, Uma Smruti, Modi No.1, Sitabjldi, Nagpur – 440 012, Maharashtra, India

Tel. No.:

91-712-2528886

Income-tax PAN of auditor or auditor's firm :

AAGFR6258R

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital : Rs.150.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.55.001 Millions

 

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5500080

Equity Shares

Rs.10/- each

Rs.55.001 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

55.001

16.400

16.400

(b) Reserves & Surplus

55.469

23.575

8.028

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

13.563

2.912

Total Shareholders’ Funds (1) + (2)

110.470

53.538

27.340

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

32.148

38.023

17.092

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

17.399

3.966

0.131

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

49.547

41.989

17.223

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

35.666

35.519

14.529

(b) Trade payables

15.378

27.669

38.401

(c) Other current liabilities

16.059

7.308

0.000

(d) Short-term provisions

20.645

6.500

5.866

Total Current Liabilities (4)

87.748

76.996

58.796

 

 

 

 

TOTAL

247.765

172.523

103.359

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

25.563

29.540

33.645

(ii) Intangible Assets

37.831

35.370

0.000

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

63.394

64.910

33.645

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

28.679

1.137

1.870

(b) Inventories

8.768

9.159

6.828

(c) Trade receivables

132.448

84.169

55.946

(d) Cash and cash equivalents

0.196

1.037

0.869

(e) Short-term loans and advances

3.154

8.521

1.397

(f) Other current assets

11.126

3.590

2.804

Total Current Assets

184.371

107.613

69.714

 

 

 

 

TOTAL

247.765

172.523

103.359


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL (A)

371.559

187.968

70.470

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Other expenses

 

 

 

 

TOTAL (B)

326.065 (Including Financial and Depreciation Expenses)

154.973

59.704

 

 

 

 

 

Less

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

 

32.995

10.766

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

8.205

2.572

 

 

 

 

 

 

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

 

24.790

8.194

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

2.743

2.168

 

 

 

 

 

 

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

45.494

22.047

6.026

 

 

 

 

 

Less

TAX (I)

13.600

6.500

1.865

 

 

 

 

 

 

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

31.894

15.547

4.161

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

13.600

8.027

3.866

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

45.494

23.574

8.027

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.80

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

8.58

8.27

5.90

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.36

12.78

5.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.41

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.61

1.37

1.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.10

1.40

1.19

 

 

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

16.400

16.400

55.001

Reserves & Surplus

8.028

23.575

55.469

Share Application money pending allotment

2.912

13.563

0.000

Net worth

27.340

53.538

110.470

 

 

 

 

long-term borrowings

17.092

38.023

32.148

Short term borrowings

14.529

35.519

35.666

Total borrowings

31.621

73.542

67.814

Debt/Equity ratio

1.157

1.374

0.614

 

 

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)

Total Income

70.470

187.968

371.559

 

 

166.735

97.671

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

70.470

187.968

371.559

Profit

4.161

15.547

31.894

 

5.90%

8.27%

8.58%

 

 

 

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

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

No

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

NOTE:

 

The registered office of the company has been shifted from First Floor, Jagdish Bhavan, Mahal Square, Nagpur – 440 002, Maharashtra to the present address w.e.f. 20.03.2009.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10461904

07/12/2012

50,000,000.00

BANK OF MAHARASHTRA

SHANKAR NAGAR BRANCH, NAGPUR, MAHARASHTRA - 440010, INDIA

B71161806

2

10353848

04/04/2012

20,000,000.00

BANK OF MAHARASHTRA

SHANKAR NAGAR BRANCH, NAGPUR, MAHARASHTRA - 440010, INDIA

B38993333

3

10274393

12/06/2014 *

65,925,000.00

BANK OF MAHARASHTRA

SHANKAR NAGAR BRANCH, NAGPUR, MAHARASHTRA - 440010, INDIA

C12045001

4

10199211

20/01/2010

2,500,000.00

BANK OF MAHARASHTRA

AYODHYANAGAR BRANCH, NAGPUR, MAHARASHTRA - 440024, INDIA

A77915536

5

10116114

16/07/2008

18,500,000.00

BANK OF MAHARASTRA

AYODYANAGAR BRANCH, NAGPUR, MAHARASHTRA - 440024, INDIA

A42995449

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

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 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.61.41

UK Pound

1

Rs.103.42

Euro

1

Rs.82.17

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

34

 

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.