MIRA INFORM REPORT

 

 

Report Date :

10.05.2014

 

IDENTIFICATION DETAILS

 

Name :

GO DIGITAL MARKETING PRIVATE LIMITED

 

 

Registered Office :

Moti Sadan, Opposite LIC Building, Sevoke Road, Siliguri – 734001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.08.1992

 

 

Com. Reg. No.:

21-056422

 

 

Capital Investment / Paid-up Capital :

Rs. 3.956 Millions

 

 

CIN No.:

[Company Identification No.]

U52324WB1992PTC056422

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALG04990G

 

 

PAN No.:

[Permanent Account No.]

AAECS7124C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Electronic Products

 

 

No. of Employees :

7 (Approximately)

 

 

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 28000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of thin profitability levels and increased in external borrowing of the company over previous year which acts as threatening to liquidity position of the company.

 

However, trade relations 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.

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Mukul Agarwal

Designation :

Account Head

Contact No.:

91-353-2641654

Date :

08.05.2014

 

 

LOCATIONS

 

Registered Office :

Moti Sadan, Opposite LIC Building, Sevoke Road, Siliguri – 734001, West Bengal, India

Tel. No.:

91-353-2641654

Fax No.:

91-353-2641567

E-Mail :

gshacompany@gmail.com

mukulslg@gmail.com

Website :

www.gdmpl.com

Area :

600 Sq. Ft.

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Premlata Agarwal

Designation :

Director

Address :

Sony Centre, Opposite LIC Building, Sevoke Road, Siliguri – 734001, West Bengal, India

Date of Birth/Age :

17.09.1947

Date of Appointment :

01.04.2008

DIN No.:

02764594

 

 

Name :

Mrs. Dolly Agarwal

Designation :

Director

Address :

Sony Centre, Opposite LIC Building, Sevoke Road, Siliguri – 734001, West Bengal, India

Date of Birth/Age :

02.03.1976

Date of Appointment :

01.04.2008

DIN No.:

02764531

 

 

Name :

Mr. Chhabildas Agarwal

Designation :

Director

Address :

Sony Centre, Opposite LIC Building, Sevoke Road, Siliguri – 734001, West Bengal, India

Date of Birth/Age :

01.07.1941

Date of Appointment :

01.04.2008

DIN No.:

02765179

 

 

Name :

Mr. Sandip Agarwal

Designation :

Director

Address :

Sevoke Road, Siliguri – 734001, West Bengal, India 

Date of Birth/Age :

15.08.1972

Date of Appointment :

18.11.2003

DIN No.:

01163765

 

 

KEY EXECUTIVES

 

Name :

Mr. Mukul Agarwal

Designation :

Account Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Premlata Agarwal

 

35700

Chhabildas Agarwal

 

37000

Sandip Agarwal

 

89320

Dolly Agarwal

 

83550

Nandlal Vinimay Private Limited, India

 

150000

Total

 

395570

 

 

 

As on 30.09.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

37.92

Directors or relatives of Directors

62.08

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Electronic Products

 

 

Agencies Held :

Sony India Private Limited

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Sony India Private Limited

 

 

Customers :

Wholesalers and Retailers

 

·         Cipla Limited

·         NHPC Limited

 

 

No. of Employees :

7 (Approximately)

 

 

Bankers :

·         Centurion Bank of Punjab Limited, 88 Chowringhee Road, Kolkata - 700020, West Bengal, India

 

·         Bank of Baroda, Sevoke Road Branch, Sevoke Road, Siliguri - 734001, West Bengal, India

 

·         South India Bank, Siliguri, West Bengal, India 

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short-term borrowings

 

 

Bank of Baroda , Siliguri

(Secured by hypothecation of eqitable mortgage of land & Building and hypothecation of stock & book debt)

20.224

19.523

Total

20.224

19.523

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

G.S. Hora and Associates

Chartered Accountants

Address :

5th Floor, Niladri Shikhar, Hill Cart Road, Siliguri – 734001, West Bengal, India

PAN No.:

AACHG4702D

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

395570

Equity Shares

Rs.10/- each

Rs.3.956 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

3.956

3.956

3.956

(b) Reserves & Surplus

3.172

2.475

1.794

(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)

7.128

6.431

5.750

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.350

0.000

0.052

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.350

0.000

0.052

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

20.224

19.523

19.966

(b) Trade payables

2.187

2.137

1.887

(c) Other current liabilities

0.924

0.894

0.371

(d) Short-term provisions

0.001

0.032

0.000

Total Current Liabilities (4)

23.336

22.586

22.224

 

 

 

 

TOTAL

30.814

29.017

28.026

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.264

2.562

2.223

(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

4.630

3.630

0.630

(c) Deferred tax assets (net)

0.117

0.111

0.118

(d)  Long-term Loan and Advances

0.482

0.694

3.388

(e) Other Non-current assets

0.000

0.020

0.020

Total Non-Current Assets

7.493

7.017

6.379

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.899

13.056

10.883

(c) Trade receivables

3.600

2.326

3.382

(d) Cash and cash equivalents

7.394

3.446

3.034

(e) Short-term loans and advances

1.357

3.172

4.348

(f) Other current assets

0.071

0.000

0.000

Total Current Assets

23.321

22.000

21.647

 

 

 

 

TOTAL

30.814

29.017

28.026

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

105.406

107.002

97.399

 

 

Other Income

0.000

0.050

0.021

 

 

TOTAL                                     (A)

105.406

107.052

97.420

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

92.318

97.875

92.237

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

2.156

(2.172)

(3.723)

 

 

Employees benefits expense

2.221

2.601

2.124

 

 

Extraordinary items

(0.039)

0.000

0.000

 

 

Other expenses

4.383

4.284

3.802

 

 

TOTAL                                     (B)

101.039

102.588

94.440

 

 

 

 

 

Less

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

4.367

4.464

2.980

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

3.000

3.158

1.750

 

 

 

 

 

 

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

1.367

1.306

1.230

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.345

0.318

0.314

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1.022

0.988

0.916

 

 

 

 

 

Less

TAX                                                                  (H)

0.324

0.308

0.293

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.698

0.680

0.623

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.76

1.72

1.58

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.66

0.64

0.64

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.97

0.92

0.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.92

3.91

3.36

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.15

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.89

3.04

3.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.00

0.97

0.97

 

 

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

3.956

3.956

3.956

Reserves & Surplus

1.794

2.475

3.172

Net worth

5.750

6.431

7.128

 

 

 

 

long-term borrowings

0.052

0.000

0.350

Short term borrowings

19.966

19.523

20.224

Total borrowings

20.018

19.523

20.574

Debt/Equity ratio

3.481

3.036

2.886

 

 

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

97.399

107.002

105.406

 

 

9.859

(1.492)

 

 

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

97.399

107.002

105.406

Profit

0.623

0.680

0.698

 

0.64%

0.64%

0.66%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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 LOAN

Rs. In Millions

Particular

As on

31.03.2013

As on

31.03.2012

Long-term borrowings

 

 

Sandip Agarwal

0.350

0.000

Total

0.350

0.000

 

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10141992

19/02/2014 *

17,000,000.00

BANK OF BARODA

SEVOKE ROAD BRANCH, SEVOKE ROAD, SILIGURI, WEST BENGAL - 734001, INDIA

C00251892

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office equipment

 

 

 


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.60.05

UK Pound

1

Rs.101.65

Euro

1

Rs.83.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

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

NO

--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.