MIRA INFORM REPORT

 

 

Report Date :

24.01.2014

 

IDENTIFICATION DETAILS

 

Name :

IMS LEARNING RESOURCES PRIVATE LIMITED

 

 

Registered Office :

6th Floor, NCL Bandra Premises, E Block, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.09.1999

 

 

Com. Reg. No.:

11-121823

 

 

Capital Investment / Paid-up Capital :

Rs. 205.590 Millions

 

 

CIN No.:

[Company Identification No.]

U80220MH1999PTC121823

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMI03580D

 

 

PAN No.:

[Permanent Account No.]

AAACI5903K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is Act as institution, providing management entrance training

 

 

No. of Employees :

Information Decline by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

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 an established company having moderate track record.

 

There appears huge accumulated losses which has eroded networth of the company.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealing on a safe and secured 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 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.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Rajesh Iyer

Designation :

Finance Manager

Contact No.:

91-22-66680005

Date :

21.01.2014

 

 

LOCATIONS

 

Registered Office / Branch Office :

6th Floor, NCL Bandra Premises, E Block, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India 

Tel. No.:

91-22-666800005/66170000/33017777

Fax No.:

91-22-66680006

E-Mail :

tardeo@imsindia.com

ims@imsindia.com 

rashmi.raswalkar@imsinndia.com

Website :

www.imsindia.com 

Location :

Owned

 

 

DIRECTORS

 

As on: 28.09.2013

 

Name :

Mr. Kamlesh Bhagwan Sajnani

Designation :

Managing Director

Address :

Flat No.11, Valhalla Co-Operative Housing Society, Nirvana, Plot No.151, Corner of 24th and 30th Road, Bandra (West), Mumbai-400050, Maharashtra, India

Date of Birth/Age :

02.06.1965

Date of Appointment :

20.09.1999

PAN No.:

AAPPS6996J

DIN No.:

00182580

 

 

Name :

Ms. Leela Nagesh Rane

Designation :

Director

Address :

Flat No.14, 2nd Floor, 148-B, Bhaveshwar, Dr. A. B. Road, Worli Naka, Mumbai-400018, Maharashtra, India

Date of Birth/Age :

11.06.1940

Date of Appointment :

20.09.1999

PAN No.:

AADPR8972K

DIN No.:

00181231

 

 

Name :

Mr. Ramakrishnan Krishnamurthy

Designation :

Additional director

Address :

401-B Prakriti Apts, Mittal Park, Ragunath Nagar, Thane W, Thane – 400601, Maharashtra, India

Date of Birth/Age :

25.07.1960

Date of Appointment :

29.03.2011

DIN No.:

03038895

 

 

KEY EXECUTIVES

 

Name :

Ms. Rashmi Ravindra Raswalkar

Designation :

Secretary

Address :

705, Union Bank Niwas, Mandapeshwar Road, Borivali (West), Mumbai-400092, Maharashtra, India

Date of Birth/Age :

21.09.1983

Date of Appointment :

25.11.2010

Pan No.:

ALBPR4379M

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 28.09.2013

 

Names of Equity Shareholders

No. of Shares

Leela Nagesh Rane

2551501

Kamlesh Sajnani

7502

Naik Shantaram

01

IL and FS Trust Company Limited A/C Milestone Priate Equity Fund, India 

100

 

 

Total

2559104

 

 

Names of Preference Shareholders

No. of Shares

IL and FS Trust Company Limited A/C Milestone Priate Equity Fund, India 

17999900

 

 

Total

17999900

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 28.09.2013

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is Act as institution, providing management entrance training

 

 

Products :

ITC CODE

PRODUCTS

0705

Educational and Coaching Institutes

 

 

GENERAL INFORMATION

 

No. of Employees :

Information Decline by the management

 

 

Bankers :

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

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Loans taken for fixed assets

0.351

0.961

 

0

0

Short term borrowings

0

0

Loans repayable on demand

62.751

57.110

 

 

 

Total

63.102

58.071

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

G. M. Kapadia and Company

Chartered Accountants

Address :

Tamarind House, 36-B, Tamarind Lane, Fort, Mumbai - 400001, Maharashtra, India

PAN No.:

AAAFG4713G

 

 

Subsidiaries :

AIM Education Private Limited

CIN No.: U80302WB2006PTC109142

 

 

Associates :

Origen Test Research and Implementation Bureau Private Limited

CIN No.: U80220MH2005PTC152895

 

IMS Proschool Private Limited

CIN No.: U72900MH2000PTC127463

 

 

CAPITAL STRUCTURE

 

As on: 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 Millions

25000000

Cumulative Convertible Preference Shares

Rs.10/- each

Rs. 250.000 Million

 

Total

 

Rs.290.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2559104

Equity Shares

Rs.10/- each

Rs.25.591 Millions

17999900

Cumulative Convertible Preference Shares

Rs.10/- each

Rs.179.999 Millions

 

Total

 

Rs.205.590 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

205.590

205.590

205.590

(b) Reserves & Surplus

(291.075)

(296.923)

(236.434)

(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)

(85.485)

(91.333)

(30.844)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.351

0.961

1.968

(b) Deferred tax liabilities (Net)

0.000

3.111

5.855

(c) Other long term liabilities

27.311

16.462

11.342

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

27.662

20.534

19.165

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

157.751

152.110

126.081

(b) Trade payables

39.367

62.601

48.820

(c) Other current liabilities

109.101

120.654

104.996

(d) Short-term provisions

2.191

2.417

3.735

Total Current Liabilities (4)

308.410

337.782

283.632

 

 

 

 

TOTAL

250.587

266.983

271.953

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

102.553

111.281

121.377

(ii) Intangible Assets

11.888

12.216

15.256

(iii) Capital work-in-progress

0.250

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

54.983

54.982

56.170

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

50.907

53.315

58.766

(e) Other Non-current assets

4.167

4.378

4.143

Total Non-Current Assets

224.748

236.172

255.712

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

17.415

20.689

8.168

(d) Cash and cash equivalents

5.247

7.960

3.438

(e) Short-term loans and advances

3.177

2.161

4.635

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

25.839

30.811

16.241

 

 

 

 

TOTAL

250.587

266.983

271.953

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

452.200

419.400

459.000

 

 

Other Income

4.300

2.200

3.400

 

 

TOTAL                                    

456.500

421.600

462.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

439.000

468.800

605.300

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

17.500

(47.200)

(142.900)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

14.800

16.200

20.200

 

 

 

 

 

Less

Provision for investment/loans in Associate concern

0.000

0.000

51.900

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

2.700

(63.400)

(215.000)

 

 

 

 

 

Less

TAX                                                                 

3.100

(2.700)

0.300

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

5.800

(60.700)

(215.300)

 

 

 

 

 

 

Prior Period Adjustments

0.000

0.200

8.500

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.800

(301.600)

(241.100)

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.27

(23.71)

(87.42)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.28

(14.40)

(46.56)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.60

(15.11)

(46.85)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.38

(2.99)

(99.63)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.03)

(0.70)

(6.98)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(1.85)

(1.68)

(4.15)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.08

0.09

0.06

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

Current maturities of long-term debt

0.609

1.008

9.633

 

 

 

 

 

 

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Loans and advances from related parties

95.000

95.000

 

 

 

Total

95.000

95.000

 

OPERATIONS

 

The Company has shown a positive operating performance and has posted a profit of Rs. 5.800 millions during the year. The turnaround in the financial performance was possible due to a change in the operating model where few more centres were partnered (franchised) during the year. As a result, around 80% of the IMS centres are run by Partners now and the remaining 20% are company - owned centres.

 

This change in model resulted in a substantial reduction in operating expenditures. It has also entailed an increase in business and operational efficiencies, allowing the Company to focus on core competencies and growth of new products. During the year under review, the Company also focused on strengthening teams at company - owned centres, to gain better market share.

 

The Company is now exploring opportunities to enter newer locations in the coming years. The Company is now looking forward for significant revenue growth in next 2 years by strengthening market presence of existing products and also through geographical expansion. The Company has set for itself, a goal to increase its national footprint by adding newer centres and reaching the milestone of 100 centres by financial year 2014-2015.

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10082253

30/07/2011 *

25,000,000.00

YES BANK LIMITED

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

B18749028

2

10081909

12/12/2007

25,000,000.00

ICICI BANK LIMITED

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

A29854817

3

10082252

30/07/2011 *

25,000,000.00

YES BANK LIMITED

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

B18747311

4

10150614

30/04/2007

10,000,000.00

ICICI BANK LIMITED

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

A14212666

5

10018336

20/10/2008 *

40,000,000.00

Standard Chartered Bank

SME Credit, 23-25, M G Road, Fort, Mumbai, Maharashtra - 400001, INDIA

A50453380

6

90149546

23/10/2008 *

70,100,000.00

Standard Chartered Bank

SME Credit, 23-25, M G Road, Fort, Mumbai, Maharashtra - 400001, INDIA

A50453224

7

90143015

04/09/2000

350,000.00

BANK OF MAHARASHTRA

SHIVASI NAGAR, RATNAGARI, Maharashtra, INDIA

-

 

* Date of charge modification

 

FIXED ASSETS

 

·         Computer

·         Air Conditioner

·         Furniture and Fixture

·         Vehicles

·         Trade Marks and Copyrights

·         Office Equipments

·         Leasehold Improvements

·         Electrical Fittings and Fixtures

·         Premises Improvements

·         Building

·         Goodwill

·         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. 61.99

UK Pound

1

Rs. 102.67

Euro

1

Rs. 83.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

12

 

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.