MIRA INFORM REPORT

 

 

Report Date :

02.05.2014

 

IDENTIFICATION DETAILS

 

Name :

MOBILE COMMERCE SOLUTIONS LIMITED (w.e.f. 20.03.2010)

 

 

Formerly Known As :

MOBILE COMMERCE SOLUTIONS  PRIVATE LIMITED

 

 

Registered Office :

Vodafone India, Peninsula Corporate Park, Ganpatrao Kadam Marg, Lower Parel – 400013, Mumbai, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.06.2008

 

 

Com. Reg. No.:

11-183456

 

 

Capital Investment / Paid-up Capital :

Rs. 1900.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74900MH2008PLC183456

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM38256B

 

 

PAN No.:

[Permanent Account No.]

AACFD4815A

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of distribution of high speed internet services and m-pesa.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 4400000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred a huge loss from its operation during 2013.

 

However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings 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

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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 Co-operative (91-22-71715000)

 

LOCATIONS

 

Registered Office :

Vodafone India, Peninsula Corporate Park, Ganpatrao Kadam Marg, Lower Parel – 400013, Mumbai, Maharashtra, India

Tel. No.:

91-22-71715000/71715001

Fax No.:

91-22-24963645

E-Mail :

pushkaraj.joshi@vodafone.com

 

 

DIRECTORS

 

As on: 28.09.2012

 

Name :

Mr. Sridhar Rao

Designation :

Managing Director

Address :

28 Ozone Residenza, 3/3 Haralur Road, Bangalore – 560102, Karnataka, India

Date of Birth/Age :

01.12.1959

Qualification:

B Sc/M.BA

Date of Appointment :

16.02.2012

DIN No.:

05201987

 

 

Name :

Mr. Sanjoy Subhod Mukherjee

Designation :

Director

Address :

B-1, Maharani Bagh, New Delhi – 110065, India

Date of Birth/Age :

07.11.1963

Date of Appointment :

16.02.2012

DIN No.:

03122800

 

 

Name :

Mr. Sunil Sood

Designation :

Director

Address :

Flat No 2401/ 2402, Petit Towers, August Kranti Marg, Kemps Corner, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

09.02.1961

Date of Appointment :

25.06.2012

DIN No.:

03132202

 

 

Name :

Mr. Vivek Mathur

Designation :

Director

Address :

Flat No. 202, Clayton Apartments, Sherly Rajan Road, Bandra, Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

07.02.1964

Date of Appointment :

30.09.2013

DIN No.:

02673593

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 28.09.2012

 

Names of Shareholders

 

No. of Shares

Vodafone India Limited, India

 

149999994

Vodafone Mobile Services Limited Jointly with Vodafone India Limited, India

 

1

Vodafone East Limited Jointly with Vodafone India Limited, India

 

1

Vodafone West Limited Jointly with Vodafone India Limited, India

 

1

Vodafone Cellular Limited Jointly with Vodafone India Limited, India

 

1

Vodafone Digilink Limited Jointly with Vodafone India Limited, India

 

1

Vodafone South Limited Jointly with Vodafone India Limited, India

 

1

Total

 

150000000

 

As on 26.03.2013

 

Names of Allotties

 

No. of Shares

Vodafone West Limited, India

 

40000000

 

 

 

Total

 

40000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 28.09.2012

 

Category

 

Percentage

 

 

 

Bodies corporate

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of distribution of high speed internet services and m-pesa.

 

 

Products :

Item Code No.

Product Description

9984

Telecommunications, broadcasting and information supply services

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

"Heritage", 3rd Floor, Near Gujarat Vidhyapith, Off Ashram Road, Ahmedabad – 380014, Gujarat, India

PAN No.:

AACFD4815A

 

 

Holding Company :

  • Vodafone India Limited, India

CIN No.: U32200MH1992PLC119108

 

 

Ultimate Holding Company :

  • Vodafone Group Plc. (with effect from February 9, 2010)

 

 

Intermediate Holding Company:

  • Vodafone International Holdings B.V. (with effect from February 9, 2010)

 

 

Subsidiary:

  • Connect (India) Mobile Technologies Private Limited, India. (w.e.f February 24,2012

(CIN: U32202MH1999PTC120818)

 

 

Fellow Subsidiaries:

  • Vodafone Digilink Limited
  • Vodafone Mobile Service Limited
  • Vodafone South Limited, India (CIN: U74899DL1995PLC074451)
  • Vodafone Spacetel Limited, India (CIN: U72200DL1997PLC085764)
  • Vodafone Infrastructure Limited
  • Vodafone Towers Limited
  • Vodafone West Limited, India (CIN: U32100GJ1995PLC035282)
  • Vodafone Shared Services Limited, India

(CIN: U74900GJ2009PLC058189)

  • Unique Intermediary Facilitators (A Section 25 Company)
  • Vodafone India Services Private Limited
  • Vodafone Cellular limited, India (CIN: U64202TZ1995PLC007674)

 

 

CAPITAL STRUCTURE

 

As on: 28.09.2012

 

Authorised Capital: Rs. 5000.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 2552.631 Millions

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000000

Equity Shares

Rs.10/- each

Rs. 5000.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

190000000

Equity Shares

Rs.10/- each

Rs. 1900.000 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

  1. EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1900.000

1250.000

0.500

(b) Reserves & Surplus

(799.869)

(942.693)

(2.515)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

250.000

0.000

Total Shareholders’ Funds (1) + (2)

1100.131

557.307

(2.015)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

18.149

14.898

0.000

Total Non-current Liabilities (3)

18.149

14.898

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

1.000

(b) Trade payables

484.065

128.062

1.299

(c) Other current liabilities

130.264

41.643

0.093

(d) Short-term provisions

1.631

1.380

0.000

Total Current Liabilities (4)

615.960

171.085

2.393

 

 

 

 

TOTAL

1734.240

743.290

0.377

 

 

 

 

  1. ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

33.716

50.155

0.000

(ii) Intangible Assets

98.639

78.714

0.000

(iii) Capital work-in-progress

72.567

0.000

0.000

(iv) Intangible assets under development

3.098

0.000

0.000

(b) Non-current Investments

0.100

0.100

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

12.009

94.059

0.000

(e) Other Non-current assets

0.500

0.000

0.000

Total Non-Current Assets

220.629

223.028

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

77.134

0.000

0.000

(c) Trade receivables

206.015

25.492

0.000

(d) Cash and cash equivalents

1178.288

479.435

0.377

(e) Short-term loans and advances

48.852

3.632

0.000

(f) Other current assets

3.322

11.703

0.000

Total Current Assets

1513.611

520.262

0.377

 

 

 

 

TOTAL

1734.240

743.290

0.377

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1070.071

31.885

0.000

 

 

Other Income

0.186

0.000

0.000

 

 

TOTAL                                     (A)

1070.257

31.885

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

943.028

0.000

0.000

 

 

Employee benefit expense

152.690

85.728

0.000

 

 

Other expenses

449.763

856.582

1.707

 

 

Exceptional items 

1.750

0.000

0.000

 

 

TOTAL                                     (B)

1547.231

942.310

1.707

 

 

 

 

 

Less

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

(476.974)

(910.425)

(1.707)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.454

6.317

0.042

 

 

 

 

 

 

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

(477.428)

(916.742)

(1.749)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

59.748

23.435

0.000

 

 

 

 

 

 

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

(537.176)

(940.177)

(1.749)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

(537.176)

(940.177)

(1.749)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(942.692)

(2.515)

(0.766)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(1479.868)

(942.692)

(2.515)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(3.59)

(300.98)

(34.98)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(50.19)

(2948.65)
0.00

 

 

 

 
 

Net Profit Margin

(PBT/Sales)

(%)

(50.20)

(2948.65)
0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(32.39)

(126.51)

(463.92)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.49)

(1.69)

(0.87)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

(0.50)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.46

3.05

0.16

 

 

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

0.500

1,250.000

1,900.000

Reserves & Surplus

(2.515)

(942.693)

(799.869)

Net worth

(2.015)

307.307

1,100.131

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

1.000

0.000

0.000

Total borrowings

1.000

0.000

0.000

Debt/Equity ratio

(0.496)

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)

Sales

0.000

31.885

1,070.071

 

 

0.000

3,256.033

 

 

 

 

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

31.885

1,070.071

Profit

(1.749)

(940.177)

(537.176)

 

0.000

(2948.65)%

(50.20)%

 

 

 

 

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 PERFORMANCE

 

The Company commenced new business of trading in handsets, data cards and related accessories. During the year, the company has incurred a loss before and after tax of Rs.537.176 millions (previous year Rs.940.177 millions).

 

NOTE:

The registered office of the company has been shifted from Vodafone Essar, Peninsula Corporate Park, Lower Parel, Mumbai – 400013, Maharashtra India to present address w.e.f.23.03.2012

 

Note: No Charges Exist for Company

 

 


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. 60.34

UK Pound

1

Rs. 101.45

Euro

1

Rs. 83.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

26

 

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.