MIRA INFORM REPORT

 

 

Report Date :

10.12.2014

 

IDENTIFICATION DETAILS

 

Name :

ZYCUS INFOTECH PRIVATE LIMITED

 

 

Registered Office :

Plot No GJ-07, SEEPZ++, SEEPZ, MIDC, Andheri East, Mumbai – 400096, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.09.1997

 

 

Com. Reg. No.:

11-110752

 

 

Capital Investment / Paid-up Capital :

Rs. 19.491 Millions

 

 

CIN No.:

[Company Identification No.]

U72300MH1997PTC110752

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into providing in service

 

 

No. of Employees :

600 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

                                                                                                                                        

Maximum Credit Limit :

USD 720000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Exist

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has incurred a loss from its operations during 2014.

 

However, general financial position of the company seems to be decent.

 

The rating also takes into consideration promoter’s extensive industry experience and its established relations with clients.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered 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.

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BBB-

Rating Explanation

Have moderate degree of safety and carry moderate credit risk.

Date

April 14, 2014

 

 

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 PARTED BY

 

Name :

Ms. Priyanka Parte

Designation :

Finance Executive

Contact No.:

91-22-66407676

Date :

09.12.2014

 

 

LOCATIONS

 

Registered Office :

Plot No GJ-07, SEEPZ++, SEEPZ, MIDC, Andheri East, Mumbai – 400096, Maharashtra, India

Tel. No.:

91-22-66407676/61924607

Fax No.:

91-22-26850580

E-Mail :

aatish@zycus.com

Priyanka.parte@zycus.com

corpsec@zycus.com

Website :

http://www.zycus.com

Location :

Owned

 

 

Branch  Office :

507/508, B wing FloralDeck Plaza, Opposites, MIDC, Central Road, Andheri (East), Mumbai – 400093, Maharashtra, India

Tel. No.:

91-22-66407676

 

 

DIRECTORS

 

As on 05.09.2014

 

Name :

Mr. Aatish Nanji Dedhia

Designation :

Director

Address :

Beach Haven I, Wing I, Flat No. 304, 3rd Floor, Juhu Tara Road, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

14.11.1968

Date of Appointment :

19.09.1997

DIN No.:

00017270

 

 

Name :

Mrs. Alpa Aatish Dedhia

Designation :

Director

Address :

Beach Haven I, Wing I, Flat No. 304, 3rd Floor, Juhu Tara Road, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

02.03.1971

Date of Appointment :

03.02.2006

DIN No.:

00104976

 

 

KEY EXECUTIVES

 

Name :

SKO and Associates

Designation :

Company Secretary

 

 

Name :

Ms. Priyanka Parte

Designation :

Finance Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 05.09.2014

 

Names of Shareholders

 

No. of Shares

Aatish Nanji Dedhia

 

7504600

Samir D’sa

 

6125

Jitendra Vasant Chitre

 

2500

Alpa Aaatish Dedhia

 

100000

Pushpa Nanji Dedhia

 

57200

Edelweiss Capital Limited

 

67600

Ramdas Prajapati

 

750

Nirav Ranpuria

 

7500

Hemant Nadkarni

 

50000

 

 

 

Total

 

7796275

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

 

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

0.64

Bodies corporate

0.87

Directors or relatives of Directors

98.27

Other top fifty shareholders

0.22

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into providing in service

 

 

Products :

Not Divulged

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Software

Countries :

·         Worldwide

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Wholesalers and End Users

 

 

No. of Employees :

600 (Approximately)

 

 

Bankers :

·         Axis Bank Limited, Trishul 3rd Floor Opposites Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad - 380006, Gujarat, India

·         State Bank of India, 12, J P Road No.2, Jaiprakash Nagar, Goregaon (East), Mumbai - 400063, Maharashtra, India

 

Banker Name

ICICI Bank

Branch Address

MIDC Andheri €, Mumbai, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term Loan from Banks

 

 

Axis Bank

0.000

90.150

ICICI Bank

59.105

0.000

 

 

 

Total

59.105

90.150

 

 

 

Banking Relations :

Reliance Capital Limited, "H" Block 1st Floor, Dhirubhai Ambani Knowledge City, Koparkhairne, Navi Mumbai - 400710, Maharashtra, India

 

 

Auditors :

 

Name :

Patkar and Pendse

Chartered Accountant

Address :

204 Chartered House, 297/298, Dr.Cawasji Hormasji, Street,Next to Queens Road Church,Marine Lines, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-22060309/22062272/65224568

Fax No.:

91-22-22060868

PAN No.:

AAAFP2081Q

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

·         Zycus Inc. USA.

 

 

Enterprises over which key managerial personal is able to exercise significant influence

·         Nanji Monji Dedhia Charitable Trust, India

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

20,000,000

Equity Shares

Rs.2.50/- each

Rs. 50.000 Millions

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

7796275

Equity Shares

Rs.2.50/- each

Rs. 19.491 Millions

 

 

 

 

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

19.491

19.491

19.491

(b) Reserves & Surplus

235.369

338.879

365.008

(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)

254.860

358.370

384.499

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

59.105

90.150

131.850

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

22.950

23.128

17.959

Total Non-current Liabilities (3)

82.055

113.278

149.809

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

10.740

9.733

9.603

(c) Other current liabilities

557.396

403.066

409.493

(d) Short-term provisions

3.279

7.431

9.817

Total Current Liabilities (4)

571.415

420.230

428.913

 

 

 

 

TOTAL

908.330

891.878

963.221

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

322.938

377.119

436.531

(ii) Intangible Assets

0.000

0.000

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

13.539

13.540

13.540

(c) Deferred tax assets (net)

25.024

20.720

0.000

(d)  Long-term Loan and Advances

2.720

3.392

2.863

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

364.221

414.771

452.934

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

140.266

91.051

88.137

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

277.948

218.038

286.683

(d) Cash and cash equivalents

61.357

59.848

45.989

(e) Short-term loans and advances

63.003

107.711

89.403

(f) Other current assets

1.535

0.459

0.075

Total Current Assets

544.109

477.107

510.287

 

 

 

 

TOTAL

908.330

891.878

963.221

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

572.086

591.729

481.494

 

 

 

 

 

Less/

Add

EXPENSES

 

 

 

 

 

TOTAL                                    

571.530

544.583

462.434

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.556

47.146

19.060

 

 

 

 

 

Less/

Add

DEPRECIATION/ AMORTISATION        

71.885

78.817

72.285

 

 

 

 

 

 

PROFIT/LOSS BEFORE TAX        

(71.329)

(31.671)

(53.225)

 

 

 

 

 

Less/

Add

TAX                                                     

(4.304)

(20.720)

(2.877)

 

 

 

 

 

 

PROFIT/LOSS AFTER TAX

(67.025)

(10.951)

(50.348)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

552.030

574.277

438.090

 

TOTAL EARNINGS

552.030

574.277

438.090

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

9.370

2.417

3.393

 

TOTAL IMPORTS

9.370

2.417

3.393

 

 

 

 

 

 

Earnings Per Share (Rs.)

(8.58)

(1.41)

(6.47)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(8.20)

(3.69)

(5.60)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.28)

(0.09)

(0.14)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.23

0.25

0.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

1.14

1.19

 

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

19.491

19.491

19.491

Reserves & Surplus

365.008

338.879

235.369

Net worth

384.499

358.370

254.860

 

 

 

 

long-term borrowings

131.850

90.150

59.105

Short term borrowings

0.000

0.000

0.000

Total borrowings

131.850

90.150

59.105

Debt/Equity ratio

0.343

0.252

0.232

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

481.494

591.729

572.086

 

 

22.894

(3.320)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

481.494

591.729

572.086

Profit

(50.348)

(10.951)

(67.025)

 

(10.46%)

(1.85%)

(11.72%)

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

Yes

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

Yes

 

 

 

LITIGATION DETAILS:

 

LITIGATION DETAILS

Bench:- Bombay

Lodging No. :

ITXAL/2031/2012

Failing Date:-

20/12/2012

Reg. No.:-

ITXA/1459/2013

Reg. Date:-

30.07.2013

 

Petitioner:-

THE COMMISSIONER OF INCOME TAX

Respondent:-

M/S. ZYCUS INFOTECH PRIVATE LIMITED

Petn.Adv:-

TEJVEER SINGH (0)

Resp. Adv.:

B.V. JHAVERI. (0)

District:-

MUMBAI

 

Bench:-

DIVISION

Category:-

TAX APPEALS

Status:-

Admitted (Unready)

Stage:-

FOR DIRECTION 

Last Date:-

21/02/2013

 

Last Coram:-

HON’BLE SHRI JUSTICE J.P. DEVADHAR

HON’BLE SHRI JUSTICE M.S. SANKLECHA

 

 

Act. :

Income Tax Act,1961

Under Section 260A

 

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10491328

27/03/2014

179,900,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

C04061453

2

10450198

27/03/2014 *

228,500,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

C04059432

3

10451238

27/03/2014 *

25,400,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

C04056982

 

* Date of charge modification

 

FIXED ASSETS

 

·         Office Building

·         Computers

·         Furniture and Fixture

·         Office Equipment

·         Plant and Machinery

·         Motor Vehicles

·         Leasehold Land

 


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.61.95

UK Pound

1

Rs.97.16

Euro

1

Rs.76.78

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

3

--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

YES

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.