MIRA INFORM REPORT

 

 

Report Date :

03.01.2014

 

IDENTIFICATION DETAILS

 

Name :

TEAM COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

No. 1,  Mohammadpur, New Delhi - 110066

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.06.1987

 

 

Com. Reg. No.:

55-028384

 

 

Capital Investment / Paid-up Capital :

Rs.4.750 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1987PTC028384

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELT01138E

 

 

PAN No.:

[Permanent Account No.]

AAACT3478J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Subject is engaged in:

 

·         Providing infrastructure solutions - selling computers and peripherals.

·         Infrastructure management services - providing integrated IT services relating to computers, computer based information processing, maintenance of IT related equipments, and back office support for IT enabled services and networks.

·          Information services - implementation and development of software.

 

 

No. of Employees :

Not Available

 

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 763000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Exist

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The management has seen an increase in its sales volume during 2013.

 

Financial as well as liquidity position appears to be decent. 

 

Trade relations are fair. Business is active. Payment terms are reported as usually 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, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

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.

 

 

LOCATIONS

 

Registered Office :

No. 1,  Mohammadpur, New Delhi – 110066, India

Tel. No.:

91-11-26162106/ 42004200

Fax No.:

91-11-26188834/ 42004206

E-Mail :

naval@teamcomputers.com

Website :

http://www.teamcomputers.com

 

 

Branch Office :

Located At:

·         Mumbai 

·         Ahmedabad 

·         Hyderabad

·         Pondicherry 

·         Jamshedpur

·         Dehradun 

·         Patna 

·         Vadodara 

·         Noida

·         Pune

·         Guwahati 

·         Kolkata

·         Cochin 

·         Raipur

·         Bhopal

·         Bhubaneswar

·         Gurgaon

·         Chennai 

·         Goa 

·         Bengaluru 

·         Jaipur

·         Baddi

·         Ludhiana

·         Chandigarh 

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Chengalraju Amarasimha Varma

Designation :

Director

Address :

42, Bhattachari Street, Ayanavaram, Chennai - 600023, Tamilnadu, India

Date of Appointment :

21.05.1999

DIN No.:

00034353 

 

 

Name :

Mr. Ranjan Chopra

Designation :

Managing Director

Address :

House No. 170/1, New Delhi - 110030, India

Date of Birth/Age :

01.10.1960

Date of Appointment :

19.06.1987

PAN No.:

AACPC4226A

DIN No.:

00061044

 

 

Name :

Sanyogta Chopra

Designation :

Director

Address :

4230, Pocket-4, Sector-D, Vasant Kunj, New Delhi - 110070, India

Date of Birth/Age :

07.01.1941

Date of Appointment :

01.03.1989

DIN No.:

00061126

 

 

Name :

Mr. Sanjeev Rao Maddila

Designation :

Director

Address :

1408, Siebert Ct, Naperville Il, 60565, United States of America

Date of Appointment :

01.10.2005

DIN No.:

00061740

 

 

Name :

Mr. Mahesh  Kumar Tomar

Designation :

Additional Director

Address :

B-15/2, Krishna Nagar, Delhi - 110051, India

Date of Birth/Age :

01.01.1964

Date of Appointment :

27.12.2010

DIN No.:

03363445

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ranjan Chopra

 

461990

Shyam Sunder Chopra

 

6600

Sanyogta Chopra

 

6410

 

 

 

Total

 

475000

 

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 :

The Subject is engaged in:

 

·         Providing infrastructure solutions - selling computers and peripherals.

·         Infrastructure management services - providing integrated IT services relating to computers, computer based information processing, maintenance of IT related equipments, and back office support for IT enabled services and networks.

·         Information services - implementation and development of software.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Yes Bank Limited, 9th Floor, Nehru Centre, Discovery Of India, Dr. Annie Besant Road, Worli, Mumbai - 400018, Maharashtra, India

·         Standard Chartered Bank

·         ICICI Bank Limited

·         Axis Bank Limited

·         HDFC Bank Limited

·         CITI Bank NA

·         State Bank of India

·         Vijaya Bank, Bhikaji Cama Place, New Delhi - 110001, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG-TERM BORROWINGS

 

 

Loans taken for vehicles (A)

2.821

1.310

SHORT-TERM BORROWINGS

 

 

Working capital loans from banks

135.982

165.824

 

 

 

Total

138.803

167.134

 

Note:

 

(A) Repayment terms and security for outstanding borrowings as on March 31, 2013- 1. Vehicle loans from HDFC bank carries interest rates from 11% to 12.5 %. These loans are repayable in 2 years. 2. Vehicle loans from ICICI bank carries interest rate of 11.00% to 15.50% These loans are repayable in 4 years. 3. These loans are secured by way of hypothication of vehicles.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Walker, Chandiod and Company

Chartered Accountants

Address :

L 41 Connaught Circus, New Delhi – 110001, India

PAN No.:

AAAFW4298E

 

 

Subsidiary Company :

·         Black Magic Toners Private Limited

CIN No.: U72900DL1999PTC099880

 

·         Team Business Solutions LLC

 

 

Fellow Subsidiary Company :

Black Magic I.T. Solution Private Limited

CIN No.:U72200TN2007PTC063582

 

 

Associates :

Zorba Entertainment

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

Tamba Solutions Private Limited

U72900DL2010PTC209603

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

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

 

 

 

 

475000

Equity Shares

Rs.10/- each

Rs.4.750 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

 

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4.750

4.750

4.750

(b) Reserves & Surplus

186.223

163.566

146.855

(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)

190.973

168.316

151.605

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.821

1.310

0.712

(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

20.292

17.162

17.434

Total Non-current Liabilities (3)

23.113

18.472

18.146

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

135.982

165.824

77.487

(b) Trade payables

227.622

252.417

257.172

(c) Other current liabilities

132.278

178.664

98.695

(d) Short-term provisions

3.225

3.398

2.998

Total Current Liabilities (4)

499.107

600.303

436.352

 

 

 

 

TOTAL

713.193

787.091

606.102

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.219

29.554

27.768

(ii) Intangible Assets

2.012

2.136

2.979

(iii) Capital work-in-progress

0.000

6.447

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

17.667

12.404

6.244

(c) Deferred tax assets (net)

8.137

6.462

6.055

(d)  Long-term Loan and Advances

74.644

70.623

39.141

(e) Other Non-current assets

31.276

8.266

2.208

Total Non-Current Assets

165.955

135.892

84.395

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.701

27.267

20.731

(c) Trade receivables

487.203

508.662

476.388

(d) Cash and cash equivalents

21.254

98.629

10.428

(e) Short-term loans and advances

12.796

14.791

13.366

(f) Other current assets

4.284

1.850

0.794

Total Current Assets

547.238

651.199

521.707

 

 

 

 

TOTAL

713.193

787.091

606.102

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

2122.040

2061.480

1691.540

 

 

Other Income

10.990

12.740

2.170

 

 

TOTAL                                     (A)

2133.030

2074.220

1693.710

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

2064.210

2010.140

1611.790

 

 

 

 

 

Less

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

68.820

64.080

81.920

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

18.920

18.170

11.920

 

 

 

 

 

 

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

49.900

45.910

70.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

10.420

9.270

10.620

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

39.480

36.640

59.380

 

 

 

 

 

Less

TAX                                                                  (H)

13.500

10.210

20.320

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

25.980

26.430

39.060

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Interim Dividend

3.310

8.310

2.850

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

7.543

16.966

18.590

 

 

 

 

 

 

Earnings Per Share (Rs.)

54.69

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.22

1.27

2.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.86

1.78

3.51

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.74

4.81

10.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.22

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.73

0.99

0.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.10

1.08

1.20

 

 

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

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

FUTURE OUTLOOK :

 

They have made some inroads in the international market which is likely to further expand.

 

The various segments of business have a very healthy outlook. The order book in the current year reflects a growing trend.

 

 

LITIGATION DETAILS

 

IN THE HIGH COURT OF DELHI AT NEW DELHI

 

RFA 632/2010

 

AIRCOM HPS WIRELESS SERVICES PVT LTD ..... Appellant

 

Through : Mr. S.C. Singhal, Adv.

 

versus

 

TEAM COMPUTERS PVT LTD ..... Respondent

 

Through : Mr. Siddharth Yadav, Adv.

 

CORAM:

 

HON'BLE MR. JUSTICE J.R. MIDHA

 

O R D E R

01.09.2011

 

1. Admit.

2. Be listed as per its own turn in the ?Regular List?.

 

J.R. MIDHA, J

SEPTEMBER 01, 2011

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10066276

27/05/2012 *

70,000,000.00

STANDARD CHARTERED BANK

CREDIT DOCUMENTATION UNIT, NARAIN MANZIL, 23 BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, INDIA

B40998130

2

90051648

22/02/2013 *

80,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

B69761971

3

80001263

22/12/2011 *

70,000,000.00

Citibank N.A

JEEVAN BHARTI BUILDING, 4TH FLOOR, 124 CONNAUGHT CIRCUS, CONNAUGHT PLACE, NEW DELHI, DELHI - 110001, INDIA

B28956670

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Buildings

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

·         Leasehold Improvements

·         Generator

·         Electrical Fittings

 

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.61.90

UK Pound

1

Rs.102.74

Euro

1

Rs.85.16

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

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

YES

--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.