MIRA INFORM REPORT

 

 

Report Date :

23.06.2014

 

IDENTIFICATION DETAILS

 

Name :

STAR CJ NETWORK INDIA PRIVATE LIMITED

 

 

Registered Office :

6th Floor, Star CJ Plaza, Dr. D. B. Marg, Grant Road (East), Mumbai – 400007, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.09.2008

 

 

Com. Reg. No.:

11-186380

 

 

Capital Investment / Paid-up Capital :

Rs. 2040.642 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH2008PTC186380

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS61393D

 

 

PAN No.:

[Permanent Account No.]

AAMCS4905R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is Engaged in the Business of Wholesale Cash and Carry Trading in India and Broadcasting of Non-News and Non-Current Affairs Television Channels.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 370000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company is under pressure. There are accumulated losses recorded by the company.

 

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

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

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 31-03-2012.

 

 

INFORMATION DECLINED

 

Management non-cooperative. (Tel. No.: 91-22-43217106)

 

LOCATIONS

 

Registered Office :

6th Floor, Star CJ Plaza, Dr. D. B. Marg, Grant Road (East), Mumbai – 400007, Maharashtra, India

Tel. No.:

91-22-43217106/ 43217000

Fax No.:

91-22-43217121

E-Mail :

swapna.jaeel@starcj.com

legal@starcj.com

response@starcj.com

jagdish@in.startv.com

Website :

http://www.starcj.com

 

 

DIRECTORS

 

As on: 25.09.2013

 

Name :

Mr. Sanjay Jain

Designation :

Director

Address :

701/702, Heera Apartments, Plot No. 479, 13th Road, Near Khar Gym Khana, Khar (West), Mumbai-400050, Maharashtra, India

Date of Birth/Age :

18.03.1963

Date of Appointment :

21.01.2010

DIN No.:

00110587

 

 

Name :

Mr. Young Keun Kim

Designation :

Director

Address :

513-304, Mok-Dong, Yangehun-Gu Seoul, Republic of Korea  - 158 755

Date of Birth/Age :

20.02.1966

Date of Appointment :

21.06.2011

DIN No.:

03415011

 

 

KEY EXECUTIVES

 

Name :

Mr. Yogesh Sachdeva

Designation :

Secretary

Address :

A - 303, Rishikesh Co-operative Housing Society Limited, Plot No. 29-31, Sector 34, Kamothe, Navi Mumbai - 410 209, Maharashtra, India

Date of Birth/Age :

11.05.1982

Date of Appointment :

13.12.2010

PAN :

BFYPS3993A

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 25.09.2013

 

Names of Shareholders

 

No. of Shares

 

 

Satr HS Limited, Mauritius 

104968779

CJ O Shopping Company Limited, Korea 

104968779

 

 

Total

209937558

 

As on: 28.03.2014

 

Names of Allottees

No. of Shares Allotted

 

 

Satr HS Limited, Mauritius 

3385903

CJ O Shopping Company Limited, Korea 

3385903

 

 

Total

6771806

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 25.09.2013

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is Engaged in the Business of Wholesale Cash and Carry Trading in India and Broadcasting of Non-News and Non-Current Affairs Television Channels.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Available

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Tower 3, 27th 32nd Floor, Indiabulls Finance Centre, Elphinstone Mill Compound, Senapati Bapat Marg, Elphinstone (West), Mumbai – 400013, Maharashtra, India

PAN No.:

AACFD4815A

 

 

Joint Venture Company :

  • Star HS Limited
  • CJO Shopping Company Limited

 

 

CAPITAL STRUCTURE

 

After 25.09.2013

 

Authorised Capital : Rs.2510.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 2251.548 Millions

 

As on: 25.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

251000000

Equity Share

Rs.10/- Each

Rs. 2510.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

209937558

Equity Shares

Rs.10/- each

Rs. 2099.376 Millions

 

 

 

 

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

251000000

Equity Share

Rs.10/- Each

Rs. 2510.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

204064236

Equity Shares

Rs.10/- each

Rs. 2040.642 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

2040.642

1712.809

1285.037

(b) Reserves & Surplus

(1946.835)

(1566.665)

(728.762)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.001

243.850

0.000

Total Shareholders’ Funds (1) + (2)

93.808

389.994

556.275

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

15.117

24.940

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

21.661

19.267

13.581

Total Non-current Liabilities (3)

21.661

34.384

38.521

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

892.421

701.275

483.238

(c) Other current liabilities

66.471

55.258

41.545

(d) Short-term provisions

2.096

2.194

1.660

Total Current Liabilities (4)

960.988

758.727

526.443

 

 

 

 

TOTAL

1076.457

1183.105

1121.239

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

96.737

142.069

170.676

(ii) Intangible Assets

45.902

68.907

89.476

(iii) Capital work-in-progress

4.746

0.000

0.800

(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

43.391

42.971

10.316

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

190.776

253.947

271.268

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

373.156

316.249

218.706

(c) Trade receivables

298.130

273.268

129.420

(d) Cash and cash equivalents

94.525

224.048

358.369

(e) Short-term loans and advances

119.854

113.983

139.026

(f) Other current assets

0.016

1.610

4.450

Total Current Assets

885.681

929.158

849.971

 

 

 

 

TOTAL

1076.457

1183.105

1121.239

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Total Revenue

3412.495

2393.477

875.933

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX                       

NA

(1190.371)

(1087.517)

 

 

 

 

 

Less

TAX                                                                 

NA

(9.824)

1.408

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX                          

(605.882)

(1180.547)

(1088.925)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2783.295)

(1602.748)

(513.823)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(3389.177)

(2783.295)

(1602.748)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(2.89)

(5.62)

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

NA

(100.61)

(97.06)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

(3.05)

(1.95)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.92

1.22

1.61

 

 

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

1285.037

1712.809

2040.642

Reserves & Surplus

(728.762)

(1566.665)

(1946.835)

Share Application money pending allotment

0.000

243.850

0.001

Net worth

556.275

389.994

93.808

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Revenue 

875.933

2393.477

3412.495

 

 

173.249

42.575

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Revenue

875.933

2393.477

3412.495

Profit

(1088.925)

(1180.547)

(605.882)

 

(124.32)%

(49.32)%

(17.75)%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

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

--

23]

Banking Details

No

24]

Banking facility details

No

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

 

FINANCIAL AND OPERATIONAL

 

The Company has witnessed 42.6% increase in its Total Revenues which has assisted in bringing down the loss from operations of the Company by over 48.7% during the FY 2012-13. The Board expects that the business would see newer heights and the growth trend would continue during the current FY.

 

The Company tried to downsize its expenditure during the FY 2012-13 which includes the likes of reduction in channel cost by 22.8%. This inter alia with other factors has substantially reduced the working capital requirement of the Company.

 

The Company has expanded its product base to 1,089 products sourced through about 240 Brands, being showcased on the Company’s Television Channel STAR CJ alive?. The Company’s Website under the domain www.starcj.com has also expanded operations and now services about 28 vendors.

 

The Company expanded its warehousing operations to Bangalore in Karnataka and has acquired about 43,000 sq. ft warehousing space for servicing the southern part of the Country in an efficient manner. The Company also brought on board 3 new franchisees who now service all India operations. This has also sufficiently reduced the Company’s dependency on the existing franchisees. The Company looks at increasing the franchise base and expanding to newer geographies within India.

 

CORPORATE INFORMATION

 

The Company is a 50:50 Joint Venture between STAR HS Limited, Mauritius and CJ O Shopping Company Limited, South Korea. The Company is engaged in the business of wholesale cash and carry trading in India and broadcasting of non-news and non-current affairs television channels.

 

Note: No Charges Exist for Company

 

FIXED ASSETS:

 

·         Furniture and Fixtures

·         Office Equipments

·         Computers

·         Studio Equipments

 


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. 60.28

UK Pound

1

Rs. 102.77

Euro

1

Rs. 82.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

30

 

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.