MIRA INFORM REPORT

 

 

Report Date :

26.07.2014

 

IDENTIFICATION DETAILS

 

Name :

HELIOS MEDIA PRIVATE LIMITED (w.e.f. 26.09.2011)

 

 

Formerly Known As :

YRK HOLDINGS PRIVATE LIMITED

 

 

Registered Office :

7-B, Shah Industrial Estate, Off Veera Desai Road, Andheri (West), Mumbai – 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

14.08.2001

 

 

Com. Reg. No.:

11-133060

 

 

Capital Investment / Paid-up Capital :

Rs.27.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74300MH2001PTC133060

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMH13802F

 

 

PAN No.:

[Permanent Account No.]

AAACY3343B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in the business of providing ancillary services of sales, marketing, research, PR, scheduling etc to different media companies across various platforms like television, internet etc.  

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (13)

 

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.

 

The company has incurred a heavy loss during financial year 2013 which has resulted in to fully erosion of net worth.

 

However, business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings 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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

 

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-Cooperative (Tel No.: 91-22-2556600)

 

           

LOCATIONS

 

Registered Office / Head Quarter :

7-B, Shah Industrial Estate, Off Veera Desai Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-42556600 / 42556666

Fax No.:

91-22-42556600

E-Mail :

mahesh.b@heliosmedia.in

nikhil1967@gmail.com

duvya@helioumedia.com

Website :

http://heliosmedia.in

 

 

Regional Office 1 : 

507, B wing, 5th Floor,  Mittal Tower, M.G. Road, Bangalore – 560001, Karnataka, India

 

 

Regional Office 2 : 

Unit No. 122, 1st Floor, Square One, Saket, New Delhi -110017, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mrs. Divya Radhakrishnan

Designation :

Director

Address :

1501, Building 13, Indradarshan, Phase – II, Off New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Appointment :

01.04.2014

DIN No.:

02447464

 

 

Name :

Mr. Radhakrishnan Srinivasan Kollengode

Designation :

Director

Address :

1501, Building 13, Indradarshan, Phase – II, Off New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Appointment :

14.08.2001

DIN No.:

01120320

 


 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

Radhakrishnan Srinivasan Kollengode

5000

0.18

Radhakrishnan Yogesh

1402000

50.98

Divya Radhakrishnan

1343000

48.84

Total

2750000

100.00

 

 

 

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 company is engaged in the business of providing ancillary services of sales, marketing, research, PR, scheduling etc to different media companies across various platforms like television, internet etc.  

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management

 

 

Bankers :

·         State Bank of India, Ghas Wala Estate, Opposite Jogeshwari Telephone Exchange, S.V. Road, Jogeshwari (West), Mumbai - 400102, Maharashtra, India

·         The Bharat Co-operative Bank (Mumbai) Limited, Mandir, M.G.  Cross Road, Kandiwali (West), Mumbai - 400067, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jogish Mehta and Company

Chartered Accountants

Address :

807, Dev Plaza, S V Road, Andheri West, Mumbai – 400058, Maharashtra, India

Tel. No.:

91-22-28932551 / 26288942

Fax No.:

91-22-26255736

E-Mail :

jayasanghavi@hotmail.com

PAN No.:

AAMPM0190K

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs.30.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2750000

Equity Shares

Rs.10/- each

Rs.27.500 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

27.500

0.100

0.100

(b) Reserves & Surplus

(31.440)

(8.525)

(0.509)

(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)

(3.940)

(8.425)

(0.409)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.857

10.211

0.558

(b) Deferred tax liabilities (Net)

0.258

0.039

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

3.115

10.250

0.558

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

2.295

7.278

0.000

(c) Other current liabilities

16.352

4.479

0.033

(d) Short-term provisions

2.169

0.249

0.000

Total Current Liabilities (4)

20.816

12.006

0.033

 

 

 

 

TOTAL

19.991

13.831

0.182

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.109

0.709

0.000

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5.413

1.984

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

6.522

2.693

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

7.983

8.167

0.000

(d) Cash and cash equivalents

1.192

1.542

0.182

(e) Short-term loans and advances

4.153

1.091

0.000

(f) Other current assets

0.141

0.338

0.000

Total Current Assets

13.469

11.138

0.182

 

 

 

 

TOTAL

19.991

13.831

0.182

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

38.612

17.964

0.000

 

 

Other Income

0.175

0.000

0.000

 

 

TOTAL                                         (A)

38.787

17.964

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

TOTAL                                         (B)

61.483

25.941

0.015

 

 

 

 

 

 

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

(Including Finance and Depreciation Expenses)

(Including Finance and Depreciation Expenses)

(0.015)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

 

0.000

 

 

 

 

 

 

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

 

 

(0.015)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

 

0.000

 

 

 

 

 

 

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

(22.696)

(7.977)

(0.015)

 

 

 

 

 

Less

TAX                                                                  (H)

(0.219)

(0.040)

0.000

 

 

 

 

 

 

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

(22.915)

(8.017)

(0.015)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(8.525)

(0.509)

(0.494)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(31.440)

(8.525)

(0.509)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(41.07)

(801.66)

(1.51_

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(59.08)

(44.63)

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(58.78)

(44.41)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(113.53)

(57.67)

(8.24)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

5.76

0.95

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(0.73)

(1.21)

(1.36)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.65

0.93

5.52

 

 

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

0.100

0.100

27.500

Reserves & Surplus

(0.509)

(8.525)

(31.440)

Net worth

(0.409)

(8.425)

(3.940)

 

 

 

 

long-term borrowings

0.558

10.210

2.857

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.558

10.210

2.857

Debt/Equity ratio

(1.364)

(1.212)

(0.725)

 

 

 

 

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

Sales

0.000

17.964

38.612

 

 

 

114.941

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

0.000

17.964

38.612

Profit

(0.015)

(8.017)

(22.914)

 

 

(44.63%)

(59.34%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILBALE

 

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

No

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Loans and advances from related parties

0.561

0.561

Loans form directors

2.296

9.650

Total

2.857

10.211

 

COMPANY INFORMATION:

 

The company was incorporated on August 14, 2001 under the Indian Companies Act 1956 (‘the act’) as YRK Holdings Private Limited. The company is engaged in the business of providing ancillary services of sales, marketing, research, PR, scheduling etc to different media companies across various platforms like television, internet etc.  

 

 

OPERATIONS AND PERFORMANCE

 

The Company commenced the commercial operations in the previous year and though the revenue generated during the year were Rs.38.611 Millions, the start up expenses have resulted in higher losses of Rs.22.914 Millions as against 8.016 Millions in the previous year. The Directors expect to recover the losses in the coming years.

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10488652

28/03/2014

9,000,000.00

The Bharat Co-operative Bank (Mumbai) Limited

The Bharat Co-operative Bank (Mumbai) Limited, Mandir, M.G.  Cross Road, Kandiwali (West), Mumbai - 400067, Maharashtra, India

C02874261

2

10488653

28/03/2014

23,000,000.00

The Bharat Co-operative Bank (Mumbai) Limited

The Bharat Co-operative Bank (Mumbai) Limited, Mandir, M.G.  Cross Road, Kandiwali (West), Mumbai - 400067, Maharashtra, India

C02874642

*Date of modification Charges

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 

 

 

 

 

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.14

UK Pound

1

Rs.102.22

Euro

1

Rs.81.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

 

13

 

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.